{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Information","Output Summary","Data capture tables ->","R4a PR14","R4a PR16","Calculations ->","PR14 FD Calculations","PR16 Calculations","Source data ->","F_Inputs","Bristol CMA","Lists","Default tariff names PR14","Default tariff names PR16","Categorisation","CLEAR_SHEET"],"not_rendered":{"charts":3,"images":1,"macros":0,"external_links":3,"defined_names":3252,"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":"Information","index":0,"n_rows":47,"n_cols":4,"rows_kept":47,"cut":false,"hidden":false,"merged":[[33,3,35,9],[41,0,41,9],[43,0,43,9],[8,1,8,9],[7,1,7,9],[11,0,11,9],[12,0,12,9],[9,0,9,9],[10,0,10,9],[45,0,45,9],[31,3,31,9],[0,0,0,9],[4,0,4,9],[13,0,13,9],[17,0,17,9],[19,3,20,9],[19,1,20,1],[22,3,22,9],[24,3,24,9],[37,3,37,9],[26,3,26,9],[28,1,29,1],[6,1,6,9],[33,1,34,1],[28,3,29,9]]}
["PR16 non-household price review"]
[]
["Introduction"]
[]
["The PR14 final determinations set the non-household default tariff price caps for a period of two years, with the intention that we would review the allocations of retail non-household costs and margins ahead of market opening in April 2017."]
["Our draft method statement explains that we are considering whether we should:"]
[null,"(a)  adjust the overall level of allowed costs and margins in the NHH price controls;"]
[null,"(b)  adopt a simpler form of control; and/or"]
[null,"(c)  allow companies to reallocate costs/margins as envisaged at PR14 but with a high evidential bar to avoid any inappropriate reallocations by companies"]
["Our initial conclusions on the overall level of costs and margins allowed at PR14 is that they are reasonable. We will consider further evidence we receive on these matters and if necessary make adjustments later in the review process but for the purposes of completing these data tables companies should assume the same overall NHH cost and margin allocations as in the PR14 FDs."]
["Bearing the above in mind these data tables have been designed primarily to allow Ofwat to capture companies' proposals for rebalancing costs and margins between default tariff caps in a structured and consistent format. Nonetheless, if companies consider that their existing allocations remain robust they do not need to resubmit data tables.  In addition companies should note that what we have said in the draft methodology statement in relation to the advantages of avoiding any incentives on companies to skew the allocations of costs and margins.  Therefore we would expect any proposals for change would need to be supported by evidence that shows that reallocations better reflect underlying cost drivers and there would be no overall detriment to competition.     "]
["We have also consulted on an option for simplifying the default tariff caps by using gross margin bands.  If we decide to pursue this option we envisage issuing further guidance in May on the implications for data tables.  We would expect any associated information request to be based around the existing data tables and sheet R4aPR16 – but adapted to show any appropriate recalculation of the default tariff caps that would apply to those customers using less than 1ml of water per year."]
["Companies wishing to complete and return this spreadsheet together with the supporting evidence set out in the accompanying statement of method will need to do so no later than 20 July 2016."]
["Further detail is provided in the \"Draft statement of method and data table requirements - Review of Non-Household Retail Price Controls\" "]
[]
["Sections & tables"]
[]
["The workbook contains four sections :"]
[]
[null,"Data capture tables",null,"Data table R4 used at PR14 has been simplified to produce table R4a which requests less information about each default tariff price cap. "]
[]
[]
[null,null,null,"Worksheet \"R4a PR14\" is pre-populated with the information used in the PR14 final determinations (or the CMA determination for Bristol Water). It is provided for clarity as the wholesale charge allocated to each tariff band was calculated within the financial model based on company inputs. Companies should not make changes to this worksheet."]
[]
[null,null,null,"Worksheet \"R4a PR16\" is provided as the means for companies to make changes to cost and margin allocations and also to the structure of default tariff bands where necessary. It is similarly pre-populated with PR14 data which can be overwritten as required for the years 2017/18, 2018/19 and 2019/20 using the pale yellow highlighted cells. Further guidance and data validation is included in the worksheet. This is the only worksheet where company input is required - all other worksheets are protected to avoid inadvertent changes."]
[]
[null,null,null,"Please review the validation checks in column M and rectify any outstanding issues prior to submission. "]
[]
[null,"Calculations",null,"The two calculation sheets evaluate the aggregate costs and margins at PR14 and for PR16 based on the company inputs supplied in the data table in worksheet \"R4a PR16\""]
[]
[]
[null,"Source data",null,"These sheets are for Ofwat use only and are included to facilitate pre-population of the workbook with company specific data"]
[]
[null,"Output summary",null,"The output summary sheet compares the aggregate costs and margins from PR14 with those at PR16 based on the company inputs. It highlights changes in aggregate customer numbers, costs and margins in the form of a variance table and waterfall charts showing the drivers of movements between PR14 and PR16 for each of the three years 2017/18, 2018/19 and 2019/20."]
[]
[]
[]
[null,null,null,"Companies should review the output summary sheet and provide separate supporting evidence and justification for proposed changes to customers numbers and changes to wholesale charges, retail costs and margins on either an aggregate or per customer basis."]
[]
["Queries and submission"]
[]
["Companies wishing to complete and return this spreadsheet together with the supporting evidence set out in the accompanying statement of method will need to do so no later than 20 July 2016."]
[]
["Please review the validation checks on data sheet \"R4a PR16\" and rectify any outstanding issues prior to submission and ensure that the submission includes evidence and justification for any proposed variances highlighted on the output summary sheet."]
[]
["Submissions and all queries should be sent to:"]
["NHHRetailPriceReview@ofwat.gsi.gov.uk"]

{"sheet":"Output Summary","index":1,"n_rows":71,"n_cols":35,"rows_kept":71,"cut":false,"hidden":false,"merged":[[42,3,43,13],[63,3,64,13],[2,3,2,7],[2,0,3,0],[2,1,3,1],[2,9,2,13],[2,15,2,19],[21,3,22,13]]}
["Output Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Lists!E29","v":"Sutton & East Surrey Water"}]
[]
["Overview","Units",null,"Final Determination at PR14",null,null,null,null,null,"Current Proposal PR16",null,null,null,null,null,"Change"]
[null,null,null,"2015-16","2016-17","2017-18","2018-19","2019-20",null,"2015-16","2016-17","2017-18","2018-19","2019-20",null,"2015-16","2016-17","2017-18","2018-19","2019-20"]
[]
["Number of tariff bands","number",null,{"$f":" 'PR14 FD Calculations'!I$67","v":10},{"$f":" 'PR14 FD Calculations'!J$67","v":10},{"$f":" 'PR14 FD Calculations'!K$67","v":10},{"$f":" 'PR14 FD Calculations'!L$67","v":10},{"$f":" 'PR14 FD Calculations'!M$67","v":10},null,{"$f":" 'PR16 Calculations'!I$67","v":10},{"$f":" 'PR16 Calculations'!J$67","v":10},{"$f":" 'PR16 Calculations'!K$67","v":10},{"$f":" 'PR16 Calculations'!L$67","v":10},{"$f":" 'PR16 Calculations'!M$67","v":10},null,{"$f":"J6-D6","v":0},{"$f":"K6-E6","v":0},{"$f":"L6-F6","v":0},{"$f":"M6-G6","v":0},{"$f":"N6-H6","v":0}]
["Number of customers","number",null,{"$f":" 'PR14 FD Calculations'!I$131","v":15298.999999999989},{"$f":" 'PR14 FD Calculations'!J$131","v":15298.999999999989},{"$f":" 'PR14 FD Calculations'!K$131","v":15298.999999999989},{"$f":" 'PR14 FD Calculations'!L$131","v":15298.999999999989},{"$f":" 'PR14 FD Calculations'!M$131","v":15298.999999999989},null,{"$f":" 'PR16 Calculations'!I$131","v":15298.999999999989},{"$f":" 'PR16 Calculations'!J$131","v":15298.999999999989},{"$f":" 'PR16 Calculations'!K$131","v":15298.999999999989},{"$f":" 'PR16 Calculations'!L$131","v":15298.999999999989},{"$f":" 'PR16 Calculations'!M$131","v":15298.999999999989},null,{"$f":"J7-D7","v":0},{"$f":"K7-E7","v":0},{"$f":"L7-F7","v":0},{"$f":"M7-G7","v":0},{"$f":"N7-H7","v":0}]
[]
["Retail net margin","£m",null,{"$f":" 'PR14 FD Calculations'!I$770","v":0.25931288199794383},{"$f":" 'PR14 FD Calculations'!J$770","v":0.27072144279496929},{"$f":" 'PR14 FD Calculations'!K$770","v":0.28252493910574988},{"$f":" 'PR14 FD Calculations'!L$770","v":0.29571931036117916},{"$f":" 'PR14 FD Calculations'!M$770","v":0.30975855819682918},null,{"$f":" 'PR16 Calculations'!I$571","v":0.25931288199794383},{"$f":" 'PR16 Calculations'!J$571","v":0.27072144279496929},{"$f":" 'PR16 Calculations'!K$571","v":0.28252493910574988},{"$f":" 'PR16 Calculations'!L$571","v":0.29571931036117916},{"$f":" 'PR16 Calculations'!M$571","v":0.30975855819682918},null,{"$f":"J9-D9","v":0},0,0,0,0]
["Retail costs","£m",null,{"$f":" 'PR14 FD Calculations'!I$319","v":0.4905657008666004},{"$f":" 'PR14 FD Calculations'!J$319","v":0.4954735883434509},{"$f":" 'PR14 FD Calculations'!K$319","v":0.50044739471541699},{"$f":" 'PR14 FD Calculations'!L$319","v":0.50352848227149849},{"$f":" 'PR14 FD Calculations'!M$319","v":0.50519509529632745},null,{"$f":" 'PR16 Calculations'!I$319","v":0.4905657008666004},{"$f":" 'PR16 Calculations'!J$319","v":0.4954735883434509},{"$f":" 'PR16 Calculations'!K$319","v":0.50044739471541699},{"$f":" 'PR16 Calculations'!L$319","v":0.50352848227149849},{"$f":" 'PR16 Calculations'!M$319","v":0.50519509529632745},null,{"$f":"J10-D10","v":0},{"$f":"K10-E10","v":0},{"$f":"L10-F10","v":0},{"$f":"M10-G10","v":0},{"$f":"N10-H10","v":0}]
["Retail gross margin","£m",null,{"$f":" D9 + D10","v":0.74987858286454423},{"$f":" E9 + E10","v":0.76619503113842025},0.78297233382116693,0.79924779263267764,0.81495365349315663,null,{"$f":"J9+J10","v":0.74987858286454423},{"$f":"K9+K10","v":0.76619503113842025},0.78297233382116693,0.79924779263267764,0.81495365349315663,null,{"$f":"J11-D11","v":0},0,0,0,0]
["Wholesale charge","£m",null,{"$f":" 'PR14 FD Calculations'!I$520","v":9.6270452688756105},{"$f":" 'PR14 FD Calculations'!J$520","v":10.064558646518638},{"$f":" 'PR14 FD Calculations'!K$520","v":10.518025230408831},{"$f":" 'PR14 FD Calculations'!L$520","v":11.028019395686},{"$f":" 'PR14 FD Calculations'!M$520","v":11.574264021865559},null,{"$f":" 'PR16 Calculations'!I446","v":9.6270452688756105},{"$f":" 'PR16 Calculations'!J446","v":10.064558646518638},{"$f":" 'PR16 Calculations'!K446","v":10.518025230408831},{"$f":" 'PR16 Calculations'!L446","v":11.028019395686},{"$f":" 'PR16 Calculations'!M446","v":11.574264021865559},null,0,0,0,0,0]
["Total retail revenue","£m",null,{"$f":" D11 + D12","v":10.376923851740155},{"$f":"E11+E12","v":10.830753677657057},{"$f":"F11+F12","v":11.300997564229998},{"$f":"G11+G12","v":11.827267188318677},{"$f":"H11+H12","v":12.389217675358717},null,{"$f":"J11+J12","v":10.376923851740155},{"$f":"K11+K12","v":10.830753677657057},{"$f":"L11+L12","v":11.300997564229998},{"$f":"M11+M12","v":11.827267188318677},{"$f":"N11+N12","v":12.389217675358717},null,0,0,0,0,0]
[]
["Retail margin as % of total retail revenue","%",null,{"$f":" D9 / D13","v":2.4989378904853237E-2},{"$f":" E9 / E13","v":2.4995623652068193E-2},2.4999999999999994E-2,2.5003181686235127E-2,2.5002269417940502E-2,null,{"$f":"J9/J13","v":2.4989378904853237E-2},{"$f":"K9/K13","v":2.4995623652068193E-2},{"$f":"L9/L13","v":2.4999999999999994E-2},{"$f":"M9/M13","v":2.5003181686235127E-2},{"$f":"N9/N13","v":2.5002269417940502E-2},null,0,{"$f":"K15-E15","v":0},{"$f":"L15-F15","v":0},{"$f":"M15-G15","v":0},{"$f":"N15-H15","v":0}]
["Retail gross margin as % of wholesale charge","%",null,{"$f":" ( D9 + D10 ) / D12","v":7.7892911264156359E-2},{"$f":" ( E9 + E10 ) / E12","v":7.612803085045855E-2},7.4441001677530025E-2,7.2474282457766784E-2,7.0410840115067722E-2,null,{"$f":"(J9+J10)/J12","v":7.7892911264156359E-2},{"$f":"(K9+K10)/K12","v":7.612803085045855E-2},{"$f":"(L9+L10)/L12","v":7.4441001677530025E-2},{"$f":"(M9+M10)/M12","v":7.2474282457766784E-2},{"$f":"(N9+N10)/N12","v":7.0410840115067722E-2},null,0,0,0,0,0]
["Retail cost per customer","£",null,{"$f":" D10 * 1000000 / D7","v":32.065213469285624},{"$f":" E10 * 1000000 / E7","v":32.386011395741633},32.711118028329786,32.912509462807954,33.021445538684084,null,{"$f":" J10 * 1000000 / J7","v":32.065213469285624},{"$f":" K10 * 1000000 / K7","v":32.386011395741633},{"$f":" L10 * 1000000 / L7","v":32.711118028329786},{"$f":" M10 * 1000000 / M7","v":32.912509462807954},{"$f":" N10 * 1000000 / N7","v":33.021445538684084},null,{"$f":"J17-D17","v":0},0,0,0,0]
["Wholesale charge per customer","£",null,{"$f":" D12 * 1000000 / D7","v":629.25977311429619},{"$f":" E12 * 1000000 / E7","v":657.85728783048864},687.49756391978815,720.83269466540355,756.537291448171," ",{"$f":" J12 * 1000000 / J7","v":629.25977311429619},{"$f":" K12 * 1000000 / K7","v":657.85728783048864},{"$f":" L12 * 1000000 / L7","v":687.49756391978815},{"$f":" M12 * 1000000 / M7","v":720.83269466540355},{"$f":" N12 * 1000000 / N7","v":756.537291448171}," ",0,0,0,0,0]
[]
[]
[]
[null,null,null,{"$f":"\"Retail revenue movement  in 2017/18 - current proposal vs PR14 FD\"","v":"Retail revenue movement  in 2017/18 - current proposal vs PR14 FD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Data for waterfall chart\"& \" - \"&D22","v":"Data for waterfall chart - Retail revenue movement  in 2017/18 - current proposal vs PR14 FD"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values","Cumulative","Ends","NegBlank","NegGain","NegLoss","PosBlank","PosLoss","PosGain","Label Y","Y Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FD Income",{"$f":" F13","v":11.300997564229998},{"$f":"SUM(W$24:W24)","v":11.300997564229998},{"$f":"X24","v":11.300997564229998},null,null,null,null,null,null,{"$f":"MAX(0,Y24)","v":11.300997564229998},{"$f":"IF(ISBLANK(W24),IF(AF24<0,CHAR(10),\"\")&TEXT(Y24,IF(LEN($AI$25)>0,$AI$25,$AI$27))&IF(AF24>=0,CHAR(10),\"\"),TEXT(W24,IF(LEN($AI$25)>0,$AI$25,$AI$27))&CHAR(10))","v":"11.301 \n"},null,"Custom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer numbers",{"$f":"  R7 * ( F17 + F18 ) / (1 - F15 ) / 1000000","v":0},{"$f":"SUM(W$24:W25)","v":11.300997564229998},{"$f":"IF(LEN(W25)=0,OFFSET(X25,-1,0),0)","v":0},{"$f":"IF(AND(X25<0,OFFSET(X25,-1,0)<0,Y25=0),MAX(OFFSET(X25,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X25,-1,0)<0,W25>0),MAX(-W25,OFFSET(X25,-1,0)),0)","v":0},{"$f":"IF(AND(X25<0,W25<0),MAX(W25,X25),0)","v":0},{"$f":"IF(AND(X25>0,OFFSET(X25,-1,0)>0,Y25=0),MIN(OFFSET(X25,-1,0,2,1)),0)","v":11.300997564229998},{"$f":"IF(AND(OFFSET(X25,-1,0)>0,W25<0),MIN(-W25,OFFSET(X25,-1,0)),0)","v":0},{"$f":"IF(AND(X25>0,W25>0),MIN(W25,X25),0)","v":0},{"$f":"MAX(IF(Y25>0,0,OFFSET(X25,-1,0)),X25)","v":11.300997564229998},"-  \n",null,"#,##0.000_);(#,##0.000);\"-  \";\" \"@\" \""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail cost per customer",{"$f":" R17 * L7 / (1 - F15) / 1000000","v":0},{"$f":"SUM(W$24:W26)","v":11.300997564229998},{"$f":"IF(LEN(W26)=0,OFFSET(X26,-1,0),0)","v":0},{"$f":"IF(AND(X26<0,OFFSET(X26,-1,0)<0,Y26=0),MAX(OFFSET(X26,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X26,-1,0)<0,W26>0),MAX(-W26,OFFSET(X26,-1,0)),0)","v":0},{"$f":"IF(AND(X26<0,W26<0),MAX(W26,X26),0)","v":0},{"$f":"IF(AND(X26>0,OFFSET(X26,-1,0)>0,Y26=0),MIN(OFFSET(X26,-1,0,2,1)),0)","v":11.300997564229998},{"$f":"IF(AND(OFFSET(X26,-1,0)>0,W26<0),MIN(-W26,OFFSET(X26,-1,0)),0)","v":0},{"$f":"IF(AND(X26>0,W26>0),MIN(W26,X26),0)","v":0},{"$f":"MAX(IF(Y26>0,0,OFFSET(X26,-1,0)),X26)","v":11.300997564229998},"-  \n",null,"Default"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale charge per customer",{"$f":" R18 * L7 / (1 - F15) / 1000000","v":0},{"$f":"SUM(W$24:W27)","v":11.300997564229998},{"$f":"IF(LEN(W27)=0,OFFSET(X27,-1,0),0)","v":0},{"$f":"IF(AND(X27<0,OFFSET(X27,-1,0)<0,Y27=0),MAX(OFFSET(X27,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X27,-1,0)<0,W27>0),MAX(-W27,OFFSET(X27,-1,0)),0)","v":0},{"$f":"IF(AND(X27<0,W27<0),MAX(W27,X27),0)","v":0},{"$f":"IF(AND(X27>0,OFFSET(X27,-1,0)>0,Y27=0),MIN(OFFSET(X27,-1,0,2,1)),0)","v":11.300997564229998},{"$f":"IF(AND(OFFSET(X27,-1,0)>0,W27<0),MIN(-W27,OFFSET(X27,-1,0)),0)","v":0},{"$f":"IF(AND(X27>0,W27>0),MIN(W27,X27),0)","v":0},{"$f":"MAX(IF(Y27>0,0,OFFSET(X27,-1,0)),X27)","v":11.300997564229998},"-  \n",null,"_(* #,##0_);_(* (#,##0);_(* \"-\"_);@_)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Margin %",{"$f":" ( L10 + L12 ) / ( 1 - L15 ) - ( L10 + L12 ) / ( 1 - F15 )","v":0},{"$f":"SUM(W$24:W28)","v":11.300997564229998},{"$f":"IF(LEN(W28)=0,OFFSET(X28,-1,0),0)","v":0},{"$f":"IF(AND(X28<0,OFFSET(X28,-1,0)<0,Y28=0),MAX(OFFSET(X28,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X28,-1,0)<0,W28>0),MAX(-W28,OFFSET(X28,-1,0)),0)","v":0},{"$f":"IF(AND(X28<0,W28<0),MAX(W28,X28),0)","v":0},{"$f":"IF(AND(X28>0,OFFSET(X28,-1,0)>0,Y28=0),MIN(OFFSET(X28,-1,0,2,1)),0)","v":11.300997564229998},{"$f":"IF(AND(OFFSET(X28,-1,0)>0,W28<0),MIN(-W28,OFFSET(X28,-1,0)),0)","v":0},{"$f":"IF(AND(X28>0,W28>0),MIN(W28,X28),0)","v":0},{"$f":"MAX(IF(Y28>0,0,OFFSET(X28,-1,0)),X28)","v":11.300997564229998},"-  \n",null,{"$f":"CELL(\"format\",W24)","v":",3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed income",null,{"$f":"SUM(W$24:W29)","v":11.300997564229998},{"$f":"IF(LEN(W29)=0,OFFSET(X29,-1,0),0)","v":11.300997564229998},{"$f":"IF(AND(X29<0,OFFSET(X29,-1,0)<0,Y29=0),MAX(OFFSET(X29,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X29,-1,0)<0,W29>0),MAX(-W29,OFFSET(X29,-1,0)),0)","v":0},{"$f":"IF(AND(X29<0,W29<0),MAX(W29,X29),0)","v":0},{"$f":"IF(AND(X29>0,OFFSET(X29,-1,0)>0,Y29=0),MIN(OFFSET(X29,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X29,-1,0)>0,W29<0),MIN(-W29,OFFSET(X29,-1,0)),0)","v":0},{"$f":"IF(AND(X29>0,W29>0),MIN(W29,X29),0)","v":0},{"$f":"MAX(IF(Y29>0,0,OFFSET(X29,-1,0)),X29)","v":11.300997564229998},"11.301 \n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"\"Retail revenue movement  in 2018/19 - current proposal vs PR14 FD\"","v":"Retail revenue movement  in 2018/19 - current proposal vs PR14 FD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Data for waterfall chart\"& \" - \"&D43","v":"Data for waterfall chart - Retail revenue movement  in 2018/19 - current proposal vs PR14 FD"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values","Cumulative","Ends","NegBlank","NegGain","NegLoss","PosBlank","PosLoss","PosGain","Label Y","Y Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FD Income",{"$f":" G13","v":11.827267188318677},{"$f":"SUM(W$45:W45)","v":11.827267188318677},{"$f":"X45","v":11.827267188318677},null,null,null,null,null,null,{"$f":"MAX(0,Y45)","v":11.827267188318677},{"$f":"IF(ISBLANK(W45),IF(AF45<0,CHAR(10),\"\")&TEXT(Y45,IF(LEN($AI$25)>0,$AI$25,$AI$27))&IF(AF45>=0,CHAR(10),\"\"),TEXT(W45,IF(LEN($AI$25)>0,$AI$25,$AI$27))&CHAR(10))","v":"11.827 \n"},null,"Custom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer numbers",{"$f":"  S7 * ( G17 + G18 ) / (1 - G15 ) / 1000000","v":0},{"$f":"SUM(W$45:W46)","v":11.827267188318677},{"$f":"IF(LEN(W46)=0,OFFSET(X46,-1,0),0)","v":0},{"$f":"IF(AND(X46<0,OFFSET(X46,-1,0)<0,Y46=0),MAX(OFFSET(X46,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X46,-1,0)<0,W46>0),MAX(-W46,OFFSET(X46,-1,0)),0)","v":0},{"$f":"IF(AND(X46<0,W46<0),MAX(W46,X46),0)","v":0},{"$f":"IF(AND(X46>0,OFFSET(X46,-1,0)>0,Y46=0),MIN(OFFSET(X46,-1,0,2,1)),0)","v":11.827267188318677},{"$f":"IF(AND(OFFSET(X46,-1,0)>0,W46<0),MIN(-W46,OFFSET(X46,-1,0)),0)","v":0},{"$f":"IF(AND(X46>0,W46>0),MIN(W46,X46),0)","v":0},{"$f":"MAX(IF(Y46>0,0,OFFSET(X46,-1,0)),X46)","v":11.827267188318677},"-  \n",null,"#,##0.000_);(#,##0.000);\"-  \";\" \"@\" \""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail cost per customer",{"$f":" S17 * M7 / (1 - G15) / 1000000","v":0},{"$f":"SUM(W$45:W47)","v":11.827267188318677},{"$f":"IF(LEN(W47)=0,OFFSET(X47,-1,0),0)","v":0},{"$f":"IF(AND(X47<0,OFFSET(X47,-1,0)<0,Y47=0),MAX(OFFSET(X47,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X47,-1,0)<0,W47>0),MAX(-W47,OFFSET(X47,-1,0)),0)","v":0},{"$f":"IF(AND(X47<0,W47<0),MAX(W47,X47),0)","v":0},{"$f":"IF(AND(X47>0,OFFSET(X47,-1,0)>0,Y47=0),MIN(OFFSET(X47,-1,0,2,1)),0)","v":11.827267188318677},{"$f":"IF(AND(OFFSET(X47,-1,0)>0,W47<0),MIN(-W47,OFFSET(X47,-1,0)),0)","v":0},{"$f":"IF(AND(X47>0,W47>0),MIN(W47,X47),0)","v":0},{"$f":"MAX(IF(Y47>0,0,OFFSET(X47,-1,0)),X47)","v":11.827267188318677},"-  \n",null,"Default"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale charge per customer",{"$f":" S18 * M7 / (1 - G15) / 1000000","v":0},{"$f":"SUM(W$45:W48)","v":11.827267188318677},{"$f":"IF(LEN(W48)=0,OFFSET(X48,-1,0),0)","v":0},{"$f":"IF(AND(X48<0,OFFSET(X48,-1,0)<0,Y48=0),MAX(OFFSET(X48,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X48,-1,0)<0,W48>0),MAX(-W48,OFFSET(X48,-1,0)),0)","v":0},{"$f":"IF(AND(X48<0,W48<0),MAX(W48,X48),0)","v":0},{"$f":"IF(AND(X48>0,OFFSET(X48,-1,0)>0,Y48=0),MIN(OFFSET(X48,-1,0,2,1)),0)","v":11.827267188318677},{"$f":"IF(AND(OFFSET(X48,-1,0)>0,W48<0),MIN(-W48,OFFSET(X48,-1,0)),0)","v":0},{"$f":"IF(AND(X48>0,W48>0),MIN(W48,X48),0)","v":0},{"$f":"MAX(IF(Y48>0,0,OFFSET(X48,-1,0)),X48)","v":11.827267188318677},"-  \n",null,"_(* #,##0_);_(* (#,##0);_(* \"-\"_);@_)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Margin %",{"$f":" ( M10 + M12 ) / ( 1 - M15 ) - ( M10 + M12 ) / ( 1 - G15 )","v":0},{"$f":"SUM(W$45:W49)","v":11.827267188318677},{"$f":"IF(LEN(W49)=0,OFFSET(X49,-1,0),0)","v":0},{"$f":"IF(AND(X49<0,OFFSET(X49,-1,0)<0,Y49=0),MAX(OFFSET(X49,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X49,-1,0)<0,W49>0),MAX(-W49,OFFSET(X49,-1,0)),0)","v":0},{"$f":"IF(AND(X49<0,W49<0),MAX(W49,X49),0)","v":0},{"$f":"IF(AND(X49>0,OFFSET(X49,-1,0)>0,Y49=0),MIN(OFFSET(X49,-1,0,2,1)),0)","v":11.827267188318677},{"$f":"IF(AND(OFFSET(X49,-1,0)>0,W49<0),MIN(-W49,OFFSET(X49,-1,0)),0)","v":0},{"$f":"IF(AND(X49>0,W49>0),MIN(W49,X49),0)","v":0},{"$f":"MAX(IF(Y49>0,0,OFFSET(X49,-1,0)),X49)","v":11.827267188318677},"-  \n",null,{"$f":"CELL(\"format\",W45)","v":",3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed income",null,{"$f":"SUM(W$45:W50)","v":11.827267188318677},{"$f":"IF(LEN(W50)=0,OFFSET(X50,-1,0),0)","v":11.827267188318677},{"$f":"IF(AND(X50<0,OFFSET(X50,-1,0)<0,Y50=0),MAX(OFFSET(X50,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X50,-1,0)<0,W50>0),MAX(-W50,OFFSET(X50,-1,0)),0)","v":0},{"$f":"IF(AND(X50<0,W50<0),MAX(W50,X50),0)","v":0},{"$f":"IF(AND(X50>0,OFFSET(X50,-1,0)>0,Y50=0),MIN(OFFSET(X50,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X50,-1,0)>0,W50<0),MIN(-W50,OFFSET(X50,-1,0)),0)","v":0},{"$f":"IF(AND(X50>0,W50>0),MIN(W50,X50),0)","v":0},{"$f":"MAX(IF(Y50>0,0,OFFSET(X50,-1,0)),X50)","v":11.827267188318677},"11.827 \n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"\"Retail revenue movement  in 2019/20 - current proposal vs PR14 FD\"","v":"Retail revenue movement  in 2019/20 - current proposal vs PR14 FD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Data for waterfall chart\"& \" - \"&D64","v":"Data for waterfall chart - Retail revenue movement  in 2019/20 - current proposal vs PR14 FD"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values","Cumulative","Ends","NegBlank","NegGain","NegLoss","PosBlank","PosLoss","PosGain","Label Y","Y Label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FD Income",{"$f":" H13","v":12.389217675358717},{"$f":"SUM(W$66:W66)","v":12.389217675358717},{"$f":"X66","v":12.389217675358717},null,null,null,null,null,null,{"$f":"MAX(0,Y66)","v":12.389217675358717},{"$f":"IF(ISBLANK(W66),IF(AF66<0,CHAR(10),\"\")&TEXT(Y66,IF(LEN($AI$67)>0,$AI$67,$AI$69))&IF(AF66>=0,CHAR(10),\"\"),TEXT(W66,IF(LEN($AI$25)>0,$AI$67,$AI$69))&CHAR(10))","v":"12.389 \n"},null,"Custom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer numbers",{"$f":"  T7 * ( H17 + H18 ) / (1 - H15 ) / 1000000","v":0},{"$f":"SUM(W$66:W67)","v":12.389217675358717},{"$f":"IF(LEN(W67)=0,OFFSET(X67,-1,0),0)","v":0},{"$f":"IF(AND(X67<0,OFFSET(X67,-1,0)<0,Y67=0),MAX(OFFSET(X67,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X67,-1,0)<0,W67>0),MAX(-W67,OFFSET(X67,-1,0)),0)","v":0},{"$f":"IF(AND(X67<0,W67<0),MAX(W67,X67),0)","v":0},{"$f":"IF(AND(X67>0,OFFSET(X67,-1,0)>0,Y67=0),MIN(OFFSET(X67,-1,0,2,1)),0)","v":12.389217675358717},{"$f":"IF(AND(OFFSET(X67,-1,0)>0,W67<0),MIN(-W67,OFFSET(X67,-1,0)),0)","v":0},{"$f":"IF(AND(X67>0,W67>0),MIN(W67,X67),0)","v":0},{"$f":"MAX(IF(Y67>0,0,OFFSET(X67,-1,0)),X67)","v":12.389217675358717},{"$f":"IF(ISBLANK(W67),IF(AF67<0,CHAR(10),\"\")&TEXT(Y67,IF(LEN($AI$67)>0,$AI$67,$AI$69))&IF(AF67>=0,CHAR(10),\"\"),TEXT(W67,IF(LEN($AI$25)>0,$AI$67,$AI$69))&CHAR(10))","v":"-  \n"},null,"#,##0.000_);(#,##0.000);\"-  \";\" \"@\" \""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail cost per customer",{"$f":" T17 * N7 / (1 - H15) / 1000000","v":0},{"$f":"SUM(W$66:W68)","v":12.389217675358717},{"$f":"IF(LEN(W68)=0,OFFSET(X68,-1,0),0)","v":0},{"$f":"IF(AND(X68<0,OFFSET(X68,-1,0)<0,Y68=0),MAX(OFFSET(X68,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X68,-1,0)<0,W68>0),MAX(-W68,OFFSET(X68,-1,0)),0)","v":0},{"$f":"IF(AND(X68<0,W68<0),MAX(W68,X68),0)","v":0},{"$f":"IF(AND(X68>0,OFFSET(X68,-1,0)>0,Y68=0),MIN(OFFSET(X68,-1,0,2,1)),0)","v":12.389217675358717},{"$f":"IF(AND(OFFSET(X68,-1,0)>0,W68<0),MIN(-W68,OFFSET(X68,-1,0)),0)","v":0},{"$f":"IF(AND(X68>0,W68>0),MIN(W68,X68),0)","v":0},{"$f":"MAX(IF(Y68>0,0,OFFSET(X68,-1,0)),X68)","v":12.389217675358717},"-  \n",null,"Default"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale charge per customer",{"$f":" T18 * N7 / (1 - H15) / 1000000","v":0},{"$f":"SUM(W$66:W69)","v":12.389217675358717},{"$f":"IF(LEN(W69)=0,OFFSET(X69,-1,0),0)","v":0},{"$f":"IF(AND(X69<0,OFFSET(X69,-1,0)<0,Y69=0),MAX(OFFSET(X69,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X69,-1,0)<0,W69>0),MAX(-W69,OFFSET(X69,-1,0)),0)","v":0},{"$f":"IF(AND(X69<0,W69<0),MAX(W69,X69),0)","v":0},{"$f":"IF(AND(X69>0,OFFSET(X69,-1,0)>0,Y69=0),MIN(OFFSET(X69,-1,0,2,1)),0)","v":12.389217675358717},{"$f":"IF(AND(OFFSET(X69,-1,0)>0,W69<0),MIN(-W69,OFFSET(X69,-1,0)),0)","v":0},{"$f":"IF(AND(X69>0,W69>0),MIN(W69,X69),0)","v":0},{"$f":"MAX(IF(Y69>0,0,OFFSET(X69,-1,0)),X69)","v":12.389217675358717},"-  \n",null,"_(* #,##0_);_(* (#,##0);_(* \"-\"_);@_)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Margin %",{"$f":" ( N10 + N12 ) / ( 1 - N15 ) - ( N10 + N12 ) / ( 1 - H15 )","v":0},{"$f":"SUM(W$66:W70)","v":12.389217675358717},{"$f":"IF(LEN(W70)=0,OFFSET(X70,-1,0),0)","v":0},{"$f":"IF(AND(X70<0,OFFSET(X70,-1,0)<0,Y70=0),MAX(OFFSET(X70,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X70,-1,0)<0,W70>0),MAX(-W70,OFFSET(X70,-1,0)),0)","v":0},{"$f":"IF(AND(X70<0,W70<0),MAX(W70,X70),0)","v":0},{"$f":"IF(AND(X70>0,OFFSET(X70,-1,0)>0,Y70=0),MIN(OFFSET(X70,-1,0,2,1)),0)","v":12.389217675358717},{"$f":"IF(AND(OFFSET(X70,-1,0)>0,W70<0),MIN(-W70,OFFSET(X70,-1,0)),0)","v":0},{"$f":"IF(AND(X70>0,W70>0),MIN(W70,X70),0)","v":0},{"$f":"MAX(IF(Y70>0,0,OFFSET(X70,-1,0)),X70)","v":12.389217675358717},"-  \n",null,{"$f":"CELL(\"format\",W66)","v":",3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed income",null,{"$f":"SUM(W$66:W71)","v":12.389217675358717},{"$f":"IF(LEN(W71)=0,OFFSET(X71,-1,0),0)","v":12.389217675358717},{"$f":"IF(AND(X71<0,OFFSET(X71,-1,0)<0,Y71=0),MAX(OFFSET(X71,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X71,-1,0)<0,W71>0),MAX(-W71,OFFSET(X71,-1,0)),0)","v":0},{"$f":"IF(AND(X71<0,W71<0),MAX(W71,X71),0)","v":0},{"$f":"IF(AND(X71>0,OFFSET(X71,-1,0)>0,Y71=0),MIN(OFFSET(X71,-1,0,2,1)),0)","v":0},{"$f":"IF(AND(OFFSET(X71,-1,0)>0,W71<0),MIN(-W71,OFFSET(X71,-1,0)),0)","v":0},{"$f":"IF(AND(X71>0,W71>0),MIN(W71,X71),0)","v":0},{"$f":"MAX(IF(Y71>0,0,OFFSET(X71,-1,0)),X71)","v":12.389217675358717},"12.389 \n"]

{"sheet":"Data capture tables ->","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"R4a PR14","index":3,"n_rows":578,"n_cols":13,"rows_kept":578,"cut":false,"hidden":false,"merged":[[562,1,562,10],[566,2,566,10],[552,1,552,2],[573,2,573,10],[574,2,574,10],[575,2,575,10],[576,2,576,10],[577,2,577,10],[567,2,567,10],[568,2,568,10],[569,2,569,10],[571,2,571,10],[572,2,572,10]]}
[null,"R4a PR14 - Information on default tariff price caps set at FD",null,null,null,null,null,null,null,null,{"$f":"Lists!E29","v":"Sutton & East Surrey Water"},null,"Data validation"]
[]
[null,"Table guidance and line definitions below table"]
[]
[null,"Line description",null,"Item reference","Units","DPs","2015-16","2016-17","2017-18","2018-19","2019-20",null,"Validation description"]
[]
[null,"A","Company level assumptions adopted at FD"]
[null,1,"Wholesale charge to retail (household and non-household)","C00277_A001","£m",3,{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!J:J,MATCH($D8,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!F:F,MATCH($D8,F_Inputs!$B:$B,0)))","v":53.213474837552504},{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!K:K,MATCH($D8,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!G:G,MATCH($D8,F_Inputs!$B:$B,0)))","v":55.264972898443801},{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!L:L,MATCH($D8,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!H:H,MATCH($D8,F_Inputs!$B:$B,0)))","v":57.426468703898003},{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!M:M,MATCH($D8,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!I:I,MATCH($D8,F_Inputs!$B:$B,0)))","v":59.869845810467503},{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!N:N,MATCH($D8,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!J:J,MATCH($D8,F_Inputs!$B:$B,0)))","v":62.5148381787616},null,{"$f":"Lists!D29","v":"SES"}]
[null,{"$f":"B8+1","v":2},"Household apportionment of wholesale allowed revenues","C00278_A001","%",2,{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!J:J,MATCH($D9,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!F:F,MATCH($D9,F_Inputs!$B:$B,0)))","v":0.81908632544173099},{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!K:K,MATCH($D9,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!G:G,MATCH($D9,F_Inputs!$B:$B,0)))","v":0.817885396143892},{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!L:L,MATCH($D9,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!H:H,MATCH($D9,F_Inputs!$B:$B,0)))","v":0.81684360073328199},{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!M:M,MATCH($D9,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!I:I,MATCH($D9,F_Inputs!$B:$B,0)))","v":0.81580010360143795},{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!N:N,MATCH($D9,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!J:J,MATCH($D9,F_Inputs!$B:$B,0)))","v":0.81485573091033403}]
[null,{"$f":"B9+1","v":3},"Indicative retail income published at FD","C_ES_000020_A001","£m",3,{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!J:J,MATCH($D10,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!F:F,MATCH($D10,F_Inputs!$B:$B,0)))","v":0.74987858286454401},{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!K:K,MATCH($D10,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!G:G,MATCH($D10,F_Inputs!$B:$B,0)))","v":0.76619503113841703},{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!L:L,MATCH($D10,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!H:H,MATCH($D10,F_Inputs!$B:$B,0)))","v":0.78297233382116505},{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!M:M,MATCH($D10,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!I:I,MATCH($D10,F_Inputs!$B:$B,0)))","v":0.79924779263267698},{"$f":"IF($M$8=\"BRL\",INDEX('Bristol CMA'!N:N,MATCH($D10,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!J:J,MATCH($D10,F_Inputs!$B:$B,0)))","v":0.81495365349315696}]
[]
[null,"B","Tariff Band 1"]
[null,{"$f":"B10+1","v":4},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C12,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Northern area unmeasured"}]
[null,{"$f":"B13+1","v":5},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C12,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Water - unmeasured"}]
[null,6,"Number of customers","CR601M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D15,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":921.02584814216505},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D15,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":921.02584814216505},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D15,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":921.02584814216505},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D15,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":921.02584814216505},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D15,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":921.02584814216505}]
[null,7,"Net margin","R5E00001_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D16,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":2.2708385594128501E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D16,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":2.3846882263804901E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D16,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":2.49999999999998E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D16,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":2.6129077580647801E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D16,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":2.6136733184769799E-2}]
[null,8,"Retail cost per customer","CR601C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D17,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":16.755037151143199},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D17,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":17.173572983169201},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D17,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":17.585523920975199},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D17,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":17.893641846651601},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D17,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":18.1127433491611}]
[null,9,"Projected wholesale charge pre-FD (2012-13 price base)","R4D01D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D18,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0.105436297261379},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D18,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0.10658173237957901},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D18,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0.109943843303937},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D18,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0.113015140792999},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D18,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0.11500355417917001}]
[null,10,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C12,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":9.1215884787005597E-2},{"$f":"VLOOKUP($C12,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":9.5117242010785044E-2},{"$f":"VLOOKUP($C12,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":9.9374006669423087E-2},{"$f":"VLOOKUP($C12,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0.10410794646731936},{"$f":"VLOOKUP($C12,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.10918533926425589}]
[]
[null,"C","Tariff Band 2"]
[null,{"$f":"B19+1","v":11},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C21,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Northern area standard user metered"}]
[null,{"$f":"B22+1","v":12},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C21,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Water - metered / assessed"}]
[null,13,"Number of customers","CR602M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D24,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":4722.2150639507299},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D24,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":4722.2150639507299},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D24,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":4722.2150639507299},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D24,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":4722.2150639507299},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D24,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":4722.2150639507299}]
[null,14,"Net margin","R5E00002_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D25,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":2.2708385594128799E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D25,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":2.3846882263804998E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D25,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":2.49999999999998E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D25,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":2.61290775806476E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D25,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":2.6136733184769698E-2}]
[null,15,"Retail cost per customer","CR602C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D26,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":31.7296060941541},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D26,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":32.052665241244298},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D26,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":32.379790118696299},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D26,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":32.583617640704503},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D26,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":32.695045359959103}]
[null,16,"Projected wholesale charge pre-FD (2012-13 price base)","R4D02D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D27,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":2.6267711451035698},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D27,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":2.6554032311655398},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D27,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":2.7431573089341401},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D27,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":2.8241235022918199},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D27,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":2.87218336634364}]
[null,17,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C21,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":2.2724930631774374},{"$f":"VLOOKUP($C21,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":2.3697741267281782},{"$f":"VLOOKUP($C21,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":2.4794342686357265},{"$f":"VLOOKUP($C21,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":2.6015425573128925},{"$f":"VLOOKUP($C21,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":2.7268749867922226}]
[]
[null,"D","Tariff Band 3"]
[null,{"$f":"B28+1","v":18},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C30,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Northern area mid user metered"}]
[null,{"$f":"B31+1","v":19},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C30,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Water - metered / assessed"}]
[null,20,"Number of customers","CR603M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D33,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":21},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D33,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":21},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D33,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":21},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D33,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":21},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D33,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":21}]
[null,21,"Net margin","R5E00003_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D34,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":3.5000000000000003E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D34,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0.03},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D34,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":2.5000000000000099E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D34,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":2.0000000000000101E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D34,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0.02}]
[null,22,"Retail cost per customer","CR603C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D35,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":537.67881514145097},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D35,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":534.74307561507396},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D35,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":532.17241577922096},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D35,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":528.82595176996006},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D35,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":525.27811131608303}]
[null,23,"Projected wholesale charge pre-FD (2012-13 price base)","R4D03D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D36,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0.347447612383529},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D36,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0.35670407214111199},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D36,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0.36478115069419598},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D36,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0.37263758610324499},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D36,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0.38096012388623302}]
[null,24,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C30,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.30058663101691752},{"$f":"VLOOKUP($C30,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.31833511051636271},{"$f":"VLOOKUP($C30,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0.32971163652841656},{"$f":"VLOOKUP($C30,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0.343268464681247},{"$f":"VLOOKUP($C30,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.36168673802783424}]
[]
[null,"E","Tariff Band 4"]
[null,{"$f":"B37+1","v":25},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C39,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Northern area high user metered"}]
[null,{"$f":"B40+1","v":26},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C39,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Water - metered / assessed"}]
[null,27,"Number of customers","CR604M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D42,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D42,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D42,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D42,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D42,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":1}]
[null,28,"Net margin","R5E00004_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D43,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":3.50000000000001E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D43,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0.03},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D43,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":2.5000000000000199E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D43,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":1.99999999999999E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D43,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":2.0000000000000101E-2}]
[null,29,"Retail cost per customer","CR604C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D44,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":613.54791659845898},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D44,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":610.15661478497805},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D44,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":607.18336218903198},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D44,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":603.33128849627803},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D44,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":599.25612578206403}]
[null,30,"Projected wholesale charge pre-FD (2012-13 price base)","R4D04D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D45,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0.10047739576549999},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D45,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0.101568958544965},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D45,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0.104772941980734},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D45,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0.10769978957817},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D45,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0.109594683499307}]
[null,31,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C39,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":8.6925800638878975E-2},{"$f":"VLOOKUP($C39,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":9.0643668431832178E-2},{"$f":"VLOOKUP($C39,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":9.4700228064482306E-2},{"$f":"VLOOKUP($C39,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":9.9211520237651743E-2},{"$f":"VLOOKUP($C39,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.10405011205817101}]
[]
[null,"F","Tariff Band 5"]
[null,{"$f":"B46+1","v":32},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C48,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Southern area unmeasured"}]
[null,{"$f":"B49+1","v":33},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C48,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Water - unmeasured"}]
[null,34,"Number of customers","CR605M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D51,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":989.97415185783495},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D51,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":989.97415185783495},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D51,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":989.97415185783495},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D51,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":989.97415185783495},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D51,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":989.97415185783495}]
[null,35,"Net margin","R5E00005_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D52,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":2.2708385594128501E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D52,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":2.3846882263804998E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D52,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":2.49999999999998E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D52,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":2.61290775806476E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D52,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":2.6136733184769698E-2}]
[null,36,"Retail cost per customer","CR605C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D53,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":16.755037151143199},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D53,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":17.173572983169201},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D53,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":17.585523920975199},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D53,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":17.8936418466517},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D53,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":18.1127433491611}]
[null,37,"Projected wholesale charge pre-FD (2012-13 price base)","R4D05D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D54,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0.14526958343559701},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D54,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0.146847757999722},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D54,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0.151480056990979},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D54,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0.15571167473962499},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D54,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0.158451300388568}]
[null,38,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C48,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.12567677289414333},{"$f":"VLOOKUP($C48,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.13105204263950362},{"$f":"VLOOKUP($C48,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0.13691699090500226},{"$f":"VLOOKUP($C48,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0.14343938860211322},{"$f":"VLOOKUP($C48,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.15043499405970426}]
[]
[null,"G","Tariff Band 6"]
[null,{"$f":"B55+1","v":39},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C57,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Southern area standard user metered"}]
[null,{"$f":"B58+1","v":40},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C57,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Water - metered / assessed"}]
[null,41,"Number of customers","CR606M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D60,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":8604.7849360492601},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D60,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":8604.7849360492601},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D60,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":8604.7849360492601},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D60,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":8604.7849360492601},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D60,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":8604.7849360492601}]
[null,42,"Net margin","R5E00006_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D61,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":2.2708385594128799E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D61,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":2.38468822638052E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D61,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":2.5000000000000001E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D61,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":2.61290775806476E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D61,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":2.6136733184769799E-2}]
[null,43,"Retail cost per customer","CR606C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D62,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":31.7296060941541},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D62,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":32.052665241244199},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D62,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":32.379790118696398},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D62,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":32.583617640704396},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D62,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":32.695045359959202}]
[null,44,"Projected wholesale charge pre-FD (2012-13 price base)","R4D06D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D63,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":6.1354864810971499},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D63,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":6.2023639391072498},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D63,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":6.4073357193150597},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D63,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":6.5964526835766497},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D63,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":6.7087086167678498}]
[null,45,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C57,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":5.3079806718230378},{"$f":"VLOOKUP($C57,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":5.5352051300309393},{"$f":"VLOOKUP($C57,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":5.7913440477448459},{"$f":"VLOOKUP($C57,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":6.0765587516619268},{"$f":"VLOOKUP($C57,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":6.3693042495508108}]
[]
[null,"H","Tariff Band 7"]
[null,{"$f":"B64+1","v":46},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C66,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Southern area mid user metered"}]
[null,{"$f":"B67+1","v":47},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C66,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Water - metered / assessed"}]
[null,48,"Number of customers","CR607M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D69,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":34},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D69,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":34},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D69,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":34},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D69,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":34},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D69,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":34}]
[null,49,"Net margin","R5E00007_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D70,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":3.5000000000000003E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D70,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":2.9999999999999898E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D70,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":2.5000000000000099E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D70,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":1.99999999999999E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D70,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":2.0000000000000101E-2}]
[null,50,"Retail cost per customer","CR607C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D71,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":537.67881514145199},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D71,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":534.74307561507703},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D71,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":532.17241577922096},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D71,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":528.82595176996199},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D71,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":525.278111316082}]
[null,51,"Projected wholesale charge pre-FD (2012-13 price base)","R4D07D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D72,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0.72107670000096002},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D72,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0.740287128329711},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D72,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0.75704992347097599},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D72,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0.77335480603921303},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D72,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0.79062701590999496}]
[null,52,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C66,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.62382358730625176},{"$f":"VLOOKUP($C66,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.66065796052211201},{"$f":"VLOOKUP($C66,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0.68426827627006415},{"$f":"VLOOKUP($C66,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0.71240349020882754},{"$f":"VLOOKUP($C66,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.75062792258688826}]
[]
[null,"I","Tariff Band 8"]
[null,{"$f":"B73+1","v":53},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C75,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Southern area high user metered"}]
[null,{"$f":"B76+1","v":54},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C75,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Water - metered / assessed"}]
[null,55,"Number of customers","CR608M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D78,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":3},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D78,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":3},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D78,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":3},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D78,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":3},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D78,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":3}]
[null,56,"Net margin","R5E00008_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D79,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":3.4999999999999899E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D79,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0.03},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D79,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":2.4999999999999901E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D79,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0.02},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D79,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0.02}]
[null,57,"Retail cost per customer","CR608C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D80,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":613.54791659846001},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D80,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":610.15661478497702},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D80,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":607.18336218903198},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D80,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":603.33128849627803},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D80,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":599.25612578206403}]
[null,58,"Projected wholesale charge pre-FD (2012-13 price base)","R4D08D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D81,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0.38638666851382603},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D81,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0.39058428234147202},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D81,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0.402905227528083},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D81,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0.41416044452296302},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D81,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0.42144727499659301}]
[null,59,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C75,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.33427389574408045},{"$f":"VLOOKUP($C75,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.34857098753820553},{"$f":"VLOOKUP($C75,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0.36417052164382002},{"$f":"VLOOKUP($C75,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0.38151873354962745},{"$f":"VLOOKUP($C75,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.40012557899565998}]
[]
[null,"J","Tariff Band 9"]
[null,{"$f":"B82+1","v":60},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C84,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Special agreement 1 metered"}]
[null,{"$f":"B85+1","v":61},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C84,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Water - special agreement"}]
[null,62,"Number of customers","CR609M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D87,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D87,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D87,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D87,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D87,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":1}]
[null,63,"Net margin","R5E00009_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D88,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":3.5000000000000003E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D88,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":2.9999999999999801E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D88,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":2.4999999999999901E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D88,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":1.9999999999999799E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D88,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":1.9999999999999799E-2}]
[null,64,"Retail cost per customer","CR609C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D89,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":3609.6015462210898},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D89,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":3587.0838803051001},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D89,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":3567.1160359779201},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D89,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":3542.3743372957501},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D89,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":3516.74086637248}]
[null,65,"Projected wholesale charge pre-FD (2012-13 price base)","R4D09D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D90,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0.55140217644227396},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D90,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0.56890919554431596},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D90,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0.58668760790507601},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D90,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0.605461611358038},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D90,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0.62483638292149501}]
[null,66,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C84,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.47703341926904053},{"$f":"VLOOKUP($C84,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.50771433740663963},{"$f":"VLOOKUP($C84,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0.53028433888429638},{"$f":"VLOOKUP($C84,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0.55774265802785505},{"$f":"VLOOKUP($C84,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.59322490457682575}]
[]
[null,"K","Tariff Band 10"]
[null,{"$f":"B91+1","v":67},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C93,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Special agreement 2 metered"}]
[null,{"$f":"B94+1","v":68},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C93,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Water - special agreement"}]
[null,69,"Number of customers","CR610M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D96,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D96,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D96,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D96,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D96,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":1}]
[null,70,"Net margin","R5E00010_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D97,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":2.2708385594128501E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D97,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":2.3846882263804998E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D97,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":2.49999999999998E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D97,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":2.6129077580647801E-2},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D97,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":2.6136733184769698E-2}]
[null,71,"Retail cost per customer","CR610C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D98,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":50.236408579586197},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D98,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":50.441204278838697},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D98,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":50.663237976044599},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D98,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":50.733566250792201},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D98,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":50.711752019849001}]
[null,72,"Projected wholesale charge pre-FD (2012-13 price base)","R4D10D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D99,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":8.1323721466964299E-3},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D99,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":8.3905749623540398E-3},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D99,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":8.6527804299275993E-3},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D99,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":8.9296694036852895E-3},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D99,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":9.2154188246032203E-3}]
[null,73,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C93,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":7.0355422188164663E-3},{"$f":"VLOOKUP($C93,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":7.4880406940802937E-3},{"$f":"VLOOKUP($C93,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":7.8209150627526584E-3},{"$f":"VLOOKUP($C93,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":8.2258849365369029E-3},{"$f":"VLOOKUP($C93,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":8.7491959531869716E-3}]
[]
[null,"L","Tariff Band 11"]
[null,{"$f":"B100+1","v":74},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C102,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B103+1","v":75},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C102,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,76,"Number of customers","CR611M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D105,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D105,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D105,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D105,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D105,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,77,"Net margin","R5E00011_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D106,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D106,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D106,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D106,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D106,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,78,"Retail cost per customer","CR611C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D107,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D107,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D107,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D107,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D107,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,79,"Projected wholesale charge pre-FD (2012-13 price base)","R4D11D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D108,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D108,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D108,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D108,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D108,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,80,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C102,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C102,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C102,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C102,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C102,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"M","Tariff Band 12"]
[null,{"$f":"B109+1","v":81},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C111,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B112+1","v":82},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C111,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,83,"Number of customers","CR612M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D114,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D114,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D114,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D114,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D114,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,84,"Net margin","R5E00012_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D115,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D115,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D115,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D115,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D115,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,85,"Retail cost per customer","CR612C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D116,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D116,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D116,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D116,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D116,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,86,"Projected wholesale charge pre-FD (2012-13 price base)","R4D12D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D117,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D117,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D117,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D117,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D117,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,87,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C111,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C111,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C111,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C111,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C111,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"N","Tariff Band 13"]
[null,{"$f":"B118+1","v":88},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C120,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B121+1","v":89},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C120,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,90,"Number of customers","CR613M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D123,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D123,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D123,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D123,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D123,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,91,"Net margin","R5E00013_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D124,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D124,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D124,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D124,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D124,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,92,"Retail cost per customer","CR613C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D125,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D125,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D125,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D125,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D125,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,93,"Projected wholesale charge pre-FD (2012-13 price base)","R4D13D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D126,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D126,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D126,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D126,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D126,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,94,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C120,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C120,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C120,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C120,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C120,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"O","Tariff Band 14"]
[null,{"$f":"B127+1","v":95},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C129,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B130+1","v":96},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C129,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,97,"Number of customers","CR614M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D132,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D132,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D132,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D132,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D132,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,98,"Net margin","R5E00014_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D133,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D133,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D133,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D133,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D133,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,99,"Retail cost per customer","CR614C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D134,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D134,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D134,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D134,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D134,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,100,"Projected wholesale charge pre-FD (2012-13 price base)","R4D14D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D135,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D135,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D135,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D135,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D135,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,101,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C129,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C129,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C129,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C129,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C129,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"P","Tariff Band 15"]
[null,{"$f":"B136+1","v":102},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C138,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B139+1","v":103},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C138,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,104,"Number of customers","CR615M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D141,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D141,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D141,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D141,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D141,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,105,"Net margin","R5E00015_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D142,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D142,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D142,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D142,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D142,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,106,"Retail cost per customer","CR615C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D143,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D143,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D143,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D143,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D143,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,107,"Projected wholesale charge pre-FD (2012-13 price base)","R4D15D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D144,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D144,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D144,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D144,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D144,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,108,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C138,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C138,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C138,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C138,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C138,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"Q","Tariff Band 16"]
[null,{"$f":"B145+1","v":109},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C147,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B148+1","v":110},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C147,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,111,"Number of customers","CR616M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D150,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D150,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D150,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D150,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D150,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,112,"Net margin","R5E00016_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D151,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D151,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D151,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D151,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D151,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,113,"Retail cost per customer","CR616C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D152,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D152,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D152,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D152,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D152,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,114,"Projected wholesale charge pre-FD (2012-13 price base)","R4D16D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D153,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D153,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D153,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D153,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D153,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,115,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C147,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C147,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C147,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C147,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C147,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"R","Tariff Band 17"]
[null,{"$f":"B154+1","v":116},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C156,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B157+1","v":117},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C156,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,118,"Number of customers","CR617M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D159,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D159,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D159,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D159,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D159,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,119,"Net margin","R5E00017_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D160,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D160,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D160,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D160,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D160,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,120,"Retail cost per customer","CR617C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D161,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D161,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D161,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D161,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D161,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,121,"Projected wholesale charge pre-FD (2012-13 price base)","R4D17D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D162,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D162,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D162,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D162,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D162,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,122,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C156,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C156,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C156,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C156,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C156,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"S","Tariff Band 18"]
[null,{"$f":"B163+1","v":123},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C165,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B166+1","v":124},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C165,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,125,"Number of customers","CR618M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D168,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D168,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D168,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D168,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D168,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,126,"Net margin","R5E00018_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D169,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D169,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D169,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D169,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D169,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,127,"Retail cost per customer","CR618C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D170,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D170,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D170,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D170,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D170,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,128,"Projected wholesale charge pre-FD (2012-13 price base)","R4D18D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D171,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D171,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D171,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D171,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D171,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,129,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C165,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C165,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C165,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C165,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C165,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"T","Tariff Band 19"]
[null,{"$f":"B172+1","v":130},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C174,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B175+1","v":131},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C174,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,132,"Number of customers","CR619M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D177,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D177,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D177,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D177,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D177,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,133,"Net margin","R5E00019_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D178,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D178,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D178,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D178,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D178,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,134,"Retail cost per customer","CR619C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D179,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D179,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D179,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D179,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D179,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,135,"Projected wholesale charge pre-FD (2012-13 price base)","R4D19D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D180,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D180,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D180,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D180,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D180,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,136,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C174,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C174,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C174,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C174,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C174,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"U","Tariff Band 20"]
[null,{"$f":"B181+1","v":137},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C183,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B184+1","v":138},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C183,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,139,"Number of customers","CR620M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D186,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D186,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D186,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D186,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D186,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,140,"Net margin","R5E00020_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D187,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D187,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D187,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D187,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D187,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,141,"Retail cost per customer","CR620C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D188,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D188,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D188,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D188,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D188,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,142,"Projected wholesale charge pre-FD (2012-13 price base)","R4D20D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D189,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D189,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D189,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D189,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D189,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,143,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C183,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C183,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C183,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C183,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C183,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"V","Tariff Band 21"]
[null,{"$f":"B190+1","v":144},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C192,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B193+1","v":145},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C192,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,146,"Number of customers","CR621M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D195,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D195,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D195,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D195,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D195,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,147,"Net margin","R5E00021_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D196,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D196,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D196,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D196,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D196,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,148,"Retail cost per customer","CR621C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D197,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D197,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D197,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D197,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D197,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,149,"Projected wholesale charge pre-FD (2012-13 price base)","R4D21D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D198,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D198,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D198,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D198,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D198,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,150,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C192,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C192,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C192,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C192,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C192,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"W","Tariff Band 22"]
[null,{"$f":"B199+1","v":151},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C201,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B202+1","v":152},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C201,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,153,"Number of customers","CR622M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D204,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D204,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D204,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D204,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D204,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,154,"Net margin","R5E00022_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D205,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D205,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D205,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D205,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D205,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,155,"Retail cost per customer","CR622C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D206,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D206,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D206,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D206,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D206,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,156,"Projected wholesale charge pre-FD (2012-13 price base)","R4D22D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D207,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D207,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D207,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D207,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D207,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,157,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C201,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C201,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C201,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C201,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C201,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"X","Tariff Band 23"]
[null,{"$f":"B208+1","v":158},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C210,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B211+1","v":159},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C210,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,160,"Number of customers","CR623M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D213,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D213,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D213,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D213,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D213,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,161,"Net margin","R5E00023_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D214,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D214,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D214,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D214,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D214,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,162,"Retail cost per customer","CR623C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D215,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D215,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D215,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D215,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D215,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,163,"Projected wholesale charge pre-FD (2012-13 price base)","R4D23D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D216,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D216,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D216,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D216,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D216,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,164,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C210,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C210,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C210,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C210,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C210,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"Y","Tariff Band 24"]
[null,{"$f":"B217+1","v":165},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C219,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B220+1","v":166},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C219,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,167,"Number of customers","CR624M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D222,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D222,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D222,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D222,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D222,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,168,"Net margin","R5E00024_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D223,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D223,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D223,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D223,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D223,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,169,"Retail cost per customer","CR624C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D224,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D224,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D224,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D224,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D224,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,170,"Projected wholesale charge pre-FD (2012-13 price base)","R4D24D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D225,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D225,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D225,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D225,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D225,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,171,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C219,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C219,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C219,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C219,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C219,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"Z","Tariff Band 25"]
[null,{"$f":"B226+1","v":172},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C228,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B229+1","v":173},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C228,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,174,"Number of customers","CR625M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D231,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D231,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D231,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D231,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D231,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,175,"Net margin","R5E00025_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D232,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D232,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D232,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D232,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D232,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,176,"Retail cost per customer","CR625C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D233,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D233,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D233,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D233,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D233,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,177,"Projected wholesale charge pre-FD (2012-13 price base)","R4D25D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D234,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D234,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D234,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D234,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D234,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,178,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C228,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C228,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C228,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C228,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C228,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AA","Tariff Band 26"]
[null,{"$f":"B235+1","v":179},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C237,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B238+1","v":180},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C237,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,181,"Number of customers","CR626M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D240,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D240,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D240,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D240,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D240,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,182,"Net margin","R5E00026_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D241,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D241,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D241,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D241,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D241,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,183,"Retail cost per customer","CR626C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D242,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D242,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D242,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D242,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D242,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,184,"Projected wholesale charge pre-FD (2012-13 price base)","R4D26D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D243,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D243,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D243,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D243,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D243,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,185,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C237,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C237,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C237,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C237,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C237,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AB","Tariff Band 27"]
[null,{"$f":"B244+1","v":186},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C246,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B247+1","v":187},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C246,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,188,"Number of customers","CR627M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D249,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D249,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D249,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D249,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D249,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,189,"Net margin","R5E00027_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D250,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D250,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D250,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D250,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D250,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,190,"Retail cost per customer","CR627C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D251,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D251,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D251,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D251,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D251,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,191,"Projected wholesale charge pre-FD (2012-13 price base)","R4D27D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D252,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D252,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D252,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D252,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D252,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,192,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C246,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C246,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C246,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C246,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C246,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AC","Tariff Band 28"]
[null,{"$f":"B253+1","v":193},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C255,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B256+1","v":194},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C255,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,195,"Number of customers","CR628M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D258,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D258,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D258,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D258,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D258,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,196,"Net margin","R5E00028_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D259,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D259,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D259,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D259,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D259,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,197,"Retail cost per customer","CR628C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D260,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D260,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D260,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D260,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D260,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,198,"Projected wholesale charge pre-FD (2012-13 price base)","R4D28D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D261,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D261,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D261,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D261,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D261,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,199,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C255,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C255,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C255,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C255,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C255,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AD","Tariff Band 29"]
[null,{"$f":"B262+1","v":200},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C264,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B265+1","v":201},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C264,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,202,"Number of customers","CR629M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D267,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D267,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D267,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D267,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D267,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,203,"Net margin","R5E00029_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D268,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D268,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D268,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D268,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D268,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,204,"Retail cost per customer","CR629C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D269,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D269,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D269,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D269,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D269,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,205,"Projected wholesale charge pre-FD (2012-13 price base)","R4D29D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D270,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D270,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D270,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D270,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D270,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,206,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C264,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C264,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C264,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C264,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C264,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AE","Tariff Band 30"]
[null,{"$f":"B271+1","v":207},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C273,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B274+1","v":208},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C273,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,209,"Number of customers","CR630M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D276,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D276,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D276,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D276,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D276,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,210,"Net margin","R5E00030_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D277,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D277,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D277,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D277,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D277,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,211,"Retail cost per customer","CR630C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D278,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D278,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D278,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D278,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D278,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,212,"Projected wholesale charge pre-FD (2012-13 price base)","R4D30D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D279,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D279,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D279,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D279,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D279,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,213,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C273,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C273,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C273,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C273,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C273,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AF","Tariff Band 31"]
[null,{"$f":"B280+1","v":214},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C282,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B283+1","v":215},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C282,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,216,"Number of customers","CR631M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D285,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D285,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D285,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D285,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D285,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,217,"Net margin","R5E00031_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D286,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D286,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D286,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D286,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D286,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,218,"Retail cost per customer","CR631C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D287,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D287,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D287,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D287,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D287,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,219,"Projected wholesale charge pre-FD (2012-13 price base)","R4D31D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D288,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D288,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D288,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D288,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D288,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,220,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C282,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C282,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C282,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C282,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C282,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AG","Tariff Band 32"]
[null,{"$f":"B289+1","v":221},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C291,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B292+1","v":222},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C291,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,223,"Number of customers","CR632M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D294,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D294,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D294,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D294,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D294,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,224,"Net margin","R5E00032_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D295,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D295,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D295,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D295,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D295,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,225,"Retail cost per customer","CR632C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D296,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D296,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D296,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D296,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D296,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,226,"Projected wholesale charge pre-FD (2012-13 price base)","R4D32D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D297,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D297,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D297,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D297,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D297,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,227,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C291,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C291,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C291,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C291,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C291,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AH","Tariff Band 33"]
[null,{"$f":"B298+1","v":228},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C300,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B301+1","v":229},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C300,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,230,"Number of customers","CR633M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D303,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D303,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D303,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D303,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D303,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,231,"Net margin","R5E00033_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D304,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D304,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D304,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D304,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D304,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,232,"Retail cost per customer","CR633C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D305,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D305,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D305,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D305,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D305,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,233,"Projected wholesale charge pre-FD (2012-13 price base)","R4D33D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D306,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D306,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D306,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D306,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D306,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,234,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C300,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C300,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C300,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C300,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C300,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AI","Tariff Band 34"]
[null,{"$f":"B307+1","v":235},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C309,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B310+1","v":236},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C309,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,237,"Number of customers","CR634M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D312,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D312,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D312,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D312,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D312,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,238,"Net margin","R5E00034_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D313,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D313,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D313,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D313,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D313,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,239,"Retail cost per customer","CR634C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D314,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D314,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D314,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D314,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D314,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,240,"Projected wholesale charge pre-FD (2012-13 price base)","R4D34D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D315,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D315,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D315,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D315,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D315,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,241,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C309,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C309,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C309,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C309,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C309,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AJ","Tariff Band 35"]
[null,{"$f":"B316+1","v":242},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C318,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B319+1","v":243},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C318,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,244,"Number of customers","CR635M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D321,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D321,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D321,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D321,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D321,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,245,"Net margin","R5E00035_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D322,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D322,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D322,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D322,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D322,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,246,"Retail cost per customer","CR635C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D323,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D323,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D323,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D323,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D323,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,247,"Projected wholesale charge pre-FD (2012-13 price base)","R4D35D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D324,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D324,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D324,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D324,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D324,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,248,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C318,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C318,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C318,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C318,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C318,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AK","Tariff Band 36"]
[null,{"$f":"B325+1","v":249},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C327,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B328+1","v":250},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C327,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,251,"Number of customers","CR636M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D330,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D330,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D330,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D330,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D330,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,252,"Net margin","R5E00036_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D331,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D331,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D331,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D331,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D331,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,253,"Retail cost per customer","CR636C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D332,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D332,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D332,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D332,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D332,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,254,"Projected wholesale charge pre-FD (2012-13 price base)","R4D36D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D333,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D333,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D333,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D333,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D333,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,255,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C327,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C327,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C327,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C327,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C327,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AL","Tariff Band 37"]
[null,{"$f":"B334+1","v":256},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C336,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B337+1","v":257},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C336,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,258,"Number of customers","CR637M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D339,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D339,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D339,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D339,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D339,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,259,"Net margin","R5E00037_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D340,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D340,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D340,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D340,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D340,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,260,"Retail cost per customer","CR637C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D341,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D341,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D341,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D341,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D341,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,261,"Projected wholesale charge pre-FD (2012-13 price base)","R4D37D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D342,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D342,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D342,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D342,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D342,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,262,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C336,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C336,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C336,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C336,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C336,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AM","Tariff Band 38"]
[null,{"$f":"B343+1","v":263},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C345,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B346+1","v":264},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C345,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,265,"Number of customers","CR638M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D348,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D348,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D348,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D348,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D348,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,266,"Net margin","R5E00038_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D349,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D349,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D349,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D349,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D349,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,267,"Retail cost per customer","CR638C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D350,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D350,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D350,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D350,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D350,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,268,"Projected wholesale charge pre-FD (2012-13 price base)","R4D38D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D351,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D351,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D351,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D351,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D351,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,269,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C345,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C345,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C345,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C345,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C345,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AN","Tariff Band 39"]
[null,{"$f":"B352+1","v":270},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C354,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B355+1","v":271},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C354,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,272,"Number of customers","CR639M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D357,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D357,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D357,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D357,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D357,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,273,"Net margin","R5E00039_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D358,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D358,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D358,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D358,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D358,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,274,"Retail cost per customer","CR639C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D359,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D359,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D359,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D359,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D359,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,275,"Projected wholesale charge pre-FD (2012-13 price base)","R4D39D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D360,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D360,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D360,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D360,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D360,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,276,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C354,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C354,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C354,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C354,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C354,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AO","Tariff Band 40"]
[null,{"$f":"B361+1","v":277},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C363,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B364+1","v":278},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C363,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,279,"Number of customers","CR640M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D366,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D366,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D366,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D366,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D366,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,280,"Net margin","R5E00040_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D367,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D367,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D367,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D367,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D367,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,281,"Retail cost per customer","CR640C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D368,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D368,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D368,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D368,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D368,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,282,"Projected wholesale charge pre-FD (2012-13 price base)","R4D40D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D369,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D369,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D369,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D369,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D369,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,283,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C363,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C363,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C363,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C363,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C363,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AP","Tariff Band 41"]
[null,{"$f":"B370+1","v":284},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C372,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B373+1","v":285},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C372,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,286,"Number of customers","CR641M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D375,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D375,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D375,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D375,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D375,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,287,"Net margin","R5E00041_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D376,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D376,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D376,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D376,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D376,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,288,"Retail cost per customer","CR641C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D377,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D377,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D377,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D377,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D377,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,289,"Projected wholesale charge pre-FD (2012-13 price base)","R4D41D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D378,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D378,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D378,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D378,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D378,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,290,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C372,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C372,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C372,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C372,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C372,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AQ","Tariff Band 42"]
[null,{"$f":"B379+1","v":291},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C381,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B382+1","v":292},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C381,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,293,"Number of customers","CR642M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D384,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D384,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D384,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D384,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D384,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,294,"Net margin","R5E00042_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D385,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D385,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D385,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D385,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D385,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,295,"Retail cost per customer","CR642C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D386,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D386,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D386,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D386,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D386,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,296,"Projected wholesale charge pre-FD (2012-13 price base)","R4D42D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D387,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D387,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D387,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D387,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D387,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,297,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C381,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C381,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C381,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C381,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C381,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AR","Tariff Band 43"]
[null,{"$f":"B388+1","v":298},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C390,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B391+1","v":299},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C390,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,300,"Number of customers","CR643M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D393,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D393,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D393,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D393,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D393,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,301,"Net margin","R5E00043_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D394,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D394,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D394,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D394,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D394,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,302,"Retail cost per customer","CR643C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D395,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D395,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D395,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D395,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D395,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,303,"Projected wholesale charge pre-FD (2012-13 price base)","R4D43D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D396,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D396,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D396,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D396,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D396,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,304,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C390,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C390,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C390,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C390,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C390,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AS","Tariff Band 44"]
[null,{"$f":"B397+1","v":305},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C399,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B400+1","v":306},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C399,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,307,"Number of customers","CR644M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D402,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D402,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D402,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D402,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D402,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,308,"Net margin","R5E00044_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D403,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D403,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D403,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D403,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D403,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,309,"Retail cost per customer","CR644C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D404,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D404,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D404,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D404,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D404,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,310,"Projected wholesale charge pre-FD (2012-13 price base)","R4D44D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D405,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D405,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D405,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D405,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D405,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,311,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C399,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C399,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C399,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C399,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C399,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AT","Tariff Band 45"]
[null,{"$f":"B406+1","v":312},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C408,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B409+1","v":313},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C408,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,314,"Number of customers","CR645M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D411,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D411,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D411,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D411,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D411,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,315,"Net margin","R5E00045_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D412,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D412,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D412,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D412,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D412,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,316,"Retail cost per customer","CR645C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D413,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D413,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D413,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D413,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D413,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,317,"Projected wholesale charge pre-FD (2012-13 price base)","R4D45D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D414,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D414,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D414,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D414,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D414,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,318,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C408,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C408,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C408,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C408,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C408,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AU","Tariff Band 46"]
[null,{"$f":"B415+1","v":319},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C417,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B418+1","v":320},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C417,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,321,"Number of customers","CR646M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D420,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D420,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D420,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D420,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D420,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,322,"Net margin","R5E00046_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D421,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D421,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D421,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D421,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D421,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,323,"Retail cost per customer","CR646C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D422,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D422,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D422,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D422,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D422,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,324,"Projected wholesale charge pre-FD (2012-13 price base)","R4D46D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D423,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D423,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D423,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D423,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D423,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,325,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C417,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C417,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C417,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C417,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C417,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AV","Tariff Band 47"]
[null,{"$f":"B424+1","v":326},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C426,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B427+1","v":327},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C426,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,328,"Number of customers","CR647M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D429,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D429,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D429,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D429,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D429,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,329,"Net margin","R5E00047_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D430,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D430,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D430,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D430,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D430,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,330,"Retail cost per customer","CR647C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D431,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D431,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D431,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D431,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D431,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,331,"Projected wholesale charge pre-FD (2012-13 price base)","R4D47D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D432,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D432,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D432,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D432,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D432,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,332,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C426,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C426,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C426,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C426,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C426,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AW","Tariff Band 48"]
[null,{"$f":"B433+1","v":333},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C435,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B436+1","v":334},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C435,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,335,"Number of customers","CR648M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D438,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D438,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D438,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D438,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D438,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,336,"Net margin","R5E00048_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D439,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D439,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D439,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D439,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D439,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,337,"Retail cost per customer","CR648C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D440,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D440,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D440,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D440,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D440,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,338,"Projected wholesale charge pre-FD (2012-13 price base)","R4D48D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D441,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D441,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D441,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D441,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D441,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,339,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C435,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C435,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C435,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C435,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C435,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AX","Tariff Band 49"]
[null,{"$f":"B442+1","v":340},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C444,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B445+1","v":341},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C444,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,342,"Number of customers","CR649M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D447,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D447,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D447,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D447,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D447,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,343,"Net margin","R5E00049_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D448,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D448,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D448,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D448,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D448,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,344,"Retail cost per customer","CR649C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D449,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D449,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D449,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D449,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D449,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,345,"Projected wholesale charge pre-FD (2012-13 price base)","R4D49D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D450,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D450,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D450,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D450,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D450,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,346,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C444,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C444,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C444,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C444,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C444,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AY","Tariff Band 50"]
[null,{"$f":"B451+1","v":347},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C453,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B454+1","v":348},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C453,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,349,"Number of customers","CR650M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D456,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D456,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D456,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D456,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D456,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,350,"Net margin","R5E00050_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D457,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D457,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D457,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D457,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D457,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,351,"Retail cost per customer","CR650C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D458,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D458,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D458,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D458,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D458,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,352,"Projected wholesale charge pre-FD (2012-13 price base)","R4D50D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D459,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D459,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D459,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D459,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D459,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,353,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C453,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C453,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C453,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C453,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C453,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"AZ","Tariff Band 51"]
[null,{"$f":"B460+1","v":354},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C462,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B463+1","v":355},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C462,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,356,"Number of customers","CR651M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D465,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D465,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D465,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D465,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D465,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,357,"Net margin","R5E00051_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D466,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D466,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D466,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D466,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D466,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,358,"Retail cost per customer","CR651C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D467,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D467,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D467,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D467,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D467,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,359,"Projected wholesale charge pre-FD (2012-13 price base)","R4D51D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D468,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D468,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D468,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D468,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D468,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,360,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C462,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C462,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C462,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C462,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C462,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"BA","Tariff Band 52"]
[null,{"$f":"B469+1","v":361},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C471,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B472+1","v":362},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C471,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,363,"Number of customers","CR652M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D474,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D474,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D474,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D474,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D474,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,364,"Net margin","R5E00052_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D475,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D475,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D475,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D475,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D475,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,365,"Retail cost per customer","CR652C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D476,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D476,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D476,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D476,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D476,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,366,"Projected wholesale charge pre-FD (2012-13 price base)","R4D52D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D477,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D477,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D477,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D477,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D477,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,367,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C471,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C471,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C471,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C471,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C471,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"BB","Tariff Band 53"]
[null,{"$f":"B478+1","v":368},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C480,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B481+1","v":369},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C480,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,370,"Number of customers","CR653M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D483,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D483,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D483,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D483,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D483,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,371,"Net margin","R5E00053_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D484,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D484,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D484,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D484,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D484,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,372,"Retail cost per customer","CR653C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D485,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D485,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D485,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D485,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D485,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,373,"Projected wholesale charge pre-FD (2012-13 price base)","R4D53D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D486,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D486,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D486,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D486,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D486,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,374,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C480,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C480,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C480,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C480,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C480,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"BC","Tariff Band 54"]
[null,{"$f":"B487+1","v":375},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C489,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B490+1","v":376},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C489,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,377,"Number of customers","CR654M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D492,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D492,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D492,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D492,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D492,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,378,"Net margin","R5E00054_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D493,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D493,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D493,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D493,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D493,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,379,"Retail cost per customer","CR654C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D494,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D494,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D494,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D494,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D494,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,380,"Projected wholesale charge pre-FD (2012-13 price base)","R4D54D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D495,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D495,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D495,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D495,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D495,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,381,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C489,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C489,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C489,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C489,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C489,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"BD","Tariff Band 55"]
[null,{"$f":"B496+1","v":382},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C498,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B499+1","v":383},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C498,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,384,"Number of customers","CR655M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D501,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D501,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D501,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D501,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D501,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,385,"Net margin","R5E00055_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D502,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D502,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D502,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D502,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D502,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,386,"Retail cost per customer","CR655C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D503,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D503,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D503,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D503,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D503,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,387,"Projected wholesale charge pre-FD (2012-13 price base)","R4D55D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D504,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D504,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D504,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D504,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D504,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,388,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C498,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C498,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C498,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C498,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C498,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"BE","Tariff Band 56"]
[null,{"$f":"B505+1","v":389},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C507,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B508+1","v":390},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C507,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,391,"Number of customers","CR656M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D510,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D510,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D510,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D510,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D510,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,392,"Net margin","R5E00056_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D511,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D511,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D511,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D511,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D511,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,393,"Retail cost per customer","CR656C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D512,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D512,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D512,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D512,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D512,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,394,"Projected wholesale charge pre-FD (2012-13 price base)","R4D56D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D513,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D513,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D513,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D513,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D513,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,395,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C507,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C507,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C507,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C507,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C507,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"BF","Tariff Band 57"]
[null,{"$f":"B514+1","v":396},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C516,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B517+1","v":397},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C516,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,398,"Number of customers","CR657M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D519,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D519,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D519,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D519,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D519,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,399,"Net margin","R5E00057_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D520,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D520,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D520,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D520,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D520,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,400,"Retail cost per customer","CR657C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D521,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D521,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D521,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D521,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D521,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,401,"Projected wholesale charge pre-FD (2012-13 price base)","R4D57D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D522,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D522,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D522,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D522,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D522,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,402,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C516,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C516,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C516,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C516,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C516,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"BG","Tariff Band 58"]
[null,{"$f":"B523+1","v":403},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C525,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B526+1","v":404},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C525,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,405,"Number of customers","CR658M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D528,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D528,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D528,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D528,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D528,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,406,"Net margin","R5E00058_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D529,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D529,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D529,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D529,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D529,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,407,"Retail cost per customer","CR658C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D530,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D530,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D530,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D530,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D530,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,408,"Projected wholesale charge pre-FD (2012-13 price base)","R4D58D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D531,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D531,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D531,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D531,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D531,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,409,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C525,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C525,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C525,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C525,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C525,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"BH","Tariff Band 59"]
[null,{"$f":"B532+1","v":410},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C534,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B535+1","v":411},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C534,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,412,"Number of customers","CR659M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D537,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D537,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D537,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D537,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D537,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,413,"Net margin","R5E00059_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D538,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D538,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D538,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D538,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D538,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,414,"Retail cost per customer","CR659C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D539,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D539,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D539,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D539,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D539,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,415,"Projected wholesale charge pre-FD (2012-13 price base)","R4D59D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D540,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D540,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D540,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D540,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D540,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,416,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C534,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C534,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C534,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C534,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C534,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[null,"BI","Tariff Band 60"]
[null,{"$f":"B541+1","v":417},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62,MATCH($C543,'Default tariff names PR14'!$A$2:$A$62,0),MATCH($M$8,'Default tariff names PR14'!$B$1:$X$1,0))","v":"Not used at PR14"}]
[null,{"$f":"B544+1","v":418},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63,MATCH($C543,Categorisation!$A$4:A$63,0),MATCH($M$8,Categorisation!$B$3:$S$3,0))","v":"Not applicable"}]
[null,419,"Number of customers","CR660M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D546,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D546,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D546,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D546,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D546,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,420,"Net margin","R5E00060_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D547,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D547,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D547,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D547,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D547,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,{"$f":"B547+1","v":421},"Retail cost per customer","CR660C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D548,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D548,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D548,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D548,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D548,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,422,"Projected wholesale charge pre-FD (2012-13 price base)","R4D60D04","£m",3,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D549,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D549,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D549,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D549,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D549,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0))","v":0}]
[null,423,"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C543,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C543,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C543,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C543,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C543,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[]
[]
[null,"Key to cells: "]
[]
[null,null,"Input cell"]
[]
[null,null,"Calculation cell"]
[]
[null,null,"Previously reported"]
[]
[null,{"$f":" RIGHT(CELL(\"filename\", $B$1), LEN(CELL(\"filename\", $B$1)) - SEARCH(\"]\", CELL(\"filename\", $B$1)))&\" - Table Guidance\"","v":"R4a PR14 - Table Guidance"}]
[]
[null,"This table has been populated with PR14 data for reference purposes bringing together a combination of the most recent company inputs and FD outputs together with associated financial modelling data. This table should not be updated. ",null,null,null,null,null,null,null,null,null,"1\n2"]
[]
[null,{"$f":" RIGHT(CELL(\"filename\", $B$1), LEN(CELL(\"filename\", $B$1)) - SEARCH(\"]\", CELL(\"filename\", $B$1)))&\" - Line definitions\"","v":"R4a PR14 - Line definitions"}]
[]
[null,"Line","Definitionns"]
[null,1,"Wholesale charge to retail (household and non-household)."]
[null,2,"Household apportionment of wholesale allowed revenues."]
[null,3,"Indicative retail income published at FD."]
[null,"The following data items are repeated for each of the 60 available default tariff caps set out in the table."]
[null,4,"Default tariff cap name sourced from PR14 company inputs (table R4) or business plan narrative consistent with the PR14 final determination documentation."]
[null,5,"Default tariff cap categorisation adopted by Ofwat as part of PR16 process."]
[null,6,"Number of customers with the default tariff cap grouping supplied by companies in Table R4 and adopted in PR14 FD."]
[null,7,"Net margin supplied by companies in Table R4 and adopted at PR14 FD."]
[null,8,"Retail cost per customer supplied by companies in Table R4 and subsequently scaled on a pro-rate basis in the retail feeder model R6 to reflect Ofwat interventions on allowed company level retail costs.",null,null,null,null,null,null,null,null,null,"1\n2"]
[null,9,"Projected wholesale charge pre-FD (2012-13 price base) supplied by companies in Table R4."]
[null,10,"Allocated wholesale charge at FD (Nominal price base) as calculated within the PR14 Financial Model."]

{"sheet":"R4a PR16","index":4,"n_rows":580,"n_cols":15,"rows_kept":580,"cut":false,"hidden":false,"merged":[[577,10,577,12],[578,2,578,9],[578,10,578,12],[579,2,579,9],[579,10,579,12],[580,2,580,9],[580,10,580,12],[571,10,571,12],[572,1,572,9],[572,10,572,12],[573,10,573,12],[574,10,574,12],[575,2,575,9],[575,10,575,12],[576,2,576,9],[576,10,576,12],[573,2,573,9],[574,2,574,9],[577,2,577,9],[568,2,568,9],[569,2,569,9],[570,2,570,9],[571,2,571,9],[525,8,525,10],[526,8,526,10],[534,8,534,10],[535,8,535,10],[543,8,543,10],[544,8,544,10],[561,1,561,12],[563,1,563,12],[566,1,566,12],[568,10,568,12],[569,10,569,12],[570,10,570,12],[544,6,544,7],[481,8,481,10],[489,8,489,10],[490,8,490,10],[498,8,498,10],[552,1,552,2],[499,8,499,10],[507,8,507,10],[508,8,508,10],[516,8,516,10],[517,8,517,10],[481,6,481,7],[489,6,489,7],[490,6,490,7],[498,6,498,7],[499,6,499,7],[534,6,534,7],[535,6,535,7],[543,6,543,7],[507,6,507,7],[508,6,508,7],[516,6,516,7],[517,6,517,7],[525,6,525,7],[526,6,526,7],[445,8,445,10],[472,8,472,10],[480,8,480,10],[453,8,453,10],[454,8,454,10],[462,8,462,10],[463,8,463,10],[471,8,471,10],[463,6,463,7],[471,6,471,7],[472,6,472,7],[480,6,480,7],[453,6,453,7],[454,6,454,7],[462,6,462,7],[373,8,373,10],[381,8,381,10],[382,8,382,10],[390,8,390,10],[354,8,354,10],[355,8,355,10],[363,8,363,10],[436,8,436,10],[444,8,444,10],[391,8,391,10],[399,8,399,10],[426,8,426,10],[427,8,427,10],[435,8,435,10],[400,8,400,10],[408,8,408,10],[409,8,409,10],[417,8,417,10],[418,8,418,10],[364,8,364,10],[372,8,372,10],[336,8,336,10],[337,8,337,10],[345,8,345,10],[327,6,327,7],[328,6,328,7],[336,6,336,7],[337,6,337,7],[345,6,345,7],[346,8,346,10],[346,6,346,7],[256,8,256,10],[264,8,264,10],[265,8,265,10],[273,8,273,10],[274,8,274,10],[273,6,273,7],[274,6,274,7],[327,8,327,10],[328,8,328,10],[282,8,282,10],[283,8,283,10],[291,8,291,10],[292,8,292,10],[300,8,300,10],[282,6,282,7],[283,6,283,7],[291,6,291,7],[292,6,292,7],[300,6,300,7],[301,8,301,10],[309,8,309,10],[310,8,310,10],[318,8,318,10],[319,8,319,10],[193,6,193,7],[201,6,201,7],[202,6,202,7],[210,6,210,7],[211,8,211,10],[219,8,219,10],[220,8,220,10],[228,8,228,10],[255,8,255,10],[229,8,229,10],[237,8,237,10],[238,8,238,10],[246,8,246,10],[247,8,247,10],[211,6,211,7],[219,6,219,7],[220,6,220,7],[228,6,228,7],[237,6,237,7],[238,6,238,7],[246,6,246,7],[247,6,247,7],[255,6,255,7],[229,6,229,7],[166,8,166,10],[174,8,174,10],[175,8,175,10],[202,8,202,10],[210,8,210,10],[183,8,183,10],[184,8,184,10],[192,8,192,10],[193,8,193,10],[201,8,201,10],[138,6,138,7],[139,6,139,7],[147,6,147,7],[148,6,148,7],[76,8,76,10],[103,8,103,10],[111,8,111,10],[112,8,112,10],[120,8,120,10],[84,8,84,10],[121,8,121,10],[129,8,129,10],[94,6,94,7],[102,6,102,7],[103,6,103,7],[111,6,111,7],[112,6,112,7],[120,6,120,7],[121,6,121,7],[129,6,129,7],[130,6,130,7],[156,8,156,10],[157,8,157,10],[165,8,165,10],[130,8,130,10],[138,8,138,10],[139,8,139,10],[147,8,147,10],[148,8,148,10],[48,6,48,7],[49,6,49,7],[85,8,85,10],[93,8,93,10],[94,8,94,10],[102,8,102,10],[57,8,57,10],[58,8,58,10],[66,8,66,10],[67,8,67,10],[75,8,75,10],[76,6,76,7],[84,6,84,7],[85,6,85,7],[93,6,93,7],[57,6,57,7],[12,8,12,10],[21,8,21,10],[13,8,13,10],[22,8,22,10],[30,8,30,10],[12,6,12,7],[13,6,13,7],[21,6,21,7],[22,6,22,7],[30,6,30,7],[58,6,58,7],[66,6,66,7],[67,6,67,7],[75,6,75,7],[31,8,31,10],[39,8,39,10],[40,8,40,10],[48,8,48,10],[49,8,49,10],[31,6,31,7],[39,6,39,7],[40,6,40,7],[156,6,156,7],[157,6,157,7],[165,6,165,7],[166,6,166,7],[174,6,174,7],[175,6,175,7],[183,6,183,7],[184,6,184,7],[192,6,192,7],[256,6,256,7],[264,6,264,7],[265,6,265,7],[364,6,364,7],[372,6,372,7],[373,6,373,7],[381,6,381,7],[382,6,382,7],[390,6,390,7],[301,6,301,7],[309,6,309,7],[310,6,310,7],[318,6,318,7],[319,6,319,7],[354,6,354,7],[355,6,355,7],[363,6,363,7],[391,6,391,7],[399,6,399,7],[400,6,400,7],[426,6,426,7],[427,6,427,7],[435,6,435,7],[436,6,436,7],[444,6,444,7],[445,6,445,7],[408,6,408,7],[409,6,409,7],[417,6,417,7],[418,6,418,7]]}
[null,"R4A PR16 - Information on default tariff price caps proposed from 2017",null,null,null,null,null,null,null,null,{"$f":"Lists!E29","v":"Sutton & East Surrey Water"},null,"Data validation"]
[]
[null,"Table guidance and line definitions below table"]
[]
[null,"Line description",null,"Item reference","Units","DPs","2015-16","2016-17","2017-18","2018-19","2019-20",null,"Validation description"]
[]
[null,"A","Company level assumptions adopted at FD"]
[null,1,"Wholesale charge to retail (household and non-household)","C00277_A001","£m",3,{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!J:J,MATCH($D8,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!F:F,MATCH($D8,F_Inputs!$B:$B,0)))","v":53.213474837552504},{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!K:K,MATCH($D8,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!G:G,MATCH($D8,F_Inputs!$B:$B,0)))","v":55.264972898443801},{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!L:L,MATCH($D8,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!H:H,MATCH($D8,F_Inputs!$B:$B,0)))","v":57.426468703898003},{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!M:M,MATCH($D8,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!I:I,MATCH($D8,F_Inputs!$B:$B,0)))","v":59.869845810467503},{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!N:N,MATCH($D8,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!J:J,MATCH($D8,F_Inputs!$B:$B,0)))","v":62.5148381787616},null,null,null,{"$f":"Lists!D29","v":"SES"}]
[null,{"$f":"B8+1","v":2},"Household apportionment of wholesale allowed revenues","C00278_A001","%",2,{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!J:J,MATCH($D9,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!F:F,MATCH($D9,F_Inputs!$B:$B,0)))","v":0.81908632544173099},{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!K:K,MATCH($D9,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!G:G,MATCH($D9,F_Inputs!$B:$B,0)))","v":0.817885396143892},{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!L:L,MATCH($D9,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!H:H,MATCH($D9,F_Inputs!$B:$B,0)))","v":0.81684360073328199},{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!M:M,MATCH($D9,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!I:I,MATCH($D9,F_Inputs!$B:$B,0)))","v":0.81580010360143795},{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!N:N,MATCH($D9,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!J:J,MATCH($D9,F_Inputs!$B:$B,0)))","v":0.81485573091033403}]
[null,{"$f":"B9+1","v":3},"Indicative retail income published at FD","C_ES_000020_A001","£m",3,{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!J:J,MATCH($D10,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!F:F,MATCH($D10,F_Inputs!$B:$B,0)))","v":0.74987858286454401},{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!K:K,MATCH($D10,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!G:G,MATCH($D10,F_Inputs!$B:$B,0)))","v":0.76619503113841703},{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!L:L,MATCH($D10,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!H:H,MATCH($D10,F_Inputs!$B:$B,0)))","v":0.78297233382116505},{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!M:M,MATCH($D10,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!I:I,MATCH($D10,F_Inputs!$B:$B,0)))","v":0.79924779263267698},{"$f":"IF($O$8=\"BRL\",INDEX('Bristol CMA'!N:N,MATCH($D10,'Bristol CMA'!$B:$B,0)),INDEX(F_Inputs!J:J,MATCH($D10,F_Inputs!$B:$B,0)))","v":0.81495365349315696}]
[]
[null,"B","Tariff Band 1"]
[null,{"$f":"B10+1","v":4},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C12, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Northern area unmeasured"},null,{"$f":"IF(G13=\"Not used at PR14\",O13,G13)","v":"Northern area unmeasured"},null,null,null,{"$f":"IF(OR(I13=G13, I13=\"Not used from 2017\", G13 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G13=\"Not used at PR14\",Lists!$D$4,G13)","v":"Northern area unmeasured"}]
[null,{"$f":"B13+1","v":5},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C12, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Water - unmeasured"},null,{"$f":"IF(I13 = G13, G14, \"Not applicable\" )","v":"Water - unmeasured"},null,null,null,{"$f":"IF(OR(I13=\"Insert new tariff name\",I13=\"Not used from 2017\"),IF(I14=\"Not applicable\",0,\"Invalid input\"),IF(I14=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,6,"Number of customers","CR601M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D15,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":921.02584814216505},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D15,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":921.02584814216505},{"$f":"IF(I13=O14,0,INDEX(F_Inputs!$B:$J,MATCH($D15,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":921.02584814216505},{"$f":"IF(I13=O14,0,INDEX(F_Inputs!$B:$J,MATCH($D15,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":921.02584814216505},{"$f":"IF(I13=O14,0,INDEX(F_Inputs!$B:$J,MATCH($D15,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":921.02584814216505},null,{"$f":"IF(OR(I13=Lists!$D$4,I13=Lists!$D$2), IF(AND(I15=0,J15=0,K15=0),0,\"Non zero input\"),IF(AND(I15>0,J15>0,K15>0),0,\"Zero input\"))","v":0}]
[null,7,"Net margin","R5E00001_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D16, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":2.2708385594128501E-2},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D16, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":2.3846882263804901E-2},{"$f":"IF(I13=O14,0,INDEX(F_Inputs!$B:$J,MATCH($D16,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":2.49999999999998E-2},{"$f":"IF(I13=O14,0,INDEX(F_Inputs!$B:$J,MATCH($D16,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":2.6129077580647801E-2},{"$f":"IF(I13=O14,0,INDEX(F_Inputs!$B:$J,MATCH($D16,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":2.6136733184769799E-2},null,{"$f":"IF(OR(I13=Lists!$D$4,I13=Lists!$D$2), IF(AND(I16=0,J16=0,K16=0),0,\"Non zero input\"),IF(AND(I16>0,J16>0,K16>0),0,\"Zero input\"))","v":0}]
[null,8,"Retail cost per customer","CR601C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D17, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":16.755037151143199},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D17, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":17.173572983169201},{"$f":"IF(I13=O14,0,INDEX(F_Inputs!$B:$J,MATCH($D17,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":17.585523920975199},{"$f":"IF(I13=O14,0,INDEX(F_Inputs!$B:$J,MATCH($D17,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":17.893641846651601},{"$f":"IF(I13=O14,0,INDEX(F_Inputs!$B:$J,MATCH($D17,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":18.1127433491611},null,{"$f":"IF(OR(I13=Lists!$D$4,I13=Lists!$D$2), IF(AND(I17=0,J17=0,K17=0),0,\"Non zero input\"),IF(AND(I17>0,J17>0,K17>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B17+1","v":9},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C12,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":9.1215884787005597E-2},{"$f":"VLOOKUP($C12,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":9.5117242010785044E-2},{"$f":"VLOOKUP($C12,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":9.9374006669423087E-2},{"$f":"VLOOKUP($C12,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0.10410794646731936},{"$f":"VLOOKUP($C12,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.10918533926425589}]
[null,10,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C12,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":9.1215884787005597E-2},{"$f":"VLOOKUP($C12,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":9.5117242010785044E-2},{"$f":"IF( I13 = O14, 0, VLOOKUP( $C12, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":9.9374006669423087E-2},{"$f":"IF( I13 = O14, 0, VLOOKUP( $C12, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0.10410794646731936},{"$f":"IF( I13 = O14, 0, VLOOKUP( $C12, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0.10918533926425589},null,{"$f":"IF(OR(I13=Lists!$D$4,I13=Lists!$D$2), IF(AND(I19=0,J19=0,K19=0),0,\"Non zero input\"),IF(AND(I19>0,J19>0,K19>0),0,\"Zero input\"))","v":0}]
[]
[null,"C","Tariff Band 2"]
[null,{"$f":"B19+1","v":11},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C21, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Northern area standard user metered"},null,{"$f":"IF(G22=\"Not used at PR14\",O22,G22)","v":"Northern area standard user metered"},null,null,null,0,null,{"$f":"IF(G22=\"Not used at PR14\",Lists!$D$4,G22)","v":"Northern area standard user metered"}]
[null,{"$f":"B22+1","v":12},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C21, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Water - metered / assessed"},null,{"$f":"IF(I22 = G22, G23, \"Not applicable\" )","v":"Water - metered / assessed"},null,null,null,{"$f":"IF(OR(I22=\"Insert new tariff name\",I22=\"Not used from 2017\"),IF(I23=\"Not applicable\",0,\"Invalid input\"),IF(I23=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,13,"Number of customers","CR602M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D24,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":4722.2150639507299},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D24,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":4722.2150639507299},{"$f":"IF(I22=O23,0,INDEX(F_Inputs!$B:$J,MATCH($D24,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":4722.2150639507299},{"$f":"IF(I22=O23,0,INDEX(F_Inputs!$B:$J,MATCH($D24,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":4722.2150639507299},{"$f":"IF(I22=O23,0,INDEX(F_Inputs!$B:$J,MATCH($D24,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":4722.2150639507299},null,{"$f":"IF(OR(I22=Lists!$D$4,I22=Lists!$D$2), IF(AND(I24=0,J24=0,K24=0),0,\"Non zero input\"),IF(AND(I24>0,J24>0,K24>0),0,\"Zero input\"))","v":0}]
[null,14,"Net margin","R5E00002_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D25, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":2.2708385594128799E-2},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D25, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":2.3846882263804998E-2},{"$f":"IF(I22=O23,0,INDEX(F_Inputs!$B:$J,MATCH($D25,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":2.49999999999998E-2},{"$f":"IF(I22=O23,0,INDEX(F_Inputs!$B:$J,MATCH($D25,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":2.61290775806476E-2},{"$f":"IF(I22=O23,0,INDEX(F_Inputs!$B:$J,MATCH($D25,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":2.6136733184769698E-2},null,{"$f":"IF(OR(I22=Lists!$D$4,I22=Lists!$D$2), IF(AND(I25=0,J25=0,K25=0),0,\"Non zero input\"),IF(AND(I25>0,J25>0,K25>0),0,\"Zero input\"))","v":0}]
[null,15,"Retail cost per customer","CR602C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D26, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":31.7296060941541},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D26, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":32.052665241244298},{"$f":"IF(I22=O23,0,INDEX(F_Inputs!$B:$J,MATCH($D26,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":32.379790118696299},{"$f":"IF(I22=O23,0,INDEX(F_Inputs!$B:$J,MATCH($D26,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":32.583617640704503},{"$f":"IF(I22=O23,0,INDEX(F_Inputs!$B:$J,MATCH($D26,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":32.695045359959103},null,{"$f":"IF(OR(I22=Lists!$D$4,I22=Lists!$D$2), IF(AND(I26=0,J26=0,K26=0),0,\"Non zero input\"),IF(AND(I26>0,J26>0,K26>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B26+1","v":16},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C21,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":2.2724930631774374},{"$f":"VLOOKUP($C21,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":2.3697741267281782},{"$f":"VLOOKUP($C21,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":2.4794342686357265},{"$f":"VLOOKUP($C21,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":2.6015425573128925},{"$f":"VLOOKUP($C21,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":2.7268749867922226}]
[null,17,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C21,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":2.2724930631774374},{"$f":"VLOOKUP($C21,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":2.3697741267281782},{"$f":"IF( I22 = O23, 0, VLOOKUP( $C21, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":2.4794342686357265},{"$f":"IF( I22 = O23, 0, VLOOKUP( $C21, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":2.6015425573128925},{"$f":"IF( I22 = O23, 0, VLOOKUP( $C21, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":2.7268749867922226},null,{"$f":"IF(OR(I22=Lists!$D$4,I22=Lists!$D$2), IF(AND(I28=0,J28=0,K28=0),0,\"Non zero input\"),IF(AND(I28>0,J28>0,K28>0),0,\"Zero input\"))","v":0}]
[]
[null,"D","Tariff Band 3"]
[null,{"$f":"B28+1","v":18},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C30, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Northern area mid user metered"},null,{"$f":"IF(G31=\"Not used at PR14\",O31,G31)","v":"Northern area mid user metered"},null,null,null,0,null,{"$f":"IF(G31=\"Not used at PR14\",Lists!$D$4,G31)","v":"Northern area mid user metered"}]
[null,{"$f":"B31+1","v":19},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C30, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Water - metered / assessed"},null,{"$f":"IF(I31 = G31, G32, \"Not applicable\" )","v":"Water - metered / assessed"},null,null,null,{"$f":"IF(OR(I31=\"Insert new tariff name\",I31=\"Not used from 2017\"),IF(I32=\"Not applicable\",0,\"Invalid input\"),IF(I32=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,20,"Number of customers","CR603M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D33,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":21},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D33,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":21},{"$f":"IF(I31=O32,0,INDEX(F_Inputs!$B:$J,MATCH($D33,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":21},{"$f":"IF(I31=O32,0,INDEX(F_Inputs!$B:$J,MATCH($D33,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":21},{"$f":"IF(I31=O32,0,INDEX(F_Inputs!$B:$J,MATCH($D33,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":21},null,{"$f":"IF(OR(I31=Lists!$D$4,I31=Lists!$D$2), IF(AND(I33=0,J33=0,K33=0),0,\"Non zero input\"),IF(AND(I33>0,J33>0,K33>0),0,\"Zero input\"))","v":0}]
[null,21,"Net margin","R5E00003_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D34, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":3.5000000000000003E-2},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D34, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0.03},{"$f":"IF(I31=O32,0,INDEX(F_Inputs!$B:$J,MATCH($D34,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":2.5000000000000099E-2},{"$f":"IF(I31=O32,0,INDEX(F_Inputs!$B:$J,MATCH($D34,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":2.0000000000000101E-2},{"$f":"IF(I31=O32,0,INDEX(F_Inputs!$B:$J,MATCH($D34,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0.02},null,{"$f":"IF(OR(I31=Lists!$D$4,I31=Lists!$D$2), IF(AND(I34=0,J34=0,K34=0),0,\"Non zero input\"),IF(AND(I34>0,J34>0,K34>0),0,\"Zero input\"))","v":0}]
[null,22,"Retail cost per customer","CR603C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D35, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":537.67881514145097},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D35, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":534.74307561507396},{"$f":"IF(I31=O32,0,INDEX(F_Inputs!$B:$J,MATCH($D35,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":532.17241577922096},{"$f":"IF(I31=O32,0,INDEX(F_Inputs!$B:$J,MATCH($D35,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":528.82595176996006},{"$f":"IF(I31=O32,0,INDEX(F_Inputs!$B:$J,MATCH($D35,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":525.27811131608303},null,{"$f":"IF(OR(I31=Lists!$D$4,I31=Lists!$D$2), IF(AND(I35=0,J35=0,K35=0),0,\"Non zero input\"),IF(AND(I35>0,J35>0,K35>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B35+1","v":23},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C30,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.30058663101691752},{"$f":"VLOOKUP($C30,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.31833511051636271},{"$f":"VLOOKUP($C30,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0.32971163652841656},{"$f":"VLOOKUP($C30,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0.343268464681247},{"$f":"VLOOKUP($C30,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.36168673802783424}]
[null,24,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C30,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.30058663101691752},{"$f":"VLOOKUP($C30,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.31833511051636271},{"$f":"IF( I31 = O32, 0, VLOOKUP( $C30, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0.32971163652841656},{"$f":"IF( I31 = O32, 0, VLOOKUP( $C30, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0.343268464681247},{"$f":"IF( I31 = O32, 0, VLOOKUP( $C30, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0.36168673802783424},null,{"$f":"IF(OR(I31=Lists!$D$4,I31=Lists!$D$2), IF(AND(I37=0,J37=0,K37=0),0,\"Non zero input\"),IF(AND(I37>0,J37>0,K37>0),0,\"Zero input\"))","v":0}]
[]
[null,"E","Tariff Band 4"]
[null,{"$f":"B37+1","v":25},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C39, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Northern area high user metered"},null,{"$f":"IF(G40=\"Not used at PR14\",O40,G40)","v":"Northern area high user metered"},null,null,null,0,null,{"$f":"IF(G40=\"Not used at PR14\",Lists!$D$4,G40)","v":"Northern area high user metered"}]
[null,{"$f":"B40+1","v":26},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C39, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Water - metered / assessed"},null,{"$f":"IF(I40 = G40, G41, \"Not applicable\" )","v":"Water - metered / assessed"},null,null,null,{"$f":"IF(OR(I40=\"Insert new tariff name\",I40=\"Not used from 2017\"),IF(I41=\"Not applicable\",0,\"Invalid input\"),IF(I41=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,27,"Number of customers","CR604M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D42,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D42,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"IF(I40=O41,0,INDEX(F_Inputs!$B:$J,MATCH($D42,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":1},{"$f":"IF(I40=O41,0,INDEX(F_Inputs!$B:$J,MATCH($D42,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":1},{"$f":"IF(I40=O41,0,INDEX(F_Inputs!$B:$J,MATCH($D42,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":1},null,{"$f":"IF(OR(I40=Lists!$D$4,I40=Lists!$D$2), IF(AND(I42=0,J42=0,K42=0),0,\"Non zero input\"),IF(AND(I42>0,J42>0,K42>0),0,\"Zero input\"))","v":0}]
[null,28,"Net margin","R5E00004_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D43, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":3.50000000000001E-2},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D43, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0.03},{"$f":"IF(I40=O41,0,INDEX(F_Inputs!$B:$J,MATCH($D43,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":2.5000000000000199E-2},{"$f":"IF(I40=O41,0,INDEX(F_Inputs!$B:$J,MATCH($D43,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":1.99999999999999E-2},{"$f":"IF(I40=O41,0,INDEX(F_Inputs!$B:$J,MATCH($D43,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":2.0000000000000101E-2},null,{"$f":"IF(OR(I40=Lists!$D$4,I40=Lists!$D$2), IF(AND(I43=0,J43=0,K43=0),0,\"Non zero input\"),IF(AND(I43>0,J43>0,K43>0),0,\"Zero input\"))","v":0}]
[null,29,"Retail cost per customer","CR604C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D44, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":613.54791659845898},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D44, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":610.15661478497805},{"$f":"IF(I40=O41,0,INDEX(F_Inputs!$B:$J,MATCH($D44,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":607.18336218903198},{"$f":"IF(I40=O41,0,INDEX(F_Inputs!$B:$J,MATCH($D44,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":603.33128849627803},{"$f":"IF(I40=O41,0,INDEX(F_Inputs!$B:$J,MATCH($D44,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":599.25612578206403},null,{"$f":"IF(OR(I40=Lists!$D$4,I40=Lists!$D$2), IF(AND(I44=0,J44=0,K44=0),0,\"Non zero input\"),IF(AND(I44>0,J44>0,K44>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B44+1","v":30},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C39,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":8.6925800638878975E-2},{"$f":"VLOOKUP($C39,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":9.0643668431832178E-2},{"$f":"VLOOKUP($C39,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":9.4700228064482306E-2},{"$f":"VLOOKUP($C39,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":9.9211520237651743E-2},{"$f":"VLOOKUP($C39,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.10405011205817101}]
[null,31,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C39,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":8.6925800638878975E-2},{"$f":"VLOOKUP($C39,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":9.0643668431832178E-2},{"$f":"IF( I40 = O41, 0, VLOOKUP( $C39, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":9.4700228064482306E-2},{"$f":"IF( I40 = O41, 0, VLOOKUP( $C39, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":9.9211520237651743E-2},{"$f":"IF( I40 = O41, 0, VLOOKUP( $C39, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0.10405011205817101},null,{"$f":"IF(OR(I40=Lists!$D$4,I40=Lists!$D$2), IF(AND(I46=0,J46=0,K46=0),0,\"Non zero input\"),IF(AND(I46>0,J46>0,K46>0),0,\"Zero input\"))","v":0}]
[]
[null,"F","Tariff Band 5"]
[null,{"$f":"B46+1","v":32},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C48, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Southern area unmeasured"},null,{"$f":"IF(G49=\"Not used at PR14\",O49,G49)","v":"Southern area unmeasured"},null,null,null,0,null,{"$f":"IF(G49=\"Not used at PR14\",Lists!$D$4,G49)","v":"Southern area unmeasured"}]
[null,{"$f":"B49+1","v":33},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C48, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Water - unmeasured"},null,{"$f":"IF(I49 = G49, G50, \"Not applicable\" )","v":"Water - unmeasured"},null,null,null,{"$f":"IF(OR(I49=\"Insert new tariff name\",I49=\"Not used from 2017\"),IF(I50=\"Not applicable\",0,\"Invalid input\"),IF(I50=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,34,"Number of customers","CR605M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D51,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":989.97415185783495},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D51,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":989.97415185783495},{"$f":"IF(I49=O50,0,INDEX(F_Inputs!$B:$J,MATCH($D51,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":989.97415185783495},{"$f":"IF(I49=O50,0,INDEX(F_Inputs!$B:$J,MATCH($D51,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":989.97415185783495},{"$f":"IF(I49=O50,0,INDEX(F_Inputs!$B:$J,MATCH($D51,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":989.97415185783495},null,{"$f":"IF(OR(I49=Lists!$D$4,I49=Lists!$D$2), IF(AND(I51=0,J51=0,K51=0),0,\"Non zero input\"),IF(AND(I51>0,J51>0,K51>0),0,\"Zero input\"))","v":0}]
[null,35,"Net margin","R5E00005_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D52, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":2.2708385594128501E-2},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D52, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":2.3846882263804998E-2},{"$f":"IF(I49=O50,0,INDEX(F_Inputs!$B:$J,MATCH($D52,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":2.49999999999998E-2},{"$f":"IF(I49=O50,0,INDEX(F_Inputs!$B:$J,MATCH($D52,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":2.61290775806476E-2},{"$f":"IF(I49=O50,0,INDEX(F_Inputs!$B:$J,MATCH($D52,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":2.6136733184769698E-2},null,{"$f":"IF(OR(I49=Lists!$D$4,I49=Lists!$D$2), IF(AND(I52=0,J52=0,K52=0),0,\"Non zero input\"),IF(AND(I52>0,J52>0,K52>0),0,\"Zero input\"))","v":0}]
[null,36,"Retail cost per customer","CR605C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D53, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":16.755037151143199},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D53, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":17.173572983169201},{"$f":"IF(I49=O50,0,INDEX(F_Inputs!$B:$J,MATCH($D53,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":17.585523920975199},{"$f":"IF(I49=O50,0,INDEX(F_Inputs!$B:$J,MATCH($D53,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":17.8936418466517},{"$f":"IF(I49=O50,0,INDEX(F_Inputs!$B:$J,MATCH($D53,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":18.1127433491611},null,{"$f":"IF(OR(I49=Lists!$D$4,I49=Lists!$D$2), IF(AND(I53=0,J53=0,K53=0),0,\"Non zero input\"),IF(AND(I53>0,J53>0,K53>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B53+1","v":37},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C48,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.12567677289414333},{"$f":"VLOOKUP($C48,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.13105204263950362},{"$f":"VLOOKUP($C48,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0.13691699090500226},{"$f":"VLOOKUP($C48,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0.14343938860211322},{"$f":"VLOOKUP($C48,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.15043499405970426}]
[null,38,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C48,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.12567677289414333},{"$f":"VLOOKUP($C48,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.13105204263950362},{"$f":"IF( I49 = O50, 0, VLOOKUP( $C48, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0.13691699090500226},{"$f":"IF( I49 = O50, 0, VLOOKUP( $C48, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0.14343938860211322},{"$f":"IF( I49 = O50, 0, VLOOKUP( $C48, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0.15043499405970426},null,{"$f":"IF(OR(I49=Lists!$D$4,I49=Lists!$D$2), IF(AND(I55=0,J55=0,K55=0),0,\"Non zero input\"),IF(AND(I55>0,J55>0,K55>0),0,\"Zero input\"))","v":0}]
[]
[null,"G","Tariff Band 6"]
[null,{"$f":"B55+1","v":39},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C57, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Southern area standard user metered"},null,{"$f":"IF(G58=\"Not used at PR14\",O58,G58)","v":"Southern area standard user metered"},null,null,null,0,null,{"$f":"IF(G58=\"Not used at PR14\",Lists!$D$4,G58)","v":"Southern area standard user metered"}]
[null,{"$f":"B58+1","v":40},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C57, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Water - metered / assessed"},null,{"$f":"IF(I58 = G58, G59, \"Not applicable\" )","v":"Water - metered / assessed"},null,null,null,{"$f":"IF(OR(I58=\"Insert new tariff name\",I58=\"Not used from 2017\"),IF(I59=\"Not applicable\",0,\"Invalid input\"),IF(I59=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,41,"Number of customers","CR606M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D60,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":8604.7849360492601},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D60,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":8604.7849360492601},{"$f":"IF(I58=O59,0,INDEX(F_Inputs!$B:$J,MATCH($D60,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":8604.7849360492601},{"$f":"IF(I58=O59,0,INDEX(F_Inputs!$B:$J,MATCH($D60,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":8604.7849360492601},{"$f":"IF(I58=O59,0,INDEX(F_Inputs!$B:$J,MATCH($D60,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":8604.7849360492601},null,{"$f":"IF(OR(I58=Lists!$D$4,I58=Lists!$D$2), IF(AND(I60=0,J60=0,K60=0),0,\"Non zero input\"),IF(AND(I60>0,J60>0,K60>0),0,\"Zero input\"))","v":0}]
[null,42,"Net margin","R5E00006_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D61, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":2.2708385594128799E-2},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D61, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":2.38468822638052E-2},{"$f":"IF(I58=O59,0,INDEX(F_Inputs!$B:$J,MATCH($D61,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":2.5000000000000001E-2},{"$f":"IF(I58=O59,0,INDEX(F_Inputs!$B:$J,MATCH($D61,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":2.61290775806476E-2},{"$f":"IF(I58=O59,0,INDEX(F_Inputs!$B:$J,MATCH($D61,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":2.6136733184769799E-2},null,{"$f":"IF(OR(I58=Lists!$D$4,I58=Lists!$D$2), IF(AND(I61=0,J61=0,K61=0),0,\"Non zero input\"),IF(AND(I61>0,J61>0,K61>0),0,\"Zero input\"))","v":0}]
[null,43,"Retail cost per customer","CR606C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D62, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":31.7296060941541},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D62, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":32.052665241244199},{"$f":"IF(I58=O59,0,INDEX(F_Inputs!$B:$J,MATCH($D62,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":32.379790118696398},{"$f":"IF(I58=O59,0,INDEX(F_Inputs!$B:$J,MATCH($D62,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":32.583617640704396},{"$f":"IF(I58=O59,0,INDEX(F_Inputs!$B:$J,MATCH($D62,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":32.695045359959202},null,{"$f":"IF(OR(I58=Lists!$D$4,I58=Lists!$D$2), IF(AND(I62=0,J62=0,K62=0),0,\"Non zero input\"),IF(AND(I62>0,J62>0,K62>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B62+1","v":44},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C57,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":5.3079806718230378},{"$f":"VLOOKUP($C57,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":5.5352051300309393},{"$f":"VLOOKUP($C57,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":5.7913440477448459},{"$f":"VLOOKUP($C57,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":6.0765587516619268},{"$f":"VLOOKUP($C57,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":6.3693042495508108}]
[null,45,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C57,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":5.3079806718230378},{"$f":"VLOOKUP($C57,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":5.5352051300309393},{"$f":"IF( I58 = O59, 0, VLOOKUP( $C57, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":5.7913440477448459},{"$f":"IF( I58 = O59, 0, VLOOKUP( $C57, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":6.0765587516619268},{"$f":"IF( I58 = O59, 0, VLOOKUP( $C57, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":6.3693042495508108},null,{"$f":"IF(OR(I58=Lists!$D$4,I58=Lists!$D$2), IF(AND(I64=0,J64=0,K64=0),0,\"Non zero input\"),IF(AND(I64>0,J64>0,K64>0),0,\"Zero input\"))","v":0}]
[]
[null,"H","Tariff Band 7"]
[null,{"$f":"B64+1","v":46},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C66, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Southern area mid user metered"},null,{"$f":"IF(G67=\"Not used at PR14\",O67,G67)","v":"Southern area mid user metered"},null,null,null,0,null,{"$f":"IF(G67=\"Not used at PR14\",Lists!$D$4,G67)","v":"Southern area mid user metered"}]
[null,{"$f":"B67+1","v":47},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C66, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Water - metered / assessed"},null,{"$f":"IF(I67 = G67, G68, \"Not applicable\" )","v":"Water - metered / assessed"},null,null,null,{"$f":"IF(OR(I67=\"Insert new tariff name\",I67=\"Not used from 2017\"),IF(I68=\"Not applicable\",0,\"Invalid input\"),IF(I68=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,48,"Number of customers","CR607M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D69,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":34},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D69,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":34},{"$f":"IF(I67=O68,0,INDEX(F_Inputs!$B:$J,MATCH($D69,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":34},{"$f":"IF(I67=O68,0,INDEX(F_Inputs!$B:$J,MATCH($D69,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":34},{"$f":"IF(I67=O68,0,INDEX(F_Inputs!$B:$J,MATCH($D69,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":34},null,{"$f":"IF(OR(I67=Lists!$D$4,I67=Lists!$D$2), IF(AND(I69=0,J69=0,K69=0),0,\"Non zero input\"),IF(AND(I69>0,J69>0,K69>0),0,\"Zero input\"))","v":0}]
[null,49,"Net margin","R5E00007_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D70, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":3.5000000000000003E-2},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D70, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":2.9999999999999898E-2},{"$f":"IF(I67=O68,0,INDEX(F_Inputs!$B:$J,MATCH($D70,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":2.5000000000000099E-2},{"$f":"IF(I67=O68,0,INDEX(F_Inputs!$B:$J,MATCH($D70,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":1.99999999999999E-2},{"$f":"IF(I67=O68,0,INDEX(F_Inputs!$B:$J,MATCH($D70,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":2.0000000000000101E-2},null,{"$f":"IF(OR(I67=Lists!$D$4,I67=Lists!$D$2), IF(AND(I70=0,J70=0,K70=0),0,\"Non zero input\"),IF(AND(I70>0,J70>0,K70>0),0,\"Zero input\"))","v":0}]
[null,50,"Retail cost per customer","CR607C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D71, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":537.67881514145199},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D71, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":534.74307561507703},{"$f":"IF(I67=O68,0,INDEX(F_Inputs!$B:$J,MATCH($D71,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":532.17241577922096},{"$f":"IF(I67=O68,0,INDEX(F_Inputs!$B:$J,MATCH($D71,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":528.82595176996199},{"$f":"IF(I67=O68,0,INDEX(F_Inputs!$B:$J,MATCH($D71,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":525.278111316082},null,{"$f":"IF(OR(I67=Lists!$D$4,I67=Lists!$D$2), IF(AND(I71=0,J71=0,K71=0),0,\"Non zero input\"),IF(AND(I71>0,J71>0,K71>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B71+1","v":51},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C66,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.62382358730625176},{"$f":"VLOOKUP($C66,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.66065796052211201},{"$f":"VLOOKUP($C66,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0.68426827627006415},{"$f":"VLOOKUP($C66,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0.71240349020882754},{"$f":"VLOOKUP($C66,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.75062792258688826}]
[null,52,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C66,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.62382358730625176},{"$f":"VLOOKUP($C66,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.66065796052211201},{"$f":"IF( I67 = O68, 0, VLOOKUP( $C66, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0.68426827627006415},{"$f":"IF( I67 = O68, 0, VLOOKUP( $C66, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0.71240349020882754},{"$f":"IF( I67 = O68, 0, VLOOKUP( $C66, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0.75062792258688826},null,{"$f":"IF(OR(I67=Lists!$D$4,I67=Lists!$D$2), IF(AND(I73=0,J73=0,K73=0),0,\"Non zero input\"),IF(AND(I73>0,J73>0,K73>0),0,\"Zero input\"))","v":0}]
[]
[null,"I","Tariff Band 8"]
[null,{"$f":"B73+1","v":53},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C75, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Southern area high user metered"},null,{"$f":"IF(G76=\"Not used at PR14\",O76,G76)","v":"Southern area high user metered"},null,null,null,0,null,{"$f":"IF(G76=\"Not used at PR14\",Lists!$D$4,G76)","v":"Southern area high user metered"}]
[null,{"$f":"B76+1","v":54},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C75, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Water - metered / assessed"},null,{"$f":"IF(I76 = G76, G77, \"Not applicable\" )","v":"Water - metered / assessed"},null,null,null,{"$f":"IF(OR(I76=\"Insert new tariff name\",I76=\"Not used from 2017\"),IF(I77=\"Not applicable\",0,\"Invalid input\"),IF(I77=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,55,"Number of customers","CR608M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D78,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":3},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D78,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":3},{"$f":"IF(I76=O77,0,INDEX(F_Inputs!$B:$J,MATCH($D78,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":3},{"$f":"IF(I76=O77,0,INDEX(F_Inputs!$B:$J,MATCH($D78,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":3},{"$f":"IF(I76=O77,0,INDEX(F_Inputs!$B:$J,MATCH($D78,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":3},null,{"$f":"IF(OR(I76=Lists!$D$4,I76=Lists!$D$2), IF(AND(I78=0,J78=0,K78=0),0,\"Non zero input\"),IF(AND(I78>0,J78>0,K78>0),0,\"Zero input\"))","v":0}]
[null,56,"Net margin","R5E00008_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D79, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":3.4999999999999899E-2},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D79, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0.03},{"$f":"IF(I76=O77,0,INDEX(F_Inputs!$B:$J,MATCH($D79,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":2.4999999999999901E-2},{"$f":"IF(I76=O77,0,INDEX(F_Inputs!$B:$J,MATCH($D79,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0.02},{"$f":"IF(I76=O77,0,INDEX(F_Inputs!$B:$J,MATCH($D79,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0.02},null,{"$f":"IF(OR(I76=Lists!$D$4,I76=Lists!$D$2), IF(AND(I79=0,J79=0,K79=0),0,\"Non zero input\"),IF(AND(I79>0,J79>0,K79>0),0,\"Zero input\"))","v":0}]
[null,57,"Retail cost per customer","CR608C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D80, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":613.54791659846001},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D80, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":610.15661478497702},{"$f":"IF(I76=O77,0,INDEX(F_Inputs!$B:$J,MATCH($D80,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":607.18336218903198},{"$f":"IF(I76=O77,0,INDEX(F_Inputs!$B:$J,MATCH($D80,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":603.33128849627803},{"$f":"IF(I76=O77,0,INDEX(F_Inputs!$B:$J,MATCH($D80,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":599.25612578206403},null,{"$f":"IF(OR(I76=Lists!$D$4,I76=Lists!$D$2), IF(AND(I80=0,J80=0,K80=0),0,\"Non zero input\"),IF(AND(I80>0,J80>0,K80>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B80+1","v":58},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C75,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.33427389574408045},{"$f":"VLOOKUP($C75,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.34857098753820553},{"$f":"VLOOKUP($C75,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0.36417052164382002},{"$f":"VLOOKUP($C75,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0.38151873354962745},{"$f":"VLOOKUP($C75,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.40012557899565998}]
[null,59,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C75,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.33427389574408045},{"$f":"VLOOKUP($C75,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.34857098753820553},{"$f":"IF( I76 = O77, 0, VLOOKUP( $C75, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0.36417052164382002},{"$f":"IF( I76 = O77, 0, VLOOKUP( $C75, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0.38151873354962745},{"$f":"IF( I76 = O77, 0, VLOOKUP( $C75, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0.40012557899565998},null,{"$f":"IF(OR(I76=Lists!$D$4,I76=Lists!$D$2), IF(AND(I82=0,J82=0,K82=0),0,\"Non zero input\"),IF(AND(I82>0,J82>0,K82>0),0,\"Zero input\"))","v":0}]
[]
[null,"J","Tariff Band 9"]
[null,{"$f":"B82+1","v":60},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C84, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Special agreement 1 metered"},null,{"$f":"IF(G85=\"Not used at PR14\",O85,G85)","v":"Special agreement 1 metered"},null,null,null,{"$f":"IF(OR(I85=G85, I85=\"Not used from 2017\", G85 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G85=\"Not used at PR14\",Lists!$D$4,G85)","v":"Special agreement 1 metered"}]
[null,{"$f":"B85+1","v":61},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C84, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Water - special agreement"},null,{"$f":"IF(I85 = G85, G86, \"Not applicable\" )","v":"Water - special agreement"},null,null,null,{"$f":"IF(OR(I85=\"Insert new tariff name\",I85=\"Not used from 2017\"),IF(I86=\"Not applicable\",0,\"Invalid input\"),IF(I86=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,62,"Number of customers","CR609M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D87,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D87,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"IF(I85=O86,0,INDEX(F_Inputs!$B:$J,MATCH($D87,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":1},{"$f":"IF(I85=O86,0,INDEX(F_Inputs!$B:$J,MATCH($D87,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":1},{"$f":"IF(I85=O86,0,INDEX(F_Inputs!$B:$J,MATCH($D87,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":1},null,{"$f":"IF(OR(I85=Lists!$D$4,I85=Lists!$D$2), IF(AND(I87=0,J87=0,K87=0),0,\"Non zero input\"),IF(AND(I87>0,J87>0,K87>0),0,\"Zero input\"))","v":0}]
[null,63,"Net margin","R5E00009_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D88, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":3.5000000000000003E-2},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D88, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":2.9999999999999801E-2},{"$f":"IF(I85=O86,0,INDEX(F_Inputs!$B:$J,MATCH($D88,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":2.4999999999999901E-2},{"$f":"IF(I85=O86,0,INDEX(F_Inputs!$B:$J,MATCH($D88,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":1.9999999999999799E-2},{"$f":"IF(I85=O86,0,INDEX(F_Inputs!$B:$J,MATCH($D88,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":1.9999999999999799E-2},null,{"$f":"IF(OR(I85=Lists!$D$4,I85=Lists!$D$2), IF(AND(I88=0,J88=0,K88=0),0,\"Non zero input\"),IF(AND(I88>0,J88>0,K88>0),0,\"Zero input\"))","v":0}]
[null,64,"Retail cost per customer","CR609C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D89, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":3609.6015462210898},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D89, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":3587.0838803051001},{"$f":"IF(I85=O86,0,INDEX(F_Inputs!$B:$J,MATCH($D89,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":3567.1160359779201},{"$f":"IF(I85=O86,0,INDEX(F_Inputs!$B:$J,MATCH($D89,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":3542.3743372957501},{"$f":"IF(I85=O86,0,INDEX(F_Inputs!$B:$J,MATCH($D89,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":3516.74086637248},null,{"$f":"IF(OR(I85=Lists!$D$4,I85=Lists!$D$2), IF(AND(I89=0,J89=0,K89=0),0,\"Non zero input\"),IF(AND(I89>0,J89>0,K89>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B89+1","v":65},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C84,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.47703341926904053},{"$f":"VLOOKUP($C84,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.50771433740663963},{"$f":"VLOOKUP($C84,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0.53028433888429638},{"$f":"VLOOKUP($C84,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0.55774265802785505},{"$f":"VLOOKUP($C84,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0.59322490457682575}]
[null,66,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C84,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0.47703341926904053},{"$f":"VLOOKUP($C84,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0.50771433740663963},{"$f":"IF( I85 = O86, 0, VLOOKUP( $C84, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0.53028433888429638},{"$f":"IF( I85 = O86, 0, VLOOKUP( $C84, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0.55774265802785505},{"$f":"IF( I85 = O86, 0, VLOOKUP( $C84, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0.59322490457682575},null,{"$f":"IF(OR(I85=Lists!$D$4,I85=Lists!$D$2), IF(AND(I91=0,J91=0,K91=0),0,\"Non zero input\"),IF(AND(I91>0,J91>0,K91>0),0,\"Zero input\"))","v":0}]
[]
[null,"K","Tariff Band 10"]
[null,{"$f":"B91+1","v":67},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C93, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Special agreement 2 metered"},null,{"$f":"IF(G94=\"Not used at PR14\",O94,G94)","v":"Special agreement 2 metered"},null,null,null,{"$f":"IF(OR(I94=G94, I94=\"Not used from 2017\", G94 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G94=\"Not used at PR14\",Lists!$D$4,G94)","v":"Special agreement 2 metered"}]
[null,{"$f":"B94+1","v":68},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C93, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Water - special agreement"},null,{"$f":"IF(I94 = G94, G95, \"Not applicable\" )","v":"Water - special agreement"},null,null,null,{"$f":"IF(OR(I94=\"Insert new tariff name\",I94=\"Not used from 2017\"),IF(I95=\"Not applicable\",0,\"Invalid input\"),IF(I95=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,69,"Number of customers","CR610M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D96,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D96,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":1},{"$f":"IF(I94=O95,0,INDEX(F_Inputs!$B:$J,MATCH($D96,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":1},{"$f":"IF(I94=O95,0,INDEX(F_Inputs!$B:$J,MATCH($D96,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":1},{"$f":"IF(I94=O95,0,INDEX(F_Inputs!$B:$J,MATCH($D96,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":1},null,{"$f":"IF(OR(I94=Lists!$D$4,I94=Lists!$D$2), IF(AND(I96=0,J96=0,K96=0),0,\"Non zero input\"),IF(AND(I96>0,J96>0,K96>0),0,\"Zero input\"))","v":0}]
[null,70,"Net margin","R5E00010_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D97, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":2.2708385594128501E-2},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D97, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":2.3846882263804998E-2},{"$f":"IF(I94=O95,0,INDEX(F_Inputs!$B:$J,MATCH($D97,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":2.49999999999998E-2},{"$f":"IF(I94=O95,0,INDEX(F_Inputs!$B:$J,MATCH($D97,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":2.6129077580647801E-2},{"$f":"IF(I94=O95,0,INDEX(F_Inputs!$B:$J,MATCH($D97,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":2.6136733184769698E-2},null,{"$f":"IF(OR(I94=Lists!$D$4,I94=Lists!$D$2), IF(AND(I97=0,J97=0,K97=0),0,\"Non zero input\"),IF(AND(I97>0,J97>0,K97>0),0,\"Zero input\"))","v":0}]
[null,71,"Retail cost per customer","CR610C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D98, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":50.236408579586197},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D98, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":50.441204278838697},{"$f":"IF(I94=O95,0,INDEX(F_Inputs!$B:$J,MATCH($D98,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":50.663237976044599},{"$f":"IF(I94=O95,0,INDEX(F_Inputs!$B:$J,MATCH($D98,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":50.733566250792201},{"$f":"IF(I94=O95,0,INDEX(F_Inputs!$B:$J,MATCH($D98,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":50.711752019849001},null,{"$f":"IF(OR(I94=Lists!$D$4,I94=Lists!$D$2), IF(AND(I98=0,J98=0,K98=0),0,\"Non zero input\"),IF(AND(I98>0,J98>0,K98>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B98+1","v":72},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C93,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":7.0355422188164663E-3},{"$f":"VLOOKUP($C93,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":7.4880406940802937E-3},{"$f":"VLOOKUP($C93,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":7.8209150627526584E-3},{"$f":"VLOOKUP($C93,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":8.2258849365369029E-3},{"$f":"VLOOKUP($C93,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":8.7491959531869716E-3}]
[null,73,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C93,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":7.0355422188164663E-3},{"$f":"VLOOKUP($C93,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":7.4880406940802937E-3},{"$f":"IF( I94 = O95, 0, VLOOKUP( $C93, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":7.8209150627526584E-3},{"$f":"IF( I94 = O95, 0, VLOOKUP( $C93, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":8.2258849365369029E-3},{"$f":"IF( I94 = O95, 0, VLOOKUP( $C93, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":8.7491959531869716E-3},null,{"$f":"IF(OR(I94=Lists!$D$4,I94=Lists!$D$2), IF(AND(I100=0,J100=0,K100=0),0,\"Non zero input\"),IF(AND(I100>0,J100>0,K100>0),0,\"Zero input\"))","v":0}]
[]
[null,"L","Tariff Band 11"]
[null,{"$f":"B100+1","v":74},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C102, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G103=\"Not used at PR14\",O103,G103)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I103=G103, I103=\"Not used from 2017\", G103 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G103=\"Not used at PR14\",Lists!$D$4,G103)","v":"Insert new tariff name"}]
[null,{"$f":"B103+1","v":75},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C102, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I103 = G103, G104, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I103=\"Insert new tariff name\",I103=\"Not used from 2017\"),IF(I104=\"Not applicable\",0,\"Invalid input\"),IF(I104=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,76,"Number of customers","CR611M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D105,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D105,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I103=O104,0,INDEX(F_Inputs!$B:$J,MATCH($D105,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I103=O104,0,INDEX(F_Inputs!$B:$J,MATCH($D105,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I103=O104,0,INDEX(F_Inputs!$B:$J,MATCH($D105,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I103=Lists!$D$4,I103=Lists!$D$2), IF(AND(I105=0,J105=0,K105=0),0,\"Non zero input\"),IF(AND(I105>0,J105>0,K105>0),0,\"Zero input\"))","v":0}]
[null,77,"Net margin","R5E00011_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D106, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D106, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I103=O104,0,INDEX(F_Inputs!$B:$J,MATCH($D106,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I103=O104,0,INDEX(F_Inputs!$B:$J,MATCH($D106,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I103=O104,0,INDEX(F_Inputs!$B:$J,MATCH($D106,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I103=Lists!$D$4,I103=Lists!$D$2), IF(AND(I106=0,J106=0,K106=0),0,\"Non zero input\"),IF(AND(I106>0,J106>0,K106>0),0,\"Zero input\"))","v":0}]
[null,78,"Retail cost per customer","CR611C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D107, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D107, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I103=O104,0,INDEX(F_Inputs!$B:$J,MATCH($D107,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I103=O104,0,INDEX(F_Inputs!$B:$J,MATCH($D107,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I103=O104,0,INDEX(F_Inputs!$B:$J,MATCH($D107,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I103=Lists!$D$4,I103=Lists!$D$2), IF(AND(I107=0,J107=0,K107=0),0,\"Non zero input\"),IF(AND(I107>0,J107>0,K107>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B107+1","v":79},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C102,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C102,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C102,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C102,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C102,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,80,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C102,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C102,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I103 = O104, 0, VLOOKUP( $C102, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I103 = O104, 0, VLOOKUP( $C102, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I103 = O104, 0, VLOOKUP( $C102, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I103=Lists!$D$4,I103=Lists!$D$2), IF(AND(I109=0,J109=0,K109=0),0,\"Non zero input\"),IF(AND(I109>0,J109>0,K109>0),0,\"Zero input\"))","v":0}]
[]
[null,"M","Tariff Band 12"]
[null,{"$f":"B109+1","v":81},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C111, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G112=\"Not used at PR14\",O112,G112)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I112=G112, I112=\"Not used from 2017\", G112 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G112=\"Not used at PR14\",Lists!$D$4,G112)","v":"Insert new tariff name"}]
[null,{"$f":"B112+1","v":82},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C111, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I112 = G112, G113, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I112=\"Insert new tariff name\",I112=\"Not used from 2017\"),IF(I113=\"Not applicable\",0,\"Invalid input\"),IF(I113=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,83,"Number of customers","CR612M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D114,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D114,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I112=O113,0,INDEX(F_Inputs!$B:$J,MATCH($D114,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I112=O113,0,INDEX(F_Inputs!$B:$J,MATCH($D114,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I112=O113,0,INDEX(F_Inputs!$B:$J,MATCH($D114,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I112=Lists!$D$4,I112=Lists!$D$2), IF(AND(I114=0,J114=0,K114=0),0,\"Non zero input\"),IF(AND(I114>0,J114>0,K114>0),0,\"Zero input\"))","v":0}]
[null,84,"Net margin","R5E00012_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D115, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D115, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I112=O113,0,INDEX(F_Inputs!$B:$J,MATCH($D115,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I112=O113,0,INDEX(F_Inputs!$B:$J,MATCH($D115,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I112=O113,0,INDEX(F_Inputs!$B:$J,MATCH($D115,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I112=Lists!$D$4,I112=Lists!$D$2), IF(AND(I115=0,J115=0,K115=0),0,\"Non zero input\"),IF(AND(I115>0,J115>0,K115>0),0,\"Zero input\"))","v":0}]
[null,85,"Retail cost per customer","CR612C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D116, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D116, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I112=O113,0,INDEX(F_Inputs!$B:$J,MATCH($D116,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I112=O113,0,INDEX(F_Inputs!$B:$J,MATCH($D116,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I112=O113,0,INDEX(F_Inputs!$B:$J,MATCH($D116,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I112=Lists!$D$4,I112=Lists!$D$2), IF(AND(I116=0,J116=0,K116=0),0,\"Non zero input\"),IF(AND(I116>0,J116>0,K116>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B116+1","v":86},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C111,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C111,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C111,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C111,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C111,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,87,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C111,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C111,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I112 = O113, 0, VLOOKUP( $C111, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I112 = O113, 0, VLOOKUP( $C111, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I112 = O113, 0, VLOOKUP( $C111, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I112=Lists!$D$4,I112=Lists!$D$2), IF(AND(I118=0,J118=0,K118=0),0,\"Non zero input\"),IF(AND(I118>0,J118>0,K118>0),0,\"Zero input\"))","v":0}]
[]
[null,"N","Tariff Band 13"]
[null,{"$f":"B118+1","v":88},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C120, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G121=\"Not used at PR14\",O121,G121)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I121=G121, I121=\"Not used from 2017\", G121 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G121=\"Not used at PR14\",Lists!$D$4,G121)","v":"Insert new tariff name"}]
[null,{"$f":"B121+1","v":89},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C120, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I121 = G121, G122, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I121=\"Insert new tariff name\",I121=\"Not used from 2017\"),IF(I122=\"Not applicable\",0,\"Invalid input\"),IF(I122=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,90,"Number of customers","CR613M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D123,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D123,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I121=O122,0,INDEX(F_Inputs!$B:$J,MATCH($D123,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I121=O122,0,INDEX(F_Inputs!$B:$J,MATCH($D123,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I121=O122,0,INDEX(F_Inputs!$B:$J,MATCH($D123,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I121=Lists!$D$4,I121=Lists!$D$2), IF(AND(I123=0,J123=0,K123=0),0,\"Non zero input\"),IF(AND(I123>0,J123>0,K123>0),0,\"Zero input\"))","v":0}]
[null,91,"Net margin","R5E00013_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D124, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D124, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I121=O122,0,INDEX(F_Inputs!$B:$J,MATCH($D124,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I121=O122,0,INDEX(F_Inputs!$B:$J,MATCH($D124,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I121=O122,0,INDEX(F_Inputs!$B:$J,MATCH($D124,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I121=Lists!$D$4,I121=Lists!$D$2), IF(AND(I124=0,J124=0,K124=0),0,\"Non zero input\"),IF(AND(I124>0,J124>0,K124>0),0,\"Zero input\"))","v":0}]
[null,92,"Retail cost per customer","CR613C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D125, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D125, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I121=O122,0,INDEX(F_Inputs!$B:$J,MATCH($D125,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I121=O122,0,INDEX(F_Inputs!$B:$J,MATCH($D125,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I121=O122,0,INDEX(F_Inputs!$B:$J,MATCH($D125,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I121=Lists!$D$4,I121=Lists!$D$2), IF(AND(I125=0,J125=0,K125=0),0,\"Non zero input\"),IF(AND(I125>0,J125>0,K125>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B125+1","v":93},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C120,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C120,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C120,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C120,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C120,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,94,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C120,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C120,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I121 = O122, 0, VLOOKUP( $C120, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I121 = O122, 0, VLOOKUP( $C120, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I121 = O122, 0, VLOOKUP( $C120, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I121=Lists!$D$4,I121=Lists!$D$2), IF(AND(I127=0,J127=0,K127=0),0,\"Non zero input\"),IF(AND(I127>0,J127>0,K127>0),0,\"Zero input\"))","v":0}]
[]
[null,"O","Tariff Band 14"]
[null,{"$f":"B127+1","v":95},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C129, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G130=\"Not used at PR14\",O130,G130)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I130=G130, I130=\"Not used from 2017\", G130 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G130=\"Not used at PR14\",Lists!$D$4,G130)","v":"Insert new tariff name"}]
[null,{"$f":"B130+1","v":96},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C129, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I130 = G130, G131, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I130=\"Insert new tariff name\",I130=\"Not used from 2017\"),IF(I131=\"Not applicable\",0,\"Invalid input\"),IF(I131=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,97,"Number of customers","CR614M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D132,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D132,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I130=O131,0,INDEX(F_Inputs!$B:$J,MATCH($D132,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I130=O131,0,INDEX(F_Inputs!$B:$J,MATCH($D132,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I130=O131,0,INDEX(F_Inputs!$B:$J,MATCH($D132,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I130=Lists!$D$4,I130=Lists!$D$2), IF(AND(I132=0,J132=0,K132=0),0,\"Non zero input\"),IF(AND(I132>0,J132>0,K132>0),0,\"Zero input\"))","v":0}]
[null,98,"Net margin","R5E00014_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D133, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D133, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I130=O131,0,INDEX(F_Inputs!$B:$J,MATCH($D133,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I130=O131,0,INDEX(F_Inputs!$B:$J,MATCH($D133,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I130=O131,0,INDEX(F_Inputs!$B:$J,MATCH($D133,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I130=Lists!$D$4,I130=Lists!$D$2), IF(AND(I133=0,J133=0,K133=0),0,\"Non zero input\"),IF(AND(I133>0,J133>0,K133>0),0,\"Zero input\"))","v":0}]
[null,99,"Retail cost per customer","CR614C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D134, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D134, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I130=O131,0,INDEX(F_Inputs!$B:$J,MATCH($D134,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I130=O131,0,INDEX(F_Inputs!$B:$J,MATCH($D134,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I130=O131,0,INDEX(F_Inputs!$B:$J,MATCH($D134,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I130=Lists!$D$4,I130=Lists!$D$2), IF(AND(I134=0,J134=0,K134=0),0,\"Non zero input\"),IF(AND(I134>0,J134>0,K134>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B134+1","v":100},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C129,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C129,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C129,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C129,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C129,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,101,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C129,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C129,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I130 = O131, 0, VLOOKUP( $C129, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I130 = O131, 0, VLOOKUP( $C129, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I130 = O131, 0, VLOOKUP( $C129, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I130=Lists!$D$4,I130=Lists!$D$2), IF(AND(I136=0,J136=0,K136=0),0,\"Non zero input\"),IF(AND(I136>0,J136>0,K136>0),0,\"Zero input\"))","v":0}]
[]
[null,"P","Tariff Band 15"]
[null,{"$f":"B136+1","v":102},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C138, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G139=\"Not used at PR14\",O139,G139)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I139=G139, I139=\"Not used from 2017\", G139 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G139=\"Not used at PR14\",Lists!$D$4,G139)","v":"Insert new tariff name"}]
[null,{"$f":"B139+1","v":103},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C138, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I139 = G139, G140, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I139=\"Insert new tariff name\",I139=\"Not used from 2017\"),IF(I140=\"Not applicable\",0,\"Invalid input\"),IF(I140=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,104,"Number of customers","CR615M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D141,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D141,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I139=O140,0,INDEX(F_Inputs!$B:$J,MATCH($D141,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I139=O140,0,INDEX(F_Inputs!$B:$J,MATCH($D141,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I139=O140,0,INDEX(F_Inputs!$B:$J,MATCH($D141,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I139=Lists!$D$4,I139=Lists!$D$2), IF(AND(I141=0,J141=0,K141=0),0,\"Non zero input\"),IF(AND(I141>0,J141>0,K141>0),0,\"Zero input\"))","v":0}]
[null,105,"Net margin","R5E00015_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D142, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D142, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I139=O140,0,INDEX(F_Inputs!$B:$J,MATCH($D142,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I139=O140,0,INDEX(F_Inputs!$B:$J,MATCH($D142,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I139=O140,0,INDEX(F_Inputs!$B:$J,MATCH($D142,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I139=Lists!$D$4,I139=Lists!$D$2), IF(AND(I142=0,J142=0,K142=0),0,\"Non zero input\"),IF(AND(I142>0,J142>0,K142>0),0,\"Zero input\"))","v":0}]
[null,106,"Retail cost per customer","CR615C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D143, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D143, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I139=O140,0,INDEX(F_Inputs!$B:$J,MATCH($D143,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I139=O140,0,INDEX(F_Inputs!$B:$J,MATCH($D143,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I139=O140,0,INDEX(F_Inputs!$B:$J,MATCH($D143,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I139=Lists!$D$4,I139=Lists!$D$2), IF(AND(I143=0,J143=0,K143=0),0,\"Non zero input\"),IF(AND(I143>0,J143>0,K143>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B143+1","v":107},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C138,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C138,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C138,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C138,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C138,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,108,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C138,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C138,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I139 = O140, 0, VLOOKUP( $C138, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I139 = O140, 0, VLOOKUP( $C138, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I139 = O140, 0, VLOOKUP( $C138, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I139=Lists!$D$4,I139=Lists!$D$2), IF(AND(I145=0,J145=0,K145=0),0,\"Non zero input\"),IF(AND(I145>0,J145>0,K145>0),0,\"Zero input\"))","v":0}]
[]
[null,"Q","Tariff Band 16"]
[null,{"$f":"B145+1","v":109},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C147, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G148=\"Not used at PR14\",O148,G148)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I148=G148, I148=\"Not used from 2017\", G148 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G148=\"Not used at PR14\",Lists!$D$4,G148)","v":"Insert new tariff name"}]
[null,{"$f":"B148+1","v":110},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C147, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I148 = G148, G149, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I148=\"Insert new tariff name\",I148=\"Not used from 2017\"),IF(I149=\"Not applicable\",0,\"Invalid input\"),IF(I149=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,111,"Number of customers","CR616M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D150,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D150,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I148=O149,0,INDEX(F_Inputs!$B:$J,MATCH($D150,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I148=O149,0,INDEX(F_Inputs!$B:$J,MATCH($D150,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I148=O149,0,INDEX(F_Inputs!$B:$J,MATCH($D150,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I148=Lists!$D$4,I148=Lists!$D$2), IF(AND(I150=0,J150=0,K150=0),0,\"Non zero input\"),IF(AND(I150>0,J150>0,K150>0),0,\"Zero input\"))","v":0}]
[null,112,"Net margin","R5E00016_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D151, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D151, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I148=O149,0,INDEX(F_Inputs!$B:$J,MATCH($D151,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I148=O149,0,INDEX(F_Inputs!$B:$J,MATCH($D151,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I148=O149,0,INDEX(F_Inputs!$B:$J,MATCH($D151,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I148=Lists!$D$4,I148=Lists!$D$2), IF(AND(I151=0,J151=0,K151=0),0,\"Non zero input\"),IF(AND(I151>0,J151>0,K151>0),0,\"Zero input\"))","v":0}]
[null,113,"Retail cost per customer","CR616C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D152, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D152, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I148=O149,0,INDEX(F_Inputs!$B:$J,MATCH($D152,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I148=O149,0,INDEX(F_Inputs!$B:$J,MATCH($D152,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I148=O149,0,INDEX(F_Inputs!$B:$J,MATCH($D152,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I148=Lists!$D$4,I148=Lists!$D$2), IF(AND(I152=0,J152=0,K152=0),0,\"Non zero input\"),IF(AND(I152>0,J152>0,K152>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B152+1","v":114},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C147,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C147,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C147,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C147,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C147,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,115,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C147,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C147,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I148 = O149, 0, VLOOKUP( $C147, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I148 = O149, 0, VLOOKUP( $C147, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I148 = O149, 0, VLOOKUP( $C147, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I148=Lists!$D$4,I148=Lists!$D$2), IF(AND(I154=0,J154=0,K154=0),0,\"Non zero input\"),IF(AND(I154>0,J154>0,K154>0),0,\"Zero input\"))","v":0}]
[]
[null,"R","Tariff Band 17"]
[null,{"$f":"B154+1","v":116},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C156, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G157=\"Not used at PR14\",O157,G157)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I157=G157, I157=\"Not used from 2017\", G157 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G157=\"Not used at PR14\",Lists!$D$4,G157)","v":"Insert new tariff name"}]
[null,{"$f":"B157+1","v":117},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C156, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I157 = G157, G158, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I157=\"Insert new tariff name\",I157=\"Not used from 2017\"),IF(I158=\"Not applicable\",0,\"Invalid input\"),IF(I158=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,118,"Number of customers","CR617M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D159,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D159,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I157=O158,0,INDEX(F_Inputs!$B:$J,MATCH($D159,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I157=O158,0,INDEX(F_Inputs!$B:$J,MATCH($D159,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I157=O158,0,INDEX(F_Inputs!$B:$J,MATCH($D159,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I157=Lists!$D$4,I157=Lists!$D$2), IF(AND(I159=0,J159=0,K159=0),0,\"Non zero input\"),IF(AND(I159>0,J159>0,K159>0),0,\"Zero input\"))","v":0}]
[null,119,"Net margin","R5E00017_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D160, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D160, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I157=O158,0,INDEX(F_Inputs!$B:$J,MATCH($D160,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I157=O158,0,INDEX(F_Inputs!$B:$J,MATCH($D160,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I157=O158,0,INDEX(F_Inputs!$B:$J,MATCH($D160,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I157=Lists!$D$4,I157=Lists!$D$2), IF(AND(I160=0,J160=0,K160=0),0,\"Non zero input\"),IF(AND(I160>0,J160>0,K160>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B160+1","v":120},"Retail cost per customer","CR617C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D161, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D161, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I157=O158,0,INDEX(F_Inputs!$B:$J,MATCH($D161,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I157=O158,0,INDEX(F_Inputs!$B:$J,MATCH($D161,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I157=O158,0,INDEX(F_Inputs!$B:$J,MATCH($D161,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I157=Lists!$D$4,I157=Lists!$D$2), IF(AND(I161=0,J161=0,K161=0),0,\"Non zero input\"),IF(AND(I161>0,J161>0,K161>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B161+1","v":121},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C156,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C156,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C156,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C156,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C156,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,122,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C156,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C156,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I157 = O158, 0, VLOOKUP( $C156, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I157 = O158, 0, VLOOKUP( $C156, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I157 = O158, 0, VLOOKUP( $C156, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I157=Lists!$D$4,I157=Lists!$D$2), IF(AND(I163=0,J163=0,K163=0),0,\"Non zero input\"),IF(AND(I163>0,J163>0,K163>0),0,\"Zero input\"))","v":0}]
[]
[null,"S","Tariff Band 18"]
[null,{"$f":"B163+1","v":123},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C165, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G166=\"Not used at PR14\",O166,G166)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I166=G166, I166=\"Not used from 2017\", G166 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G166=\"Not used at PR14\",Lists!$D$4,G166)","v":"Insert new tariff name"}]
[null,{"$f":"B166+1","v":124},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C165, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I166 = G166, G167, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I166=\"Insert new tariff name\",I166=\"Not used from 2017\"),IF(I167=\"Not applicable\",0,\"Invalid input\"),IF(I167=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,125,"Number of customers","CR618M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D168,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D168,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I166=O167,0,INDEX(F_Inputs!$B:$J,MATCH($D168,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I166=O167,0,INDEX(F_Inputs!$B:$J,MATCH($D168,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I166=O167,0,INDEX(F_Inputs!$B:$J,MATCH($D168,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I166=Lists!$D$4,I166=Lists!$D$2), IF(AND(I168=0,J168=0,K168=0),0,\"Non zero input\"),IF(AND(I168>0,J168>0,K168>0),0,\"Zero input\"))","v":0}]
[null,126,"Net margin","R5E00018_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D169, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D169, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I166=O167,0,INDEX(F_Inputs!$B:$J,MATCH($D169,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I166=O167,0,INDEX(F_Inputs!$B:$J,MATCH($D169,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I166=O167,0,INDEX(F_Inputs!$B:$J,MATCH($D169,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I166=Lists!$D$4,I166=Lists!$D$2), IF(AND(I169=0,J169=0,K169=0),0,\"Non zero input\"),IF(AND(I169>0,J169>0,K169>0),0,\"Zero input\"))","v":0}]
[null,127,"Retail cost per customer","CR618C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D170, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D170, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I166=O167,0,INDEX(F_Inputs!$B:$J,MATCH($D170,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I166=O167,0,INDEX(F_Inputs!$B:$J,MATCH($D170,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I166=O167,0,INDEX(F_Inputs!$B:$J,MATCH($D170,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I166=Lists!$D$4,I166=Lists!$D$2), IF(AND(I170=0,J170=0,K170=0),0,\"Non zero input\"),IF(AND(I170>0,J170>0,K170>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B170+1","v":128},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C165,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C165,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C165,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C165,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C165,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,129,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C165,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C165,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I166 = O167, 0, VLOOKUP( $C165, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I166 = O167, 0, VLOOKUP( $C165, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I166 = O167, 0, VLOOKUP( $C165, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I166=Lists!$D$4,I166=Lists!$D$2), IF(AND(I172=0,J172=0,K172=0),0,\"Non zero input\"),IF(AND(I172>0,J172>0,K172>0),0,\"Zero input\"))","v":0}]
[]
[null,"T","Tariff Band 19"]
[null,{"$f":"B172+1","v":130},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C174, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G175=\"Not used at PR14\",O175,G175)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I175=G175, I175=\"Not used from 2017\", G175 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G175=\"Not used at PR14\",Lists!$D$4,G175)","v":"Insert new tariff name"}]
[null,{"$f":"B175+1","v":131},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C174, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I175 = G175, G176, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I175=\"Insert new tariff name\",I175=\"Not used from 2017\"),IF(I176=\"Not applicable\",0,\"Invalid input\"),IF(I176=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,132,"Number of customers","CR619M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D177,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D177,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I175=O176,0,INDEX(F_Inputs!$B:$J,MATCH($D177,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I175=O176,0,INDEX(F_Inputs!$B:$J,MATCH($D177,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I175=O176,0,INDEX(F_Inputs!$B:$J,MATCH($D177,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I175=Lists!$D$4,I175=Lists!$D$2), IF(AND(I177=0,J177=0,K177=0),0,\"Non zero input\"),IF(AND(I177>0,J177>0,K177>0),0,\"Zero input\"))","v":0}]
[null,133,"Net margin","R5E00019_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D178, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D178, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I175=O176,0,INDEX(F_Inputs!$B:$J,MATCH($D178,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I175=O176,0,INDEX(F_Inputs!$B:$J,MATCH($D178,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I175=O176,0,INDEX(F_Inputs!$B:$J,MATCH($D178,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I175=Lists!$D$4,I175=Lists!$D$2), IF(AND(I178=0,J178=0,K178=0),0,\"Non zero input\"),IF(AND(I178>0,J178>0,K178>0),0,\"Zero input\"))","v":0}]
[null,134,"Retail cost per customer","CR619C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D179, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D179, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I175=O176,0,INDEX(F_Inputs!$B:$J,MATCH($D179,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I175=O176,0,INDEX(F_Inputs!$B:$J,MATCH($D179,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I175=O176,0,INDEX(F_Inputs!$B:$J,MATCH($D179,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I175=Lists!$D$4,I175=Lists!$D$2), IF(AND(I179=0,J179=0,K179=0),0,\"Non zero input\"),IF(AND(I179>0,J179>0,K179>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B179+1","v":135},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C174,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C174,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C174,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C174,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C174,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,136,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C174,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C174,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I175 = O176, 0, VLOOKUP( $C174, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I175 = O176, 0, VLOOKUP( $C174, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I175 = O176, 0, VLOOKUP( $C174, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I175=Lists!$D$4,I175=Lists!$D$2), IF(AND(I181=0,J181=0,K181=0),0,\"Non zero input\"),IF(AND(I181>0,J181>0,K181>0),0,\"Zero input\"))","v":0}]
[]
[null,"U","Tariff Band 20"]
[null,{"$f":"B181+1","v":137},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C183, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G184=\"Not used at PR14\",O184,G184)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I184=G184, I184=\"Not used from 2017\", G184 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G184=\"Not used at PR14\",Lists!$D$4,G184)","v":"Insert new tariff name"}]
[null,{"$f":"B184+1","v":138},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C183, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I184 = G184, G185, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I184=\"Insert new tariff name\",I184=\"Not used from 2017\"),IF(I185=\"Not applicable\",0,\"Invalid input\"),IF(I185=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,139,"Number of customers","CR620M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D186,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D186,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I184=O185,0,INDEX(F_Inputs!$B:$J,MATCH($D186,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I184=O185,0,INDEX(F_Inputs!$B:$J,MATCH($D186,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I184=O185,0,INDEX(F_Inputs!$B:$J,MATCH($D186,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I184=Lists!$D$4,I184=Lists!$D$2), IF(AND(I186=0,J186=0,K186=0),0,\"Non zero input\"),IF(AND(I186>0,J186>0,K186>0),0,\"Zero input\"))","v":0}]
[null,140,"Net margin","R5E00020_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D187, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D187, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I184=O185,0,INDEX(F_Inputs!$B:$J,MATCH($D187,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I184=O185,0,INDEX(F_Inputs!$B:$J,MATCH($D187,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I184=O185,0,INDEX(F_Inputs!$B:$J,MATCH($D187,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I184=Lists!$D$4,I184=Lists!$D$2), IF(AND(I187=0,J187=0,K187=0),0,\"Non zero input\"),IF(AND(I187>0,J187>0,K187>0),0,\"Zero input\"))","v":0}]
[null,141,"Retail cost per customer","CR620C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D188, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D188, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I184=O185,0,INDEX(F_Inputs!$B:$J,MATCH($D188,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I184=O185,0,INDEX(F_Inputs!$B:$J,MATCH($D188,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I184=O185,0,INDEX(F_Inputs!$B:$J,MATCH($D188,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I184=Lists!$D$4,I184=Lists!$D$2), IF(AND(I188=0,J188=0,K188=0),0,\"Non zero input\"),IF(AND(I188>0,J188>0,K188>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B188+1","v":142},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C183,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C183,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C183,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C183,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C183,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,143,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C183,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C183,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I184 = O185, 0, VLOOKUP( $C183, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I184 = O185, 0, VLOOKUP( $C183, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I184 = O185, 0, VLOOKUP( $C183, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I184=Lists!$D$4,I184=Lists!$D$2), IF(AND(I190=0,J190=0,K190=0),0,\"Non zero input\"),IF(AND(I190>0,J190>0,K190>0),0,\"Zero input\"))","v":0}]
[]
[null,"V","Tariff Band 21"]
[null,{"$f":"B190+1","v":144},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C192, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G193=\"Not used at PR14\",O193,G193)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I193=G193, I193=\"Not used from 2017\", G193 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G193=\"Not used at PR14\",Lists!$D$4,G193)","v":"Insert new tariff name"}]
[null,{"$f":"B193+1","v":145},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C192, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I193 = G193, G194, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I193=\"Insert new tariff name\",I193=\"Not used from 2017\"),IF(I194=\"Not applicable\",0,\"Invalid input\"),IF(I194=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,146,"Number of customers","CR621M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D195,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D195,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I193=O194,0,INDEX(F_Inputs!$B:$J,MATCH($D195,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I193=O194,0,INDEX(F_Inputs!$B:$J,MATCH($D195,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I193=O194,0,INDEX(F_Inputs!$B:$J,MATCH($D195,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I193=Lists!$D$4,I193=Lists!$D$2), IF(AND(I195=0,J195=0,K195=0),0,\"Non zero input\"),IF(AND(I195>0,J195>0,K195>0),0,\"Zero input\"))","v":0}]
[null,147,"Net margin","R5E00021_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D196, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D196, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I193=O194,0,INDEX(F_Inputs!$B:$J,MATCH($D196,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I193=O194,0,INDEX(F_Inputs!$B:$J,MATCH($D196,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I193=O194,0,INDEX(F_Inputs!$B:$J,MATCH($D196,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I193=Lists!$D$4,I193=Lists!$D$2), IF(AND(I196=0,J196=0,K196=0),0,\"Non zero input\"),IF(AND(I196>0,J196>0,K196>0),0,\"Zero input\"))","v":0}]
[null,148,"Retail cost per customer","CR621C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D197, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D197, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I193=O194,0,INDEX(F_Inputs!$B:$J,MATCH($D197,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I193=O194,0,INDEX(F_Inputs!$B:$J,MATCH($D197,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I193=O194,0,INDEX(F_Inputs!$B:$J,MATCH($D197,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I193=Lists!$D$4,I193=Lists!$D$2), IF(AND(I197=0,J197=0,K197=0),0,\"Non zero input\"),IF(AND(I197>0,J197>0,K197>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B197+1","v":149},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C192,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C192,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C192,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C192,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C192,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,150,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C192,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C192,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I193 = O194, 0, VLOOKUP( $C192, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I193 = O194, 0, VLOOKUP( $C192, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I193 = O194, 0, VLOOKUP( $C192, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I193=Lists!$D$4,I193=Lists!$D$2), IF(AND(I199=0,J199=0,K199=0),0,\"Non zero input\"),IF(AND(I199>0,J199>0,K199>0),0,\"Zero input\"))","v":0}]
[]
[null,"W","Tariff Band 22"]
[null,{"$f":"B199+1","v":151},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C201, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G202=\"Not used at PR14\",O202,G202)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I202=G202, I202=\"Not used from 2017\", G202 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G202=\"Not used at PR14\",Lists!$D$4,G202)","v":"Insert new tariff name"}]
[null,{"$f":"B202+1","v":152},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C201, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I202 = G202, G203, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I202=\"Insert new tariff name\",I202=\"Not used from 2017\"),IF(I203=\"Not applicable\",0,\"Invalid input\"),IF(I203=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,153,"Number of customers","CR622M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D204,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D204,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I202=O203,0,INDEX(F_Inputs!$B:$J,MATCH($D204,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I202=O203,0,INDEX(F_Inputs!$B:$J,MATCH($D204,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I202=O203,0,INDEX(F_Inputs!$B:$J,MATCH($D204,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I202=Lists!$D$4,I202=Lists!$D$2), IF(AND(I204=0,J204=0,K204=0),0,\"Non zero input\"),IF(AND(I204>0,J204>0,K204>0),0,\"Zero input\"))","v":0}]
[null,154,"Net margin","R5E00022_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D205, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D205, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I202=O203,0,INDEX(F_Inputs!$B:$J,MATCH($D205,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I202=O203,0,INDEX(F_Inputs!$B:$J,MATCH($D205,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I202=O203,0,INDEX(F_Inputs!$B:$J,MATCH($D205,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I202=Lists!$D$4,I202=Lists!$D$2), IF(AND(I205=0,J205=0,K205=0),0,\"Non zero input\"),IF(AND(I205>0,J205>0,K205>0),0,\"Zero input\"))","v":0}]
[null,155,"Retail cost per customer","CR622C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D206, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D206, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I202=O203,0,INDEX(F_Inputs!$B:$J,MATCH($D206,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I202=O203,0,INDEX(F_Inputs!$B:$J,MATCH($D206,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I202=O203,0,INDEX(F_Inputs!$B:$J,MATCH($D206,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I202=Lists!$D$4,I202=Lists!$D$2), IF(AND(I206=0,J206=0,K206=0),0,\"Non zero input\"),IF(AND(I206>0,J206>0,K206>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B206+1","v":156},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C201,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C201,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C201,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C201,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C201,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,157,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C201,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C201,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I202 = O203, 0, VLOOKUP( $C201, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I202 = O203, 0, VLOOKUP( $C201, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I202 = O203, 0, VLOOKUP( $C201, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I202=Lists!$D$4,I202=Lists!$D$2), IF(AND(I208=0,J208=0,K208=0),0,\"Non zero input\"),IF(AND(I208>0,J208>0,K208>0),0,\"Zero input\"))","v":0}]
[]
[null,"X","Tariff Band 23"]
[null,{"$f":"B208+1","v":158},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C210, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G211=\"Not used at PR14\",O211,G211)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I211=G211, I211=\"Not used from 2017\", G211 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G211=\"Not used at PR14\",Lists!$D$4,G211)","v":"Insert new tariff name"}]
[null,{"$f":"B211+1","v":159},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C210, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I211 = G211, G212, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I211=\"Insert new tariff name\",I211=\"Not used from 2017\"),IF(I212=\"Not applicable\",0,\"Invalid input\"),IF(I212=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,160,"Number of customers","CR623M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D213,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D213,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I211=O212,0,INDEX(F_Inputs!$B:$J,MATCH($D213,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I211=O212,0,INDEX(F_Inputs!$B:$J,MATCH($D213,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I211=O212,0,INDEX(F_Inputs!$B:$J,MATCH($D213,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I211=Lists!$D$4,I211=Lists!$D$2), IF(AND(I213=0,J213=0,K213=0),0,\"Non zero input\"),IF(AND(I213>0,J213>0,K213>0),0,\"Zero input\"))","v":0}]
[null,161,"Net margin","R5E00023_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D214, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D214, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I211=O212,0,INDEX(F_Inputs!$B:$J,MATCH($D214,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I211=O212,0,INDEX(F_Inputs!$B:$J,MATCH($D214,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I211=O212,0,INDEX(F_Inputs!$B:$J,MATCH($D214,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I211=Lists!$D$4,I211=Lists!$D$2), IF(AND(I214=0,J214=0,K214=0),0,\"Non zero input\"),IF(AND(I214>0,J214>0,K214>0),0,\"Zero input\"))","v":0}]
[null,162,"Retail cost per customer","CR623C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D215, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D215, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I211=O212,0,INDEX(F_Inputs!$B:$J,MATCH($D215,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I211=O212,0,INDEX(F_Inputs!$B:$J,MATCH($D215,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I211=O212,0,INDEX(F_Inputs!$B:$J,MATCH($D215,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I211=Lists!$D$4,I211=Lists!$D$2), IF(AND(I215=0,J215=0,K215=0),0,\"Non zero input\"),IF(AND(I215>0,J215>0,K215>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B215+1","v":163},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C210,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C210,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C210,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C210,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C210,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,164,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C210,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C210,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I211 = O212, 0, VLOOKUP( $C210, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I211 = O212, 0, VLOOKUP( $C210, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I211 = O212, 0, VLOOKUP( $C210, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I211=Lists!$D$4,I211=Lists!$D$2), IF(AND(I217=0,J217=0,K217=0),0,\"Non zero input\"),IF(AND(I217>0,J217>0,K217>0),0,\"Zero input\"))","v":0}]
[]
[null,"Y","Tariff Band 24"]
[null,{"$f":"B217+1","v":165},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C219, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G220=\"Not used at PR14\",O220,G220)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I220=G220, I220=\"Not used from 2017\", G220 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G220=\"Not used at PR14\",Lists!$D$4,G220)","v":"Insert new tariff name"}]
[null,{"$f":"B220+1","v":166},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C219, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I220 = G220, G221, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I220=\"Insert new tariff name\",I220=\"Not used from 2017\"),IF(I221=\"Not applicable\",0,\"Invalid input\"),IF(I221=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,167,"Number of customers","CR624M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D222,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D222,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I220=O221,0,INDEX(F_Inputs!$B:$J,MATCH($D222,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I220=O221,0,INDEX(F_Inputs!$B:$J,MATCH($D222,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I220=O221,0,INDEX(F_Inputs!$B:$J,MATCH($D222,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I220=Lists!$D$4,I220=Lists!$D$2), IF(AND(I222=0,J222=0,K222=0),0,\"Non zero input\"),IF(AND(I222>0,J222>0,K222>0),0,\"Zero input\"))","v":0}]
[null,168,"Net margin","R5E00024_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D223, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D223, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I220=O221,0,INDEX(F_Inputs!$B:$J,MATCH($D223,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I220=O221,0,INDEX(F_Inputs!$B:$J,MATCH($D223,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I220=O221,0,INDEX(F_Inputs!$B:$J,MATCH($D223,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I220=Lists!$D$4,I220=Lists!$D$2), IF(AND(I223=0,J223=0,K223=0),0,\"Non zero input\"),IF(AND(I223>0,J223>0,K223>0),0,\"Zero input\"))","v":0}]
[null,169,"Retail cost per customer","CR624C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D224, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D224, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I220=O221,0,INDEX(F_Inputs!$B:$J,MATCH($D224,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I220=O221,0,INDEX(F_Inputs!$B:$J,MATCH($D224,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I220=O221,0,INDEX(F_Inputs!$B:$J,MATCH($D224,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I220=Lists!$D$4,I220=Lists!$D$2), IF(AND(I224=0,J224=0,K224=0),0,\"Non zero input\"),IF(AND(I224>0,J224>0,K224>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B224+1","v":170},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C219,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C219,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C219,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C219,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C219,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,171,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C219,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C219,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I220 = O221, 0, VLOOKUP( $C219, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I220 = O221, 0, VLOOKUP( $C219, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I220 = O221, 0, VLOOKUP( $C219, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I220=Lists!$D$4,I220=Lists!$D$2), IF(AND(I226=0,J226=0,K226=0),0,\"Non zero input\"),IF(AND(I226>0,J226>0,K226>0),0,\"Zero input\"))","v":0}]
[]
[null,"Z","Tariff Band 25"]
[null,{"$f":"B226+1","v":172},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C228, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G229=\"Not used at PR14\",O229,G229)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I229=G229, I229=\"Not used from 2017\", G229 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G229=\"Not used at PR14\",Lists!$D$4,G229)","v":"Insert new tariff name"}]
[null,{"$f":"B229+1","v":173},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C228, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I229 = G229, G230, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I229=\"Insert new tariff name\",I229=\"Not used from 2017\"),IF(I230=\"Not applicable\",0,\"Invalid input\"),IF(I230=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,174,"Number of customers","CR625M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D231,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D231,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I229=O230,0,INDEX(F_Inputs!$B:$J,MATCH($D231,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I229=O230,0,INDEX(F_Inputs!$B:$J,MATCH($D231,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I229=O230,0,INDEX(F_Inputs!$B:$J,MATCH($D231,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I229=Lists!$D$4,I229=Lists!$D$2), IF(AND(I231=0,J231=0,K231=0),0,\"Non zero input\"),IF(AND(I231>0,J231>0,K231>0),0,\"Zero input\"))","v":0}]
[null,175,"Net margin","R5E00025_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D232, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D232, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I229=O230,0,INDEX(F_Inputs!$B:$J,MATCH($D232,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I229=O230,0,INDEX(F_Inputs!$B:$J,MATCH($D232,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I229=O230,0,INDEX(F_Inputs!$B:$J,MATCH($D232,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I229=Lists!$D$4,I229=Lists!$D$2), IF(AND(I232=0,J232=0,K232=0),0,\"Non zero input\"),IF(AND(I232>0,J232>0,K232>0),0,\"Zero input\"))","v":0}]
[null,176,"Retail cost per customer","CR625C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D233, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D233, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I229=O230,0,INDEX(F_Inputs!$B:$J,MATCH($D233,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I229=O230,0,INDEX(F_Inputs!$B:$J,MATCH($D233,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I229=O230,0,INDEX(F_Inputs!$B:$J,MATCH($D233,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I229=Lists!$D$4,I229=Lists!$D$2), IF(AND(I233=0,J233=0,K233=0),0,\"Non zero input\"),IF(AND(I233>0,J233>0,K233>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B233+1","v":177},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C228,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C228,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C228,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C228,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C228,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,178,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C228,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C228,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I229 = O230, 0, VLOOKUP( $C228, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I229 = O230, 0, VLOOKUP( $C228, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I229 = O230, 0, VLOOKUP( $C228, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I229=Lists!$D$4,I229=Lists!$D$2), IF(AND(I235=0,J235=0,K235=0),0,\"Non zero input\"),IF(AND(I235>0,J235>0,K235>0),0,\"Zero input\"))","v":0}]
[]
[null,"AA","Tariff Band 26"]
[null,{"$f":"B235+1","v":179},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C237, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G238=\"Not used at PR14\",O238,G238)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I238=G238, I238=\"Not used from 2017\", G238 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G238=\"Not used at PR14\",Lists!$D$4,G238)","v":"Insert new tariff name"}]
[null,{"$f":"B238+1","v":180},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C237, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I238 = G238, G239, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I238=\"Insert new tariff name\",I238=\"Not used from 2017\"),IF(I239=\"Not applicable\",0,\"Invalid input\"),IF(I239=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,181,"Number of customers","CR626M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D240,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D240,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I238=O239,0,INDEX(F_Inputs!$B:$J,MATCH($D240,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I238=O239,0,INDEX(F_Inputs!$B:$J,MATCH($D240,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I238=O239,0,INDEX(F_Inputs!$B:$J,MATCH($D240,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I238=Lists!$D$4,I238=Lists!$D$2), IF(AND(I240=0,J240=0,K240=0),0,\"Non zero input\"),IF(AND(I240>0,J240>0,K240>0),0,\"Zero input\"))","v":0}]
[null,182,"Net margin","R5E00026_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D241, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D241, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I238=O239,0,INDEX(F_Inputs!$B:$J,MATCH($D241,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I238=O239,0,INDEX(F_Inputs!$B:$J,MATCH($D241,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I238=O239,0,INDEX(F_Inputs!$B:$J,MATCH($D241,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I238=Lists!$D$4,I238=Lists!$D$2), IF(AND(I241=0,J241=0,K241=0),0,\"Non zero input\"),IF(AND(I241>0,J241>0,K241>0),0,\"Zero input\"))","v":0}]
[null,183,"Retail cost per customer","CR626C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D242, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D242, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I238=O239,0,INDEX(F_Inputs!$B:$J,MATCH($D242,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I238=O239,0,INDEX(F_Inputs!$B:$J,MATCH($D242,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I238=O239,0,INDEX(F_Inputs!$B:$J,MATCH($D242,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I238=Lists!$D$4,I238=Lists!$D$2), IF(AND(I242=0,J242=0,K242=0),0,\"Non zero input\"),IF(AND(I242>0,J242>0,K242>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B242+1","v":184},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C237,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C237,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C237,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C237,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C237,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,185,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C237,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C237,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I238 = O239, 0, VLOOKUP( $C237, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I238 = O239, 0, VLOOKUP( $C237, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I238 = O239, 0, VLOOKUP( $C237, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I238=Lists!$D$4,I238=Lists!$D$2), IF(AND(I244=0,J244=0,K244=0),0,\"Non zero input\"),IF(AND(I244>0,J244>0,K244>0),0,\"Zero input\"))","v":0}]
[]
[null,"AB","Tariff Band 27"]
[null,{"$f":"B244+1","v":186},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C246, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G247=\"Not used at PR14\",O247,G247)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I247=G247, I247=\"Not used from 2017\", G247 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G247=\"Not used at PR14\",Lists!$D$4,G247)","v":"Insert new tariff name"}]
[null,{"$f":"B247+1","v":187},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C246, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I247 = G247, G248, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I247=\"Insert new tariff name\",I247=\"Not used from 2017\"),IF(I248=\"Not applicable\",0,\"Invalid input\"),IF(I248=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,188,"Number of customers","CR627M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D249,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D249,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I247=O248,0,INDEX(F_Inputs!$B:$J,MATCH($D249,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I247=O248,0,INDEX(F_Inputs!$B:$J,MATCH($D249,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I247=O248,0,INDEX(F_Inputs!$B:$J,MATCH($D249,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I247=Lists!$D$4,I247=Lists!$D$2), IF(AND(I249=0,J249=0,K249=0),0,\"Non zero input\"),IF(AND(I249>0,J249>0,K249>0),0,\"Zero input\"))","v":0}]
[null,189,"Net margin","R5E00027_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D250, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D250, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I247=O248,0,INDEX(F_Inputs!$B:$J,MATCH($D250,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I247=O248,0,INDEX(F_Inputs!$B:$J,MATCH($D250,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I247=O248,0,INDEX(F_Inputs!$B:$J,MATCH($D250,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I247=Lists!$D$4,I247=Lists!$D$2), IF(AND(I250=0,J250=0,K250=0),0,\"Non zero input\"),IF(AND(I250>0,J250>0,K250>0),0,\"Zero input\"))","v":0}]
[null,190,"Retail cost per customer","CR627C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D251, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D251, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I247=O248,0,INDEX(F_Inputs!$B:$J,MATCH($D251,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I247=O248,0,INDEX(F_Inputs!$B:$J,MATCH($D251,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I247=O248,0,INDEX(F_Inputs!$B:$J,MATCH($D251,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I247=Lists!$D$4,I247=Lists!$D$2), IF(AND(I251=0,J251=0,K251=0),0,\"Non zero input\"),IF(AND(I251>0,J251>0,K251>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B251+1","v":191},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C246,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C246,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C246,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C246,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C246,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,192,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C246,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C246,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I247 = O248, 0, VLOOKUP( $C246, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I247 = O248, 0, VLOOKUP( $C246, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I247 = O248, 0, VLOOKUP( $C246, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I247=Lists!$D$4,I247=Lists!$D$2), IF(AND(I253=0,J253=0,K253=0),0,\"Non zero input\"),IF(AND(I253>0,J253>0,K253>0),0,\"Zero input\"))","v":0}]
[]
[null,"AC","Tariff Band 28"]
[null,{"$f":"B253+1","v":193},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C255, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G256=\"Not used at PR14\",O256,G256)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I256=G256, I256=\"Not used from 2017\", G256 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G256=\"Not used at PR14\",Lists!$D$4,G256)","v":"Insert new tariff name"}]
[null,{"$f":"B256+1","v":194},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C255, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I256 = G256, G257, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I256=\"Insert new tariff name\",I256=\"Not used from 2017\"),IF(I257=\"Not applicable\",0,\"Invalid input\"),IF(I257=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,195,"Number of customers","CR628M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D258,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D258,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I256=O257,0,INDEX(F_Inputs!$B:$J,MATCH($D258,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I256=O257,0,INDEX(F_Inputs!$B:$J,MATCH($D258,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I256=O257,0,INDEX(F_Inputs!$B:$J,MATCH($D258,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I256=Lists!$D$4,I256=Lists!$D$2), IF(AND(I258=0,J258=0,K258=0),0,\"Non zero input\"),IF(AND(I258>0,J258>0,K258>0),0,\"Zero input\"))","v":0}]
[null,196,"Net margin","R5E00028_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D259, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D259, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I256=O257,0,INDEX(F_Inputs!$B:$J,MATCH($D259,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I256=O257,0,INDEX(F_Inputs!$B:$J,MATCH($D259,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I256=O257,0,INDEX(F_Inputs!$B:$J,MATCH($D259,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I256=Lists!$D$4,I256=Lists!$D$2), IF(AND(I259=0,J259=0,K259=0),0,\"Non zero input\"),IF(AND(I259>0,J259>0,K259>0),0,\"Zero input\"))","v":0}]
[null,197,"Retail cost per customer","CR628C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D260, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D260, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I256=O257,0,INDEX(F_Inputs!$B:$J,MATCH($D260,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I256=O257,0,INDEX(F_Inputs!$B:$J,MATCH($D260,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I256=O257,0,INDEX(F_Inputs!$B:$J,MATCH($D260,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I256=Lists!$D$4,I256=Lists!$D$2), IF(AND(I260=0,J260=0,K260=0),0,\"Non zero input\"),IF(AND(I260>0,J260>0,K260>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B260+1","v":198},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C255,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C255,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C255,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C255,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C255,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,199,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C255,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C255,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I256 = O257, 0, VLOOKUP( $C255, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I256 = O257, 0, VLOOKUP( $C255, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I256 = O257, 0, VLOOKUP( $C255, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I256=Lists!$D$4,I256=Lists!$D$2), IF(AND(I262=0,J262=0,K262=0),0,\"Non zero input\"),IF(AND(I262>0,J262>0,K262>0),0,\"Zero input\"))","v":0}]
[]
[null,"AD","Tariff Band 29"]
[null,{"$f":"B262+1","v":200},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C264, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G265=\"Not used at PR14\",O265,G265)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I265=G265, I265=\"Not used from 2017\", G265 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G265=\"Not used at PR14\",Lists!$D$4,G265)","v":"Insert new tariff name"}]
[null,{"$f":"B265+1","v":201},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C264, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I265 = G265, G266, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I265=\"Insert new tariff name\",I265=\"Not used from 2017\"),IF(I266=\"Not applicable\",0,\"Invalid input\"),IF(I266=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,202,"Number of customers","CR629M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D267,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D267,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I265=O266,0,INDEX(F_Inputs!$B:$J,MATCH($D267,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I265=O266,0,INDEX(F_Inputs!$B:$J,MATCH($D267,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I265=O266,0,INDEX(F_Inputs!$B:$J,MATCH($D267,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I265=Lists!$D$4,I265=Lists!$D$2), IF(AND(I267=0,J267=0,K267=0),0,\"Non zero input\"),IF(AND(I267>0,J267>0,K267>0),0,\"Zero input\"))","v":0}]
[null,203,"Net margin","R5E00029_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D268, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D268, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I265=O266,0,INDEX(F_Inputs!$B:$J,MATCH($D268,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I265=O266,0,INDEX(F_Inputs!$B:$J,MATCH($D268,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I265=O266,0,INDEX(F_Inputs!$B:$J,MATCH($D268,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I265=Lists!$D$4,I265=Lists!$D$2), IF(AND(I268=0,J268=0,K268=0),0,\"Non zero input\"),IF(AND(I268>0,J268>0,K268>0),0,\"Zero input\"))","v":0}]
[null,204,"Retail cost per customer","CR629C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D269, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D269, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I265=O266,0,INDEX(F_Inputs!$B:$J,MATCH($D269,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I265=O266,0,INDEX(F_Inputs!$B:$J,MATCH($D269,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I265=O266,0,INDEX(F_Inputs!$B:$J,MATCH($D269,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I265=Lists!$D$4,I265=Lists!$D$2), IF(AND(I269=0,J269=0,K269=0),0,\"Non zero input\"),IF(AND(I269>0,J269>0,K269>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B269+1","v":205},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C264,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C264,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C264,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C264,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C264,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,206,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C264,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C264,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I265 = O266, 0, VLOOKUP( $C264, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I265 = O266, 0, VLOOKUP( $C264, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I265 = O266, 0, VLOOKUP( $C264, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I265=Lists!$D$4,I265=Lists!$D$2), IF(AND(I271=0,J271=0,K271=0),0,\"Non zero input\"),IF(AND(I271>0,J271>0,K271>0),0,\"Zero input\"))","v":0}]
[]
[null,"AE","Tariff Band 30"]
[null,{"$f":"B271+1","v":207},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C273, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G274=\"Not used at PR14\",O274,G274)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I274=G274, I274=\"Not used from 2017\", G274 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G274=\"Not used at PR14\",Lists!$D$4,G274)","v":"Insert new tariff name"}]
[null,{"$f":"B274+1","v":208},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C273, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I274 = G274, G275, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I274=\"Insert new tariff name\",I274=\"Not used from 2017\"),IF(I275=\"Not applicable\",0,\"Invalid input\"),IF(I275=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,209,"Number of customers","CR630M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D276,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D276,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I274=O275,0,INDEX(F_Inputs!$B:$J,MATCH($D276,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I274=O275,0,INDEX(F_Inputs!$B:$J,MATCH($D276,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I274=O275,0,INDEX(F_Inputs!$B:$J,MATCH($D276,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I274=Lists!$D$4,I274=Lists!$D$2), IF(AND(I276=0,J276=0,K276=0),0,\"Non zero input\"),IF(AND(I276>0,J276>0,K276>0),0,\"Zero input\"))","v":0}]
[null,210,"Net margin","R5E00030_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D277, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D277, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I274=O275,0,INDEX(F_Inputs!$B:$J,MATCH($D277,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I274=O275,0,INDEX(F_Inputs!$B:$J,MATCH($D277,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I274=O275,0,INDEX(F_Inputs!$B:$J,MATCH($D277,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I274=Lists!$D$4,I274=Lists!$D$2), IF(AND(I277=0,J277=0,K277=0),0,\"Non zero input\"),IF(AND(I277>0,J277>0,K277>0),0,\"Zero input\"))","v":0}]
[null,211,"Retail cost per customer","CR630C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D278, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D278, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I274=O275,0,INDEX(F_Inputs!$B:$J,MATCH($D278,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I274=O275,0,INDEX(F_Inputs!$B:$J,MATCH($D278,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I274=O275,0,INDEX(F_Inputs!$B:$J,MATCH($D278,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I274=Lists!$D$4,I274=Lists!$D$2), IF(AND(I278=0,J278=0,K278=0),0,\"Non zero input\"),IF(AND(I278>0,J278>0,K278>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B278+1","v":212},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C273,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C273,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C273,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C273,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C273,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,213,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C273,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C273,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I274 = O275, 0, VLOOKUP( $C273, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I274 = O275, 0, VLOOKUP( $C273, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I274 = O275, 0, VLOOKUP( $C273, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I274=Lists!$D$4,I274=Lists!$D$2), IF(AND(I280=0,J280=0,K280=0),0,\"Non zero input\"),IF(AND(I280>0,J280>0,K280>0),0,\"Zero input\"))","v":0}]
[]
[null,"AF","Tariff Band 31"]
[null,{"$f":"B280+1","v":214},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C282, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G283=\"Not used at PR14\",O283,G283)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I283=G283, I283=\"Not used from 2017\", G283 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G283=\"Not used at PR14\",Lists!$D$4,G283)","v":"Insert new tariff name"}]
[null,{"$f":"B283+1","v":215},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C282, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I283 = G283, G284, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I283=\"Insert new tariff name\",I283=\"Not used from 2017\"),IF(I284=\"Not applicable\",0,\"Invalid input\"),IF(I284=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,216,"Number of customers","CR631M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D285,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D285,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I283=O284,0,INDEX(F_Inputs!$B:$J,MATCH($D285,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I283=O284,0,INDEX(F_Inputs!$B:$J,MATCH($D285,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I283=O284,0,INDEX(F_Inputs!$B:$J,MATCH($D285,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I283=Lists!$D$4,I283=Lists!$D$2), IF(AND(I285=0,J285=0,K285=0),0,\"Non zero input\"),IF(AND(I285>0,J285>0,K285>0),0,\"Zero input\"))","v":0}]
[null,217,"Net margin","R5E00031_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D286, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D286, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I283=O284,0,INDEX(F_Inputs!$B:$J,MATCH($D286,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I283=O284,0,INDEX(F_Inputs!$B:$J,MATCH($D286,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I283=O284,0,INDEX(F_Inputs!$B:$J,MATCH($D286,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I283=Lists!$D$4,I283=Lists!$D$2), IF(AND(I286=0,J286=0,K286=0),0,\"Non zero input\"),IF(AND(I286>0,J286>0,K286>0),0,\"Zero input\"))","v":0}]
[null,218,"Retail cost per customer","CR631C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D287, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D287, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I283=O284,0,INDEX(F_Inputs!$B:$J,MATCH($D287,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I283=O284,0,INDEX(F_Inputs!$B:$J,MATCH($D287,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I283=O284,0,INDEX(F_Inputs!$B:$J,MATCH($D287,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I283=Lists!$D$4,I283=Lists!$D$2), IF(AND(I287=0,J287=0,K287=0),0,\"Non zero input\"),IF(AND(I287>0,J287>0,K287>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B287+1","v":219},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C282,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C282,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C282,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C282,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C282,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,220,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C282,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C282,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I283 = O284, 0, VLOOKUP( $C282, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I283 = O284, 0, VLOOKUP( $C282, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I283 = O284, 0, VLOOKUP( $C282, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I283=Lists!$D$4,I283=Lists!$D$2), IF(AND(I289=0,J289=0,K289=0),0,\"Non zero input\"),IF(AND(I289>0,J289>0,K289>0),0,\"Zero input\"))","v":0}]
[]
[null,"AG","Tariff Band 32"]
[null,{"$f":"B289+1","v":221},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C291, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G292=\"Not used at PR14\",O292,G292)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I292=G292, I292=\"Not used from 2017\", G292 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G292=\"Not used at PR14\",Lists!$D$4,G292)","v":"Insert new tariff name"}]
[null,{"$f":"B292+1","v":222},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C291, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I292 = G292, G293, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I292=\"Insert new tariff name\",I292=\"Not used from 2017\"),IF(I293=\"Not applicable\",0,\"Invalid input\"),IF(I293=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,223,"Number of customers","CR632M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D294,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D294,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I292=O293,0,INDEX(F_Inputs!$B:$J,MATCH($D294,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I292=O293,0,INDEX(F_Inputs!$B:$J,MATCH($D294,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I292=O293,0,INDEX(F_Inputs!$B:$J,MATCH($D294,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I292=Lists!$D$4,I292=Lists!$D$2), IF(AND(I294=0,J294=0,K294=0),0,\"Non zero input\"),IF(AND(I294>0,J294>0,K294>0),0,\"Zero input\"))","v":0}]
[null,224,"Net margin","R5E00032_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D295, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D295, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I292=O293,0,INDEX(F_Inputs!$B:$J,MATCH($D295,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I292=O293,0,INDEX(F_Inputs!$B:$J,MATCH($D295,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I292=O293,0,INDEX(F_Inputs!$B:$J,MATCH($D295,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I292=Lists!$D$4,I292=Lists!$D$2), IF(AND(I295=0,J295=0,K295=0),0,\"Non zero input\"),IF(AND(I295>0,J295>0,K295>0),0,\"Zero input\"))","v":0}]
[null,225,"Retail cost per customer","CR632C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D296, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D296, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I292=O293,0,INDEX(F_Inputs!$B:$J,MATCH($D296,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I292=O293,0,INDEX(F_Inputs!$B:$J,MATCH($D296,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I292=O293,0,INDEX(F_Inputs!$B:$J,MATCH($D296,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I292=Lists!$D$4,I292=Lists!$D$2), IF(AND(I296=0,J296=0,K296=0),0,\"Non zero input\"),IF(AND(I296>0,J296>0,K296>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B296+1","v":226},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C291,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C291,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C291,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C291,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C291,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,227,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C291,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C291,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I292 = O293, 0, VLOOKUP( $C291, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I292 = O293, 0, VLOOKUP( $C291, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I292 = O293, 0, VLOOKUP( $C291, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I292=Lists!$D$4,I292=Lists!$D$2), IF(AND(I298=0,J298=0,K298=0),0,\"Non zero input\"),IF(AND(I298>0,J298>0,K298>0),0,\"Zero input\"))","v":0}]
[]
[null,"AH","Tariff Band 33"]
[null,{"$f":"B298+1","v":228},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C300, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G301=\"Not used at PR14\",O301,G301)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I301=G301, I301=\"Not used from 2017\", G301 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G301=\"Not used at PR14\",Lists!$D$4,G301)","v":"Insert new tariff name"}]
[null,{"$f":"B301+1","v":229},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C300, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I301 = G301, G302, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I301=\"Insert new tariff name\",I301=\"Not used from 2017\"),IF(I302=\"Not applicable\",0,\"Invalid input\"),IF(I302=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,230,"Number of customers","CR633M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D303,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D303,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I301=O302,0,INDEX(F_Inputs!$B:$J,MATCH($D303,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I301=O302,0,INDEX(F_Inputs!$B:$J,MATCH($D303,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I301=O302,0,INDEX(F_Inputs!$B:$J,MATCH($D303,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I301=Lists!$D$4,I301=Lists!$D$2), IF(AND(I303=0,J303=0,K303=0),0,\"Non zero input\"),IF(AND(I303>0,J303>0,K303>0),0,\"Zero input\"))","v":0}]
[null,231,"Net margin","R5E00033_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D304, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D304, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I301=O302,0,INDEX(F_Inputs!$B:$J,MATCH($D304,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I301=O302,0,INDEX(F_Inputs!$B:$J,MATCH($D304,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I301=O302,0,INDEX(F_Inputs!$B:$J,MATCH($D304,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I301=Lists!$D$4,I301=Lists!$D$2), IF(AND(I304=0,J304=0,K304=0),0,\"Non zero input\"),IF(AND(I304>0,J304>0,K304>0),0,\"Zero input\"))","v":0}]
[null,232,"Retail cost per customer","CR633C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D305, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D305, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I301=O302,0,INDEX(F_Inputs!$B:$J,MATCH($D305,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I301=O302,0,INDEX(F_Inputs!$B:$J,MATCH($D305,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I301=O302,0,INDEX(F_Inputs!$B:$J,MATCH($D305,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I301=Lists!$D$4,I301=Lists!$D$2), IF(AND(I305=0,J305=0,K305=0),0,\"Non zero input\"),IF(AND(I305>0,J305>0,K305>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B305+1","v":233},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C300,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C300,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C300,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C300,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C300,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,234,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C300,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C300,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I301 = O302, 0, VLOOKUP( $C300, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I301 = O302, 0, VLOOKUP( $C300, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I301 = O302, 0, VLOOKUP( $C300, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I301=Lists!$D$4,I301=Lists!$D$2), IF(AND(I307=0,J307=0,K307=0),0,\"Non zero input\"),IF(AND(I307>0,J307>0,K307>0),0,\"Zero input\"))","v":0}]
[]
[null,"AI","Tariff Band 34"]
[null,{"$f":"B307+1","v":235},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C309, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G310=\"Not used at PR14\",O310,G310)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I310=G310, I310=\"Not used from 2017\", G310 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G310=\"Not used at PR14\",Lists!$D$4,G310)","v":"Insert new tariff name"}]
[null,{"$f":"B310+1","v":236},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C309, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I310 = G310, G311, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I310=\"Insert new tariff name\",I310=\"Not used from 2017\"),IF(I311=\"Not applicable\",0,\"Invalid input\"),IF(I311=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,237,"Number of customers","CR634M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D312,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D312,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I310=O311,0,INDEX(F_Inputs!$B:$J,MATCH($D312,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I310=O311,0,INDEX(F_Inputs!$B:$J,MATCH($D312,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I310=O311,0,INDEX(F_Inputs!$B:$J,MATCH($D312,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I310=Lists!$D$4,I310=Lists!$D$2), IF(AND(I312=0,J312=0,K312=0),0,\"Non zero input\"),IF(AND(I312>0,J312>0,K312>0),0,\"Zero input\"))","v":0}]
[null,238,"Net margin","R5E00034_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D313, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D313, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I310=O311,0,INDEX(F_Inputs!$B:$J,MATCH($D313,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I310=O311,0,INDEX(F_Inputs!$B:$J,MATCH($D313,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I310=O311,0,INDEX(F_Inputs!$B:$J,MATCH($D313,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I310=Lists!$D$4,I310=Lists!$D$2), IF(AND(I313=0,J313=0,K313=0),0,\"Non zero input\"),IF(AND(I313>0,J313>0,K313>0),0,\"Zero input\"))","v":0}]
[null,239,"Retail cost per customer","CR634C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D314, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D314, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I310=O311,0,INDEX(F_Inputs!$B:$J,MATCH($D314,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I310=O311,0,INDEX(F_Inputs!$B:$J,MATCH($D314,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I310=O311,0,INDEX(F_Inputs!$B:$J,MATCH($D314,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I310=Lists!$D$4,I310=Lists!$D$2), IF(AND(I314=0,J314=0,K314=0),0,\"Non zero input\"),IF(AND(I314>0,J314>0,K314>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B314+1","v":240},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C309,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C309,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C309,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C309,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C309,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,241,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C309,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C309,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I310 = O311, 0, VLOOKUP( $C309, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I310 = O311, 0, VLOOKUP( $C309, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I310 = O311, 0, VLOOKUP( $C309, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I310=Lists!$D$4,I310=Lists!$D$2), IF(AND(I316=0,J316=0,K316=0),0,\"Non zero input\"),IF(AND(I316>0,J316>0,K316>0),0,\"Zero input\"))","v":0}]
[]
[null,"AJ","Tariff Band 35"]
[null,{"$f":"B316+1","v":242},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C318, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G319=\"Not used at PR14\",O319,G319)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I319=G319, I319=\"Not used from 2017\", G319 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G319=\"Not used at PR14\",Lists!$D$4,G319)","v":"Insert new tariff name"}]
[null,{"$f":"B319+1","v":243},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C318, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I319 = G319, G320, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I319=\"Insert new tariff name\",I319=\"Not used from 2017\"),IF(I320=\"Not applicable\",0,\"Invalid input\"),IF(I320=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,244,"Number of customers","CR635M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D321,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D321,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I319=O320,0,INDEX(F_Inputs!$B:$J,MATCH($D321,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I319=O320,0,INDEX(F_Inputs!$B:$J,MATCH($D321,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I319=O320,0,INDEX(F_Inputs!$B:$J,MATCH($D321,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I319=Lists!$D$4,I319=Lists!$D$2), IF(AND(I321=0,J321=0,K321=0),0,\"Non zero input\"),IF(AND(I321>0,J321>0,K321>0),0,\"Zero input\"))","v":0}]
[null,245,"Net margin","R5E00035_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D322, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D322, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I319=O320,0,INDEX(F_Inputs!$B:$J,MATCH($D322,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I319=O320,0,INDEX(F_Inputs!$B:$J,MATCH($D322,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I319=O320,0,INDEX(F_Inputs!$B:$J,MATCH($D322,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I319=Lists!$D$4,I319=Lists!$D$2), IF(AND(I322=0,J322=0,K322=0),0,\"Non zero input\"),IF(AND(I322>0,J322>0,K322>0),0,\"Zero input\"))","v":0}]
[null,246,"Retail cost per customer","CR635C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D323, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D323, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I319=O320,0,INDEX(F_Inputs!$B:$J,MATCH($D323,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I319=O320,0,INDEX(F_Inputs!$B:$J,MATCH($D323,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I319=O320,0,INDEX(F_Inputs!$B:$J,MATCH($D323,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I319=Lists!$D$4,I319=Lists!$D$2), IF(AND(I323=0,J323=0,K323=0),0,\"Non zero input\"),IF(AND(I323>0,J323>0,K323>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B323+1","v":247},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C318,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C318,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C318,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C318,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C318,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,248,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C318,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C318,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I319 = O320, 0, VLOOKUP( $C318, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I319 = O320, 0, VLOOKUP( $C318, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I319 = O320, 0, VLOOKUP( $C318, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I319=Lists!$D$4,I319=Lists!$D$2), IF(AND(I325=0,J325=0,K325=0),0,\"Non zero input\"),IF(AND(I325>0,J325>0,K325>0),0,\"Zero input\"))","v":0}]
[]
[null,"AK","Tariff Band 36"]
[null,{"$f":"B325+1","v":249},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C327, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G328=\"Not used at PR14\",O328,G328)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I328=G328, I328=\"Not used from 2017\", G328 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G328=\"Not used at PR14\",Lists!$D$4,G328)","v":"Insert new tariff name"}]
[null,{"$f":"B328+1","v":250},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C327, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I328 = G328, G329, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I328=\"Insert new tariff name\",I328=\"Not used from 2017\"),IF(I329=\"Not applicable\",0,\"Invalid input\"),IF(I329=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,251,"Number of customers","CR636M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D330,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D330,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I328=O329,0,INDEX(F_Inputs!$B:$J,MATCH($D330,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I328=O329,0,INDEX(F_Inputs!$B:$J,MATCH($D330,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I328=O329,0,INDEX(F_Inputs!$B:$J,MATCH($D330,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I328=Lists!$D$4,I328=Lists!$D$2), IF(AND(I330=0,J330=0,K330=0),0,\"Non zero input\"),IF(AND(I330>0,J330>0,K330>0),0,\"Zero input\"))","v":0}]
[null,252,"Net margin","R5E00036_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D331, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D331, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I328=O329,0,INDEX(F_Inputs!$B:$J,MATCH($D331,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I328=O329,0,INDEX(F_Inputs!$B:$J,MATCH($D331,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I328=O329,0,INDEX(F_Inputs!$B:$J,MATCH($D331,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I328=Lists!$D$4,I328=Lists!$D$2), IF(AND(I331=0,J331=0,K331=0),0,\"Non zero input\"),IF(AND(I331>0,J331>0,K331>0),0,\"Zero input\"))","v":0}]
[null,253,"Retail cost per customer","CR636C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D332, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D332, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I328=O329,0,INDEX(F_Inputs!$B:$J,MATCH($D332,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I328=O329,0,INDEX(F_Inputs!$B:$J,MATCH($D332,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I328=O329,0,INDEX(F_Inputs!$B:$J,MATCH($D332,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I328=Lists!$D$4,I328=Lists!$D$2), IF(AND(I332=0,J332=0,K332=0),0,\"Non zero input\"),IF(AND(I332>0,J332>0,K332>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B332+1","v":254},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C327,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C327,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C327,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C327,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C327,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,255,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C327,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C327,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I328 = O329, 0, VLOOKUP( $C327, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I328 = O329, 0, VLOOKUP( $C327, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I328 = O329, 0, VLOOKUP( $C327, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I328=Lists!$D$4,I328=Lists!$D$2), IF(AND(I334=0,J334=0,K334=0),0,\"Non zero input\"),IF(AND(I334>0,J334>0,K334>0),0,\"Zero input\"))","v":0}]
[]
[null,"AL","Tariff Band 37"]
[null,{"$f":"B334+1","v":256},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C336, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G337=\"Not used at PR14\",O337,G337)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I337=G337, I337=\"Not used from 2017\", G337 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G337=\"Not used at PR14\",Lists!$D$4,G337)","v":"Insert new tariff name"}]
[null,{"$f":"B337+1","v":257},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C336, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I337 = G337, G338, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I337=\"Insert new tariff name\",I337=\"Not used from 2017\"),IF(I338=\"Not applicable\",0,\"Invalid input\"),IF(I338=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,258,"Number of customers","CR637M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D339,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D339,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I337=O338,0,INDEX(F_Inputs!$B:$J,MATCH($D339,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I337=O338,0,INDEX(F_Inputs!$B:$J,MATCH($D339,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I337=O338,0,INDEX(F_Inputs!$B:$J,MATCH($D339,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I337=Lists!$D$4,I337=Lists!$D$2), IF(AND(I339=0,J339=0,K339=0),0,\"Non zero input\"),IF(AND(I339>0,J339>0,K339>0),0,\"Zero input\"))","v":0}]
[null,259,"Net margin","R5E00037_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D340, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D340, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I337=O338,0,INDEX(F_Inputs!$B:$J,MATCH($D340,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I337=O338,0,INDEX(F_Inputs!$B:$J,MATCH($D340,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I337=O338,0,INDEX(F_Inputs!$B:$J,MATCH($D340,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I337=Lists!$D$4,I337=Lists!$D$2), IF(AND(I340=0,J340=0,K340=0),0,\"Non zero input\"),IF(AND(I340>0,J340>0,K340>0),0,\"Zero input\"))","v":0}]
[null,260,"Retail cost per customer","CR637C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D341, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D341, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I337=O338,0,INDEX(F_Inputs!$B:$J,MATCH($D341,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I337=O338,0,INDEX(F_Inputs!$B:$J,MATCH($D341,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I337=O338,0,INDEX(F_Inputs!$B:$J,MATCH($D341,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I337=Lists!$D$4,I337=Lists!$D$2), IF(AND(I341=0,J341=0,K341=0),0,\"Non zero input\"),IF(AND(I341>0,J341>0,K341>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B341+1","v":261},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C336,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C336,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C336,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C336,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C336,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,262,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C336,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C336,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I337 = O338, 0, VLOOKUP( $C336, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I337 = O338, 0, VLOOKUP( $C336, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I337 = O338, 0, VLOOKUP( $C336, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I337=Lists!$D$4,I337=Lists!$D$2), IF(AND(I343=0,J343=0,K343=0),0,\"Non zero input\"),IF(AND(I343>0,J343>0,K343>0),0,\"Zero input\"))","v":0}]
[]
[null,"AM","Tariff Band 38"]
[null,{"$f":"B343+1","v":263},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C345, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G346=\"Not used at PR14\",O346,G346)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I346=G346, I346=\"Not used from 2017\", G346 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G346=\"Not used at PR14\",Lists!$D$4,G346)","v":"Insert new tariff name"}]
[null,{"$f":"B346+1","v":264},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C345, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I346 = G346, G347, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I346=\"Insert new tariff name\",I346=\"Not used from 2017\"),IF(I347=\"Not applicable\",0,\"Invalid input\"),IF(I347=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,265,"Number of customers","CR638M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D348,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D348,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I346=O347,0,INDEX(F_Inputs!$B:$J,MATCH($D348,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I346=O347,0,INDEX(F_Inputs!$B:$J,MATCH($D348,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I346=O347,0,INDEX(F_Inputs!$B:$J,MATCH($D348,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I346=Lists!$D$4,I346=Lists!$D$2), IF(AND(I348=0,J348=0,K348=0),0,\"Non zero input\"),IF(AND(I348>0,J348>0,K348>0),0,\"Zero input\"))","v":0}]
[null,266,"Net margin","R5E00038_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D349, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D349, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I346=O347,0,INDEX(F_Inputs!$B:$J,MATCH($D349,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I346=O347,0,INDEX(F_Inputs!$B:$J,MATCH($D349,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I346=O347,0,INDEX(F_Inputs!$B:$J,MATCH($D349,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I346=Lists!$D$4,I346=Lists!$D$2), IF(AND(I349=0,J349=0,K349=0),0,\"Non zero input\"),IF(AND(I349>0,J349>0,K349>0),0,\"Zero input\"))","v":0}]
[null,267,"Retail cost per customer","CR638C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D350, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D350, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I346=O347,0,INDEX(F_Inputs!$B:$J,MATCH($D350,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I346=O347,0,INDEX(F_Inputs!$B:$J,MATCH($D350,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I346=O347,0,INDEX(F_Inputs!$B:$J,MATCH($D350,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I346=Lists!$D$4,I346=Lists!$D$2), IF(AND(I350=0,J350=0,K350=0),0,\"Non zero input\"),IF(AND(I350>0,J350>0,K350>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B350+1","v":268},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C345,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C345,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C345,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C345,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C345,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,269,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C345,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C345,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I346 = O347, 0, VLOOKUP( $C345, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I346 = O347, 0, VLOOKUP( $C345, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I346 = O347, 0, VLOOKUP( $C345, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I346=Lists!$D$4,I346=Lists!$D$2), IF(AND(I352=0,J352=0,K352=0),0,\"Non zero input\"),IF(AND(I352>0,J352>0,K352>0),0,\"Zero input\"))","v":0}]
[]
[null,"AN","Tariff Band 39"]
[null,{"$f":"B352+1","v":270},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C354, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G355=\"Not used at PR14\",O355,G355)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I355=G355, I355=\"Not used from 2017\", G355 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G355=\"Not used at PR14\",Lists!$D$4,G355)","v":"Insert new tariff name"}]
[null,{"$f":"B355+1","v":271},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C354, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I355 = G355, G356, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I355=\"Insert new tariff name\",I355=\"Not used from 2017\"),IF(I356=\"Not applicable\",0,\"Invalid input\"),IF(I356=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,272,"Number of customers","CR639M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D357,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D357,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I355=O356,0,INDEX(F_Inputs!$B:$J,MATCH($D357,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I355=O356,0,INDEX(F_Inputs!$B:$J,MATCH($D357,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I355=O356,0,INDEX(F_Inputs!$B:$J,MATCH($D357,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I355=Lists!$D$4,I355=Lists!$D$2), IF(AND(I357=0,J357=0,K357=0),0,\"Non zero input\"),IF(AND(I357>0,J357>0,K357>0),0,\"Zero input\"))","v":0}]
[null,273,"Net margin","R5E00039_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D358, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D358, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I355=O356,0,INDEX(F_Inputs!$B:$J,MATCH($D358,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I355=O356,0,INDEX(F_Inputs!$B:$J,MATCH($D358,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I355=O356,0,INDEX(F_Inputs!$B:$J,MATCH($D358,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I355=Lists!$D$4,I355=Lists!$D$2), IF(AND(I358=0,J358=0,K358=0),0,\"Non zero input\"),IF(AND(I358>0,J358>0,K358>0),0,\"Zero input\"))","v":0}]
[null,274,"Retail cost per customer","CR639C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D359, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D359, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I355=O356,0,INDEX(F_Inputs!$B:$J,MATCH($D359,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I355=O356,0,INDEX(F_Inputs!$B:$J,MATCH($D359,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I355=O356,0,INDEX(F_Inputs!$B:$J,MATCH($D359,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I355=Lists!$D$4,I355=Lists!$D$2), IF(AND(I359=0,J359=0,K359=0),0,\"Non zero input\"),IF(AND(I359>0,J359>0,K359>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B359+1","v":275},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C354,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C354,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C354,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C354,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C354,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,276,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C354,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C354,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I355 = O356, 0, VLOOKUP( $C354, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I355 = O356, 0, VLOOKUP( $C354, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I355 = O356, 0, VLOOKUP( $C354, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I355=Lists!$D$4,I355=Lists!$D$2), IF(AND(I361=0,J361=0,K361=0),0,\"Non zero input\"),IF(AND(I361>0,J361>0,K361>0),0,\"Zero input\"))","v":0}]
[]
[null,"AO","Tariff Band 40"]
[null,{"$f":"B361+1","v":277},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C363, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G364=\"Not used at PR14\",O364,G364)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I364=G364, I364=\"Not used from 2017\", G364 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G364=\"Not used at PR14\",Lists!$D$4,G364)","v":"Insert new tariff name"}]
[null,{"$f":"B364+1","v":278},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C363, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I364 = G364, G365, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I364=\"Insert new tariff name\",I364=\"Not used from 2017\"),IF(I365=\"Not applicable\",0,\"Invalid input\"),IF(I365=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,279,"Number of customers","CR640M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D366,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D366,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I364=O365,0,INDEX(F_Inputs!$B:$J,MATCH($D366,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I364=O365,0,INDEX(F_Inputs!$B:$J,MATCH($D366,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I364=O365,0,INDEX(F_Inputs!$B:$J,MATCH($D366,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I364=Lists!$D$4,I364=Lists!$D$2), IF(AND(I366=0,J366=0,K366=0),0,\"Non zero input\"),IF(AND(I366>0,J366>0,K366>0),0,\"Zero input\"))","v":0}]
[null,280,"Net margin","R5E00040_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D367, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D367, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I364=O365,0,INDEX(F_Inputs!$B:$J,MATCH($D367,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I364=O365,0,INDEX(F_Inputs!$B:$J,MATCH($D367,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I364=O365,0,INDEX(F_Inputs!$B:$J,MATCH($D367,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I364=Lists!$D$4,I364=Lists!$D$2), IF(AND(I367=0,J367=0,K367=0),0,\"Non zero input\"),IF(AND(I367>0,J367>0,K367>0),0,\"Zero input\"))","v":0}]
[null,281,"Retail cost per customer","CR640C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D368, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D368, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I364=O365,0,INDEX(F_Inputs!$B:$J,MATCH($D368,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I364=O365,0,INDEX(F_Inputs!$B:$J,MATCH($D368,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I364=O365,0,INDEX(F_Inputs!$B:$J,MATCH($D368,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I364=Lists!$D$4,I364=Lists!$D$2), IF(AND(I368=0,J368=0,K368=0),0,\"Non zero input\"),IF(AND(I368>0,J368>0,K368>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B368+1","v":282},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C363,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C363,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C363,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C363,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C363,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,283,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C363,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C363,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I364 = O365, 0, VLOOKUP( $C363, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I364 = O365, 0, VLOOKUP( $C363, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I364 = O365, 0, VLOOKUP( $C363, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I364=Lists!$D$4,I364=Lists!$D$2), IF(AND(I370=0,J370=0,K370=0),0,\"Non zero input\"),IF(AND(I370>0,J370>0,K370>0),0,\"Zero input\"))","v":0}]
[]
[null,"AP","Tariff Band 41"]
[null,{"$f":"B370+1","v":284},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C372, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G373=\"Not used at PR14\",O373,G373)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I373=G373, I373=\"Not used from 2017\", G373 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G373=\"Not used at PR14\",Lists!$D$4,G373)","v":"Insert new tariff name"}]
[null,{"$f":"B373+1","v":285},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C372, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I373 = G373, G374, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I373=\"Insert new tariff name\",I373=\"Not used from 2017\"),IF(I374=\"Not applicable\",0,\"Invalid input\"),IF(I374=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,286,"Number of customers","CR641M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D375,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D375,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I373=O374,0,INDEX(F_Inputs!$B:$J,MATCH($D375,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I373=O374,0,INDEX(F_Inputs!$B:$J,MATCH($D375,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I373=O374,0,INDEX(F_Inputs!$B:$J,MATCH($D375,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I373=Lists!$D$4,I373=Lists!$D$2), IF(AND(I375=0,J375=0,K375=0),0,\"Non zero input\"),IF(AND(I375>0,J375>0,K375>0),0,\"Zero input\"))","v":0}]
[null,287,"Net margin","R5E00041_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D376, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D376, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I373=O374,0,INDEX(F_Inputs!$B:$J,MATCH($D376,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I373=O374,0,INDEX(F_Inputs!$B:$J,MATCH($D376,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I373=O374,0,INDEX(F_Inputs!$B:$J,MATCH($D376,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I373=Lists!$D$4,I373=Lists!$D$2), IF(AND(I376=0,J376=0,K376=0),0,\"Non zero input\"),IF(AND(I376>0,J376>0,K376>0),0,\"Zero input\"))","v":0}]
[null,288,"Retail cost per customer","CR641C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D377, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D377, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I373=O374,0,INDEX(F_Inputs!$B:$J,MATCH($D377,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I373=O374,0,INDEX(F_Inputs!$B:$J,MATCH($D377,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I373=O374,0,INDEX(F_Inputs!$B:$J,MATCH($D377,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I373=Lists!$D$4,I373=Lists!$D$2), IF(AND(I377=0,J377=0,K377=0),0,\"Non zero input\"),IF(AND(I377>0,J377>0,K377>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B377+1","v":289},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C372,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C372,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C372,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C372,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C372,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,290,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C372,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C372,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I373 = O374, 0, VLOOKUP( $C372, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I373 = O374, 0, VLOOKUP( $C372, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I373 = O374, 0, VLOOKUP( $C372, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I373=Lists!$D$4,I373=Lists!$D$2), IF(AND(I379=0,J379=0,K379=0),0,\"Non zero input\"),IF(AND(I379>0,J379>0,K379>0),0,\"Zero input\"))","v":0}]
[]
[null,"AQ","Tariff Band 42"]
[null,{"$f":"B379+1","v":291},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C381, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G382=\"Not used at PR14\",O382,G382)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I382=G382, I382=\"Not used from 2017\", G382 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G382=\"Not used at PR14\",Lists!$D$4,G382)","v":"Insert new tariff name"}]
[null,{"$f":"B382+1","v":292},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C381, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I382 = G382, G383, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I382=\"Insert new tariff name\",I382=\"Not used from 2017\"),IF(I383=\"Not applicable\",0,\"Invalid input\"),IF(I383=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,293,"Number of customers","CR642M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D384,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D384,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I382=O383,0,INDEX(F_Inputs!$B:$J,MATCH($D384,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I382=O383,0,INDEX(F_Inputs!$B:$J,MATCH($D384,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I382=O383,0,INDEX(F_Inputs!$B:$J,MATCH($D384,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I382=Lists!$D$4,I382=Lists!$D$2), IF(AND(I384=0,J384=0,K384=0),0,\"Non zero input\"),IF(AND(I384>0,J384>0,K384>0),0,\"Zero input\"))","v":0}]
[null,294,"Net margin","R5E00042_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D385, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D385, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I382=O383,0,INDEX(F_Inputs!$B:$J,MATCH($D385,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I382=O383,0,INDEX(F_Inputs!$B:$J,MATCH($D385,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I382=O383,0,INDEX(F_Inputs!$B:$J,MATCH($D385,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I382=Lists!$D$4,I382=Lists!$D$2), IF(AND(I385=0,J385=0,K385=0),0,\"Non zero input\"),IF(AND(I385>0,J385>0,K385>0),0,\"Zero input\"))","v":0}]
[null,295,"Retail cost per customer","CR642C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D386, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D386, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I382=O383,0,INDEX(F_Inputs!$B:$J,MATCH($D386,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I382=O383,0,INDEX(F_Inputs!$B:$J,MATCH($D386,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I382=O383,0,INDEX(F_Inputs!$B:$J,MATCH($D386,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I382=Lists!$D$4,I382=Lists!$D$2), IF(AND(I386=0,J386=0,K386=0),0,\"Non zero input\"),IF(AND(I386>0,J386>0,K386>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B386+1","v":296},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C381,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C381,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C381,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C381,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C381,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,297,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C381,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C381,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I382 = O383, 0, VLOOKUP( $C381, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I382 = O383, 0, VLOOKUP( $C381, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I382 = O383, 0, VLOOKUP( $C381, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I382=Lists!$D$4,I382=Lists!$D$2), IF(AND(I388=0,J388=0,K388=0),0,\"Non zero input\"),IF(AND(I388>0,J388>0,K388>0),0,\"Zero input\"))","v":0}]
[]
[null,"AR","Tariff Band 43"]
[null,{"$f":"B388+1","v":298},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C390, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G391=\"Not used at PR14\",O391,G391)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I391=G391, I391=\"Not used from 2017\", G391 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G391=\"Not used at PR14\",Lists!$D$4,G391)","v":"Insert new tariff name"}]
[null,{"$f":"B391+1","v":299},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C390, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I391 = G391, G392, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I391=\"Insert new tariff name\",I391=\"Not used from 2017\"),IF(I392=\"Not applicable\",0,\"Invalid input\"),IF(I392=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,300,"Number of customers","CR643M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D393,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D393,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I391=O392,0,INDEX(F_Inputs!$B:$J,MATCH($D393,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I391=O392,0,INDEX(F_Inputs!$B:$J,MATCH($D393,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I391=O392,0,INDEX(F_Inputs!$B:$J,MATCH($D393,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I391=Lists!$D$4,I391=Lists!$D$2), IF(AND(I393=0,J393=0,K393=0),0,\"Non zero input\"),IF(AND(I393>0,J393>0,K393>0),0,\"Zero input\"))","v":0}]
[null,301,"Net margin","R5E00043_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D394, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D394, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I391=O392,0,INDEX(F_Inputs!$B:$J,MATCH($D394,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I391=O392,0,INDEX(F_Inputs!$B:$J,MATCH($D394,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I391=O392,0,INDEX(F_Inputs!$B:$J,MATCH($D394,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I391=Lists!$D$4,I391=Lists!$D$2), IF(AND(I394=0,J394=0,K394=0),0,\"Non zero input\"),IF(AND(I394>0,J394>0,K394>0),0,\"Zero input\"))","v":0}]
[null,302,"Retail cost per customer","CR643C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D395, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D395, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I391=O392,0,INDEX(F_Inputs!$B:$J,MATCH($D395,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I391=O392,0,INDEX(F_Inputs!$B:$J,MATCH($D395,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I391=O392,0,INDEX(F_Inputs!$B:$J,MATCH($D395,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I391=Lists!$D$4,I391=Lists!$D$2), IF(AND(I395=0,J395=0,K395=0),0,\"Non zero input\"),IF(AND(I395>0,J395>0,K395>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B395+1","v":303},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C390,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C390,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C390,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C390,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C390,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,304,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C390,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C390,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I391 = O392, 0, VLOOKUP( $C390, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I391 = O392, 0, VLOOKUP( $C390, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I391 = O392, 0, VLOOKUP( $C390, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I391=Lists!$D$4,I391=Lists!$D$2), IF(AND(I397=0,J397=0,K397=0),0,\"Non zero input\"),IF(AND(I397>0,J397>0,K397>0),0,\"Zero input\"))","v":0}]
[]
[null,"AS","Tariff Band 44"]
[null,{"$f":"B397+1","v":305},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C399, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G400=\"Not used at PR14\",O400,G400)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I400=G400, I400=\"Not used from 2017\", G400 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G400=\"Not used at PR14\",Lists!$D$4,G400)","v":"Insert new tariff name"}]
[null,{"$f":"B400+1","v":306},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C399, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I400 = G400, G401, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I400=\"Insert new tariff name\",I400=\"Not used from 2017\"),IF(I401=\"Not applicable\",0,\"Invalid input\"),IF(I401=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,307,"Number of customers","CR644M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D402,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D402,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I400=O401,0,INDEX(F_Inputs!$B:$J,MATCH($D402,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I400=O401,0,INDEX(F_Inputs!$B:$J,MATCH($D402,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I400=O401,0,INDEX(F_Inputs!$B:$J,MATCH($D402,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I400=Lists!$D$4,I400=Lists!$D$2), IF(AND(I402=0,J402=0,K402=0),0,\"Non zero input\"),IF(AND(I402>0,J402>0,K402>0),0,\"Zero input\"))","v":0}]
[null,308,"Net margin","R5E00044_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D403, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D403, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I400=O401,0,INDEX(F_Inputs!$B:$J,MATCH($D403,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I400=O401,0,INDEX(F_Inputs!$B:$J,MATCH($D403,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I400=O401,0,INDEX(F_Inputs!$B:$J,MATCH($D403,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I400=Lists!$D$4,I400=Lists!$D$2), IF(AND(I403=0,J403=0,K403=0),0,\"Non zero input\"),IF(AND(I403>0,J403>0,K403>0),0,\"Zero input\"))","v":0}]
[null,309,"Retail cost per customer","CR644C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D404, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D404, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I400=O401,0,INDEX(F_Inputs!$B:$J,MATCH($D404,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I400=O401,0,INDEX(F_Inputs!$B:$J,MATCH($D404,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I400=O401,0,INDEX(F_Inputs!$B:$J,MATCH($D404,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I400=Lists!$D$4,I400=Lists!$D$2), IF(AND(I404=0,J404=0,K404=0),0,\"Non zero input\"),IF(AND(I404>0,J404>0,K404>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B404+1","v":310},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C399,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C399,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C399,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C399,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C399,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,311,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C399,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C399,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I400 = O401, 0, VLOOKUP( $C399, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I400 = O401, 0, VLOOKUP( $C399, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I400 = O401, 0, VLOOKUP( $C399, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I400=Lists!$D$4,I400=Lists!$D$2), IF(AND(I406=0,J406=0,K406=0),0,\"Non zero input\"),IF(AND(I406>0,J406>0,K406>0),0,\"Zero input\"))","v":0}]
[]
[null,"AT","Tariff Band 45"]
[null,{"$f":"B406+1","v":312},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C408, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G409=\"Not used at PR14\",O409,G409)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I409=G409, I409=\"Not used from 2017\", G409 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G409=\"Not used at PR14\",Lists!$D$4,G409)","v":"Insert new tariff name"}]
[null,{"$f":"B409+1","v":313},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C408, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I409 = G409, G410, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I409=\"Insert new tariff name\",I409=\"Not used from 2017\"),IF(I410=\"Not applicable\",0,\"Invalid input\"),IF(I410=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,314,"Number of customers","CR645M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D411,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D411,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I409=O410,0,INDEX(F_Inputs!$B:$J,MATCH($D411,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I409=O410,0,INDEX(F_Inputs!$B:$J,MATCH($D411,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I409=O410,0,INDEX(F_Inputs!$B:$J,MATCH($D411,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I409=Lists!$D$4,I409=Lists!$D$2), IF(AND(I411=0,J411=0,K411=0),0,\"Non zero input\"),IF(AND(I411>0,J411>0,K411>0),0,\"Zero input\"))","v":0}]
[null,315,"Net margin","R5E00045_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D412, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D412, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I409=O410,0,INDEX(F_Inputs!$B:$J,MATCH($D412,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I409=O410,0,INDEX(F_Inputs!$B:$J,MATCH($D412,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I409=O410,0,INDEX(F_Inputs!$B:$J,MATCH($D412,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I409=Lists!$D$4,I409=Lists!$D$2), IF(AND(I412=0,J412=0,K412=0),0,\"Non zero input\"),IF(AND(I412>0,J412>0,K412>0),0,\"Zero input\"))","v":0}]
[null,316,"Retail cost per customer","CR645C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D413, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D413, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I409=O410,0,INDEX(F_Inputs!$B:$J,MATCH($D413,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I409=O410,0,INDEX(F_Inputs!$B:$J,MATCH($D413,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I409=O410,0,INDEX(F_Inputs!$B:$J,MATCH($D413,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I409=Lists!$D$4,I409=Lists!$D$2), IF(AND(I413=0,J413=0,K413=0),0,\"Non zero input\"),IF(AND(I413>0,J413>0,K413>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B413+1","v":317},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C408,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C408,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C408,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C408,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C408,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,318,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C408,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C408,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I409 = O410, 0, VLOOKUP( $C408, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I409 = O410, 0, VLOOKUP( $C408, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I409 = O410, 0, VLOOKUP( $C408, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I409=Lists!$D$4,I409=Lists!$D$2), IF(AND(I415=0,J415=0,K415=0),0,\"Non zero input\"),IF(AND(I415>0,J415>0,K415>0),0,\"Zero input\"))","v":0}]
[]
[null,"AU","Tariff Band 46"]
[null,{"$f":"B415+1","v":319},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C417, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G418=\"Not used at PR14\",O418,G418)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I418=G418, I418=\"Not used from 2017\", G418 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G418=\"Not used at PR14\",Lists!$D$4,G418)","v":"Insert new tariff name"}]
[null,{"$f":"B418+1","v":320},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C417, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I418 = G418, G419, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I418=\"Insert new tariff name\",I418=\"Not used from 2017\"),IF(I419=\"Not applicable\",0,\"Invalid input\"),IF(I419=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,321,"Number of customers","CR646M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D420,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D420,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I418=O419,0,INDEX(F_Inputs!$B:$J,MATCH($D420,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I418=O419,0,INDEX(F_Inputs!$B:$J,MATCH($D420,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I418=O419,0,INDEX(F_Inputs!$B:$J,MATCH($D420,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I418=Lists!$D$4,I418=Lists!$D$2), IF(AND(I420=0,J420=0,K420=0),0,\"Non zero input\"),IF(AND(I420>0,J420>0,K420>0),0,\"Zero input\"))","v":0}]
[null,322,"Net margin","R5E00046_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D421, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D421, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I418=O419,0,INDEX(F_Inputs!$B:$J,MATCH($D421,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I418=O419,0,INDEX(F_Inputs!$B:$J,MATCH($D421,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I418=O419,0,INDEX(F_Inputs!$B:$J,MATCH($D421,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I418=Lists!$D$4,I418=Lists!$D$2), IF(AND(I421=0,J421=0,K421=0),0,\"Non zero input\"),IF(AND(I421>0,J421>0,K421>0),0,\"Zero input\"))","v":0}]
[null,323,"Retail cost per customer","CR646C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D422, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D422, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I418=O419,0,INDEX(F_Inputs!$B:$J,MATCH($D422,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I418=O419,0,INDEX(F_Inputs!$B:$J,MATCH($D422,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I418=O419,0,INDEX(F_Inputs!$B:$J,MATCH($D422,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I418=Lists!$D$4,I418=Lists!$D$2), IF(AND(I422=0,J422=0,K422=0),0,\"Non zero input\"),IF(AND(I422>0,J422>0,K422>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B422+1","v":324},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C417,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C417,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C417,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C417,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C417,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,325,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C417,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C417,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I418 = O419, 0, VLOOKUP( $C417, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I418 = O419, 0, VLOOKUP( $C417, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I418 = O419, 0, VLOOKUP( $C417, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I418=Lists!$D$4,I418=Lists!$D$2), IF(AND(I424=0,J424=0,K424=0),0,\"Non zero input\"),IF(AND(I424>0,J424>0,K424>0),0,\"Zero input\"))","v":0}]
[]
[null,"AV","Tariff Band 47"]
[null,{"$f":"B424+1","v":326},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C426, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G427=\"Not used at PR14\",O427,G427)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I427=G427, I427=\"Not used from 2017\", G427 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G427=\"Not used at PR14\",Lists!$D$4,G427)","v":"Insert new tariff name"}]
[null,{"$f":"B427+1","v":327},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C426, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I427 = G427, G428, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I427=\"Insert new tariff name\",I427=\"Not used from 2017\"),IF(I428=\"Not applicable\",0,\"Invalid input\"),IF(I428=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,328,"Number of customers","CR647M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D429,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D429,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I427=O428,0,INDEX(F_Inputs!$B:$J,MATCH($D429,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I427=O428,0,INDEX(F_Inputs!$B:$J,MATCH($D429,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I427=O428,0,INDEX(F_Inputs!$B:$J,MATCH($D429,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I427=Lists!$D$4,I427=Lists!$D$2), IF(AND(I429=0,J429=0,K429=0),0,\"Non zero input\"),IF(AND(I429>0,J429>0,K429>0),0,\"Zero input\"))","v":0}]
[null,329,"Net margin","R5E00047_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D430, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D430, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I427=O428,0,INDEX(F_Inputs!$B:$J,MATCH($D430,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I427=O428,0,INDEX(F_Inputs!$B:$J,MATCH($D430,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I427=O428,0,INDEX(F_Inputs!$B:$J,MATCH($D430,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I427=Lists!$D$4,I427=Lists!$D$2), IF(AND(I430=0,J430=0,K430=0),0,\"Non zero input\"),IF(AND(I430>0,J430>0,K430>0),0,\"Zero input\"))","v":0}]
[null,330,"Retail cost per customer","CR647C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D431, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D431, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I427=O428,0,INDEX(F_Inputs!$B:$J,MATCH($D431,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I427=O428,0,INDEX(F_Inputs!$B:$J,MATCH($D431,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I427=O428,0,INDEX(F_Inputs!$B:$J,MATCH($D431,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I427=Lists!$D$4,I427=Lists!$D$2), IF(AND(I431=0,J431=0,K431=0),0,\"Non zero input\"),IF(AND(I431>0,J431>0,K431>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B431+1","v":331},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C426,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C426,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C426,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C426,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C426,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,332,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C426,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C426,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I427 = O428, 0, VLOOKUP( $C426, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I427 = O428, 0, VLOOKUP( $C426, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I427 = O428, 0, VLOOKUP( $C426, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I427=Lists!$D$4,I427=Lists!$D$2), IF(AND(I433=0,J433=0,K433=0),0,\"Non zero input\"),IF(AND(I433>0,J433>0,K433>0),0,\"Zero input\"))","v":0}]
[]
[null,"AW","Tariff Band 48"]
[null,{"$f":"B433+1","v":333},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C435, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G436=\"Not used at PR14\",O436,G436)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I436=G436, I436=\"Not used from 2017\", G436 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G436=\"Not used at PR14\",Lists!$D$4,G436)","v":"Insert new tariff name"}]
[null,{"$f":"B436+1","v":334},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C435, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I436 = G436, G437, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I436=\"Insert new tariff name\",I436=\"Not used from 2017\"),IF(I437=\"Not applicable\",0,\"Invalid input\"),IF(I437=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,335,"Number of customers","CR648M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D438,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D438,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I436=O437,0,INDEX(F_Inputs!$B:$J,MATCH($D438,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I436=O437,0,INDEX(F_Inputs!$B:$J,MATCH($D438,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I436=O437,0,INDEX(F_Inputs!$B:$J,MATCH($D438,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I436=Lists!$D$4,I436=Lists!$D$2), IF(AND(I438=0,J438=0,K438=0),0,\"Non zero input\"),IF(AND(I438>0,J438>0,K438>0),0,\"Zero input\"))","v":0}]
[null,336,"Net margin","R5E00048_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D439, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D439, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I436=O437,0,INDEX(F_Inputs!$B:$J,MATCH($D439,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I436=O437,0,INDEX(F_Inputs!$B:$J,MATCH($D439,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I436=O437,0,INDEX(F_Inputs!$B:$J,MATCH($D439,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I436=Lists!$D$4,I436=Lists!$D$2), IF(AND(I439=0,J439=0,K439=0),0,\"Non zero input\"),IF(AND(I439>0,J439>0,K439>0),0,\"Zero input\"))","v":0}]
[null,337,"Retail cost per customer","CR648C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D440, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D440, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I436=O437,0,INDEX(F_Inputs!$B:$J,MATCH($D440,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I436=O437,0,INDEX(F_Inputs!$B:$J,MATCH($D440,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I436=O437,0,INDEX(F_Inputs!$B:$J,MATCH($D440,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I436=Lists!$D$4,I436=Lists!$D$2), IF(AND(I440=0,J440=0,K440=0),0,\"Non zero input\"),IF(AND(I440>0,J440>0,K440>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B440+1","v":338},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C435,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C435,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C435,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C435,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C435,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,339,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C435,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C435,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I436 = O437, 0, VLOOKUP( $C435, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I436 = O437, 0, VLOOKUP( $C435, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I436 = O437, 0, VLOOKUP( $C435, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I436=Lists!$D$4,I436=Lists!$D$2), IF(AND(I442=0,J442=0,K442=0),0,\"Non zero input\"),IF(AND(I442>0,J442>0,K442>0),0,\"Zero input\"))","v":0}]
[]
[null,"AX","Tariff Band 49"]
[null,{"$f":"B442+1","v":340},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C444, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G445=\"Not used at PR14\",O445,G445)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I445=G445, I445=\"Not used from 2017\", G445 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G445=\"Not used at PR14\",Lists!$D$4,G445)","v":"Insert new tariff name"}]
[null,{"$f":"B445+1","v":341},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C444, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I445 = G445, G446, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I445=\"Insert new tariff name\",I445=\"Not used from 2017\"),IF(I446=\"Not applicable\",0,\"Invalid input\"),IF(I446=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,342,"Number of customers","CR649M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D447,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D447,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I445=O446,0,INDEX(F_Inputs!$B:$J,MATCH($D447,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I445=O446,0,INDEX(F_Inputs!$B:$J,MATCH($D447,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I445=O446,0,INDEX(F_Inputs!$B:$J,MATCH($D447,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I445=Lists!$D$4,I445=Lists!$D$2), IF(AND(I447=0,J447=0,K447=0),0,\"Non zero input\"),IF(AND(I447>0,J447>0,K447>0),0,\"Zero input\"))","v":0}]
[null,343,"Net margin","R5E00049_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D448, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D448, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I445=O446,0,INDEX(F_Inputs!$B:$J,MATCH($D448,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I445=O446,0,INDEX(F_Inputs!$B:$J,MATCH($D448,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I445=O446,0,INDEX(F_Inputs!$B:$J,MATCH($D448,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I445=Lists!$D$4,I445=Lists!$D$2), IF(AND(I448=0,J448=0,K448=0),0,\"Non zero input\"),IF(AND(I448>0,J448>0,K448>0),0,\"Zero input\"))","v":0}]
[null,344,"Retail cost per customer","CR649C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D449, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D449, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I445=O446,0,INDEX(F_Inputs!$B:$J,MATCH($D449,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I445=O446,0,INDEX(F_Inputs!$B:$J,MATCH($D449,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I445=O446,0,INDEX(F_Inputs!$B:$J,MATCH($D449,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I445=Lists!$D$4,I445=Lists!$D$2), IF(AND(I449=0,J449=0,K449=0),0,\"Non zero input\"),IF(AND(I449>0,J449>0,K449>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B449+1","v":345},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C444,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C444,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C444,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C444,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C444,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,346,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C444,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C444,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I445 = O446, 0, VLOOKUP( $C444, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I445 = O446, 0, VLOOKUP( $C444, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I445 = O446, 0, VLOOKUP( $C444, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I445=Lists!$D$4,I445=Lists!$D$2), IF(AND(I451=0,J451=0,K451=0),0,\"Non zero input\"),IF(AND(I451>0,J451>0,K451>0),0,\"Zero input\"))","v":0}]
[]
[null,"AY","Tariff Band 50"]
[null,{"$f":"B451+1","v":347},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C453, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G454=\"Not used at PR14\",O454,G454)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I454=G454, I454=\"Not used from 2017\", G454 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G454=\"Not used at PR14\",Lists!$D$4,G454)","v":"Insert new tariff name"}]
[null,{"$f":"B454+1","v":348},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C453, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I454 = G454, G455, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I454=\"Insert new tariff name\",I454=\"Not used from 2017\"),IF(I455=\"Not applicable\",0,\"Invalid input\"),IF(I455=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,349,"Number of customers","CR650M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D456,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D456,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I454=O455,0,INDEX(F_Inputs!$B:$J,MATCH($D456,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I454=O455,0,INDEX(F_Inputs!$B:$J,MATCH($D456,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I454=O455,0,INDEX(F_Inputs!$B:$J,MATCH($D456,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I454=Lists!$D$4,I454=Lists!$D$2), IF(AND(I456=0,J456=0,K456=0),0,\"Non zero input\"),IF(AND(I456>0,J456>0,K456>0),0,\"Zero input\"))","v":0}]
[null,350,"Net margin","R5E00050_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D457, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D457, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I454=O455,0,INDEX(F_Inputs!$B:$J,MATCH($D457,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I454=O455,0,INDEX(F_Inputs!$B:$J,MATCH($D457,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I454=O455,0,INDEX(F_Inputs!$B:$J,MATCH($D457,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I454=Lists!$D$4,I454=Lists!$D$2), IF(AND(I457=0,J457=0,K457=0),0,\"Non zero input\"),IF(AND(I457>0,J457>0,K457>0),0,\"Zero input\"))","v":0}]
[null,351,"Retail cost per customer","CR650C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D458, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D458, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I454=O455,0,INDEX(F_Inputs!$B:$J,MATCH($D458,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I454=O455,0,INDEX(F_Inputs!$B:$J,MATCH($D458,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I454=O455,0,INDEX(F_Inputs!$B:$J,MATCH($D458,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I454=Lists!$D$4,I454=Lists!$D$2), IF(AND(I458=0,J458=0,K458=0),0,\"Non zero input\"),IF(AND(I458>0,J458>0,K458>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B458+1","v":352},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C453,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C453,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C453,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C453,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C453,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,353,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C453,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C453,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I454 = O455, 0, VLOOKUP( $C453, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I454 = O455, 0, VLOOKUP( $C453, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I454 = O455, 0, VLOOKUP( $C453, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I454=Lists!$D$4,I454=Lists!$D$2), IF(AND(I460=0,J460=0,K460=0),0,\"Non zero input\"),IF(AND(I460>0,J460>0,K460>0),0,\"Zero input\"))","v":0}]
[]
[null,"AZ","Tariff Band 51"]
[null,{"$f":"B460+1","v":354},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C462, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G463=\"Not used at PR14\",O463,G463)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I463=G463, I463=\"Not used from 2017\", G463 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G463=\"Not used at PR14\",Lists!$D$4,G463)","v":"Insert new tariff name"}]
[null,{"$f":"B463+1","v":355},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C462, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I463 = G463, G464, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I463=\"Insert new tariff name\",I463=\"Not used from 2017\"),IF(I464=\"Not applicable\",0,\"Invalid input\"),IF(I464=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,356,"Number of customers","CR651M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D465,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D465,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I463=O464,0,INDEX(F_Inputs!$B:$J,MATCH($D465,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I463=O464,0,INDEX(F_Inputs!$B:$J,MATCH($D465,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I463=O464,0,INDEX(F_Inputs!$B:$J,MATCH($D465,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I463=Lists!$D$4,I463=Lists!$D$2), IF(AND(I465=0,J465=0,K465=0),0,\"Non zero input\"),IF(AND(I465>0,J465>0,K465>0),0,\"Zero input\"))","v":0}]
[null,357,"Net margin","R5E00051_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D466, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D466, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I463=O464,0,INDEX(F_Inputs!$B:$J,MATCH($D466,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I463=O464,0,INDEX(F_Inputs!$B:$J,MATCH($D466,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I463=O464,0,INDEX(F_Inputs!$B:$J,MATCH($D466,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I463=Lists!$D$4,I463=Lists!$D$2), IF(AND(I466=0,J466=0,K466=0),0,\"Non zero input\"),IF(AND(I466>0,J466>0,K466>0),0,\"Zero input\"))","v":0}]
[null,358,"Retail cost per customer","CR651C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D467, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D467, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I463=O464,0,INDEX(F_Inputs!$B:$J,MATCH($D467,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I463=O464,0,INDEX(F_Inputs!$B:$J,MATCH($D467,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I463=O464,0,INDEX(F_Inputs!$B:$J,MATCH($D467,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I463=Lists!$D$4,I463=Lists!$D$2), IF(AND(I467=0,J467=0,K467=0),0,\"Non zero input\"),IF(AND(I467>0,J467>0,K467>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B467+1","v":359},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C462,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C462,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C462,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C462,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C462,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,360,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C462,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C462,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I463 = O464, 0, VLOOKUP( $C462, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I463 = O464, 0, VLOOKUP( $C462, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I463 = O464, 0, VLOOKUP( $C462, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I463=Lists!$D$4,I463=Lists!$D$2), IF(AND(I469=0,J469=0,K469=0),0,\"Non zero input\"),IF(AND(I469>0,J469>0,K469>0),0,\"Zero input\"))","v":0}]
[]
[null,"BA","Tariff Band 52"]
[null,{"$f":"B469+1","v":361},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C471, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G472=\"Not used at PR14\",O472,G472)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I472=G472, I472=\"Not used from 2017\", G472 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G472=\"Not used at PR14\",Lists!$D$4,G472)","v":"Insert new tariff name"}]
[null,{"$f":"B472+1","v":362},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C471, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I472 = G472, G473, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I472=\"Insert new tariff name\",I472=\"Not used from 2017\"),IF(I473=\"Not applicable\",0,\"Invalid input\"),IF(I473=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,363,"Number of customers","CR652M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D474,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D474,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I472=O473,0,INDEX(F_Inputs!$B:$J,MATCH($D474,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I472=O473,0,INDEX(F_Inputs!$B:$J,MATCH($D474,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I472=O473,0,INDEX(F_Inputs!$B:$J,MATCH($D474,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I472=Lists!$D$4,I472=Lists!$D$2), IF(AND(I474=0,J474=0,K474=0),0,\"Non zero input\"),IF(AND(I474>0,J474>0,K474>0),0,\"Zero input\"))","v":0}]
[null,364,"Net margin","R5E00052_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D475, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D475, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I472=O473,0,INDEX(F_Inputs!$B:$J,MATCH($D475,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I472=O473,0,INDEX(F_Inputs!$B:$J,MATCH($D475,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I472=O473,0,INDEX(F_Inputs!$B:$J,MATCH($D475,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I472=Lists!$D$4,I472=Lists!$D$2), IF(AND(I475=0,J475=0,K475=0),0,\"Non zero input\"),IF(AND(I475>0,J475>0,K475>0),0,\"Zero input\"))","v":0}]
[null,365,"Retail cost per customer","CR652C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D476, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D476, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I472=O473,0,INDEX(F_Inputs!$B:$J,MATCH($D476,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I472=O473,0,INDEX(F_Inputs!$B:$J,MATCH($D476,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I472=O473,0,INDEX(F_Inputs!$B:$J,MATCH($D476,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I472=Lists!$D$4,I472=Lists!$D$2), IF(AND(I476=0,J476=0,K476=0),0,\"Non zero input\"),IF(AND(I476>0,J476>0,K476>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B476+1","v":366},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C471,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C471,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C471,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C471,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C471,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,367,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C471,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C471,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I472 = O473, 0, VLOOKUP( $C471, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I472 = O473, 0, VLOOKUP( $C471, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I472 = O473, 0, VLOOKUP( $C471, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I472=Lists!$D$4,I472=Lists!$D$2), IF(AND(I478=0,J478=0,K478=0),0,\"Non zero input\"),IF(AND(I478>0,J478>0,K478>0),0,\"Zero input\"))","v":0}]
[]
[null,"BB","Tariff Band 53"]
[null,{"$f":"B478+1","v":368},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C480, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G481=\"Not used at PR14\",O481,G481)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I481=G481, I481=\"Not used from 2017\", G481 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G481=\"Not used at PR14\",Lists!$D$4,G481)","v":"Insert new tariff name"}]
[null,{"$f":"B481+1","v":369},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C480, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I481 = G481, G482, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I481=\"Insert new tariff name\",I481=\"Not used from 2017\"),IF(I482=\"Not applicable\",0,\"Invalid input\"),IF(I482=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,370,"Number of customers","CR653M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D483,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D483,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I481=O482,0,INDEX(F_Inputs!$B:$J,MATCH($D483,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I481=O482,0,INDEX(F_Inputs!$B:$J,MATCH($D483,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I481=O482,0,INDEX(F_Inputs!$B:$J,MATCH($D483,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I481=Lists!$D$4,I481=Lists!$D$2), IF(AND(I483=0,J483=0,K483=0),0,\"Non zero input\"),IF(AND(I483>0,J483>0,K483>0),0,\"Zero input\"))","v":0}]
[null,371,"Net margin","R5E00053_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D484, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D484, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I481=O482,0,INDEX(F_Inputs!$B:$J,MATCH($D484,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I481=O482,0,INDEX(F_Inputs!$B:$J,MATCH($D484,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I481=O482,0,INDEX(F_Inputs!$B:$J,MATCH($D484,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I481=Lists!$D$4,I481=Lists!$D$2), IF(AND(I484=0,J484=0,K484=0),0,\"Non zero input\"),IF(AND(I484>0,J484>0,K484>0),0,\"Zero input\"))","v":0}]
[null,372,"Retail cost per customer","CR653C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D485, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D485, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I481=O482,0,INDEX(F_Inputs!$B:$J,MATCH($D485,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I481=O482,0,INDEX(F_Inputs!$B:$J,MATCH($D485,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I481=O482,0,INDEX(F_Inputs!$B:$J,MATCH($D485,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I481=Lists!$D$4,I481=Lists!$D$2), IF(AND(I485=0,J485=0,K485=0),0,\"Non zero input\"),IF(AND(I485>0,J485>0,K485>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B485+1","v":373},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C480,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C480,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C480,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C480,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C480,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,374,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C480,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C480,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I481 = O482, 0, VLOOKUP( $C480, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I481 = O482, 0, VLOOKUP( $C480, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I481 = O482, 0, VLOOKUP( $C480, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I481=Lists!$D$4,I481=Lists!$D$2), IF(AND(I487=0,J487=0,K487=0),0,\"Non zero input\"),IF(AND(I487>0,J487>0,K487>0),0,\"Zero input\"))","v":0}]
[]
[null,"BC","Tariff Band 54"]
[null,{"$f":"B487+1","v":375},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C489, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G490=\"Not used at PR14\",O490,G490)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I490=G490, I490=\"Not used from 2017\", G490 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G490=\"Not used at PR14\",Lists!$D$4,G490)","v":"Insert new tariff name"}]
[null,{"$f":"B490+1","v":376},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C489, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I490 = G490, G491, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I490=\"Insert new tariff name\",I490=\"Not used from 2017\"),IF(I491=\"Not applicable\",0,\"Invalid input\"),IF(I491=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,377,"Number of customers","CR654M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D492,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D492,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I490=O491,0,INDEX(F_Inputs!$B:$J,MATCH($D492,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I490=O491,0,INDEX(F_Inputs!$B:$J,MATCH($D492,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I490=O491,0,INDEX(F_Inputs!$B:$J,MATCH($D492,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I490=Lists!$D$4,I490=Lists!$D$2), IF(AND(I492=0,J492=0,K492=0),0,\"Non zero input\"),IF(AND(I492>0,J492>0,K492>0),0,\"Zero input\"))","v":0}]
[null,378,"Net margin","R5E00054_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D493, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D493, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I490=O491,0,INDEX(F_Inputs!$B:$J,MATCH($D493,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I490=O491,0,INDEX(F_Inputs!$B:$J,MATCH($D493,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I490=O491,0,INDEX(F_Inputs!$B:$J,MATCH($D493,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I490=Lists!$D$4,I490=Lists!$D$2), IF(AND(I493=0,J493=0,K493=0),0,\"Non zero input\"),IF(AND(I493>0,J493>0,K493>0),0,\"Zero input\"))","v":0}]
[null,379,"Retail cost per customer","CR654C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D494, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D494, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I490=O491,0,INDEX(F_Inputs!$B:$J,MATCH($D494,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I490=O491,0,INDEX(F_Inputs!$B:$J,MATCH($D494,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I490=O491,0,INDEX(F_Inputs!$B:$J,MATCH($D494,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I490=Lists!$D$4,I490=Lists!$D$2), IF(AND(I494=0,J494=0,K494=0),0,\"Non zero input\"),IF(AND(I494>0,J494>0,K494>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B494+1","v":380},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C489,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C489,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C489,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C489,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C489,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,381,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C489,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C489,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I490 = O491, 0, VLOOKUP( $C489, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I490 = O491, 0, VLOOKUP( $C489, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I490 = O491, 0, VLOOKUP( $C489, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I490=Lists!$D$4,I490=Lists!$D$2), IF(AND(I496=0,J496=0,K496=0),0,\"Non zero input\"),IF(AND(I496>0,J496>0,K496>0),0,\"Zero input\"))","v":0}]
[]
[null,"BD","Tariff Band 55"]
[null,{"$f":"B496+1","v":382},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C498, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G499=\"Not used at PR14\",O499,G499)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I499=G499, I499=\"Not used from 2017\", G499 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G499=\"Not used at PR14\",Lists!$D$4,G499)","v":"Insert new tariff name"}]
[null,{"$f":"B499+1","v":383},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C498, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I499 = G499, G500, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I499=\"Insert new tariff name\",I499=\"Not used from 2017\"),IF(I500=\"Not applicable\",0,\"Invalid input\"),IF(I500=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,384,"Number of customers","CR655M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D501,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D501,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I499=O500,0,INDEX(F_Inputs!$B:$J,MATCH($D501,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I499=O500,0,INDEX(F_Inputs!$B:$J,MATCH($D501,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I499=O500,0,INDEX(F_Inputs!$B:$J,MATCH($D501,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I499=Lists!$D$4,I499=Lists!$D$2), IF(AND(I501=0,J501=0,K501=0),0,\"Non zero input\"),IF(AND(I501>0,J501>0,K501>0),0,\"Zero input\"))","v":0}]
[null,385,"Net margin","R5E00055_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D502, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D502, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I499=O500,0,INDEX(F_Inputs!$B:$J,MATCH($D502,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I499=O500,0,INDEX(F_Inputs!$B:$J,MATCH($D502,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I499=O500,0,INDEX(F_Inputs!$B:$J,MATCH($D502,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I499=Lists!$D$4,I499=Lists!$D$2), IF(AND(I502=0,J502=0,K502=0),0,\"Non zero input\"),IF(AND(I502>0,J502>0,K502>0),0,\"Zero input\"))","v":0}]
[null,386,"Retail cost per customer","CR655C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D503, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D503, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I499=O500,0,INDEX(F_Inputs!$B:$J,MATCH($D503,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I499=O500,0,INDEX(F_Inputs!$B:$J,MATCH($D503,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I499=O500,0,INDEX(F_Inputs!$B:$J,MATCH($D503,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I499=Lists!$D$4,I499=Lists!$D$2), IF(AND(I503=0,J503=0,K503=0),0,\"Non zero input\"),IF(AND(I503>0,J503>0,K503>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B503+1","v":387},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C498,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C498,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C498,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C498,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C498,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,388,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C498,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C498,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I499 = O500, 0, VLOOKUP( $C498, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I499 = O500, 0, VLOOKUP( $C498, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I499 = O500, 0, VLOOKUP( $C498, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I499=Lists!$D$4,I499=Lists!$D$2), IF(AND(I505=0,J505=0,K505=0),0,\"Non zero input\"),IF(AND(I505>0,J505>0,K505>0),0,\"Zero input\"))","v":0}]
[]
[null,"BE","Tariff Band 56"]
[null,{"$f":"B505+1","v":389},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C507, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G508=\"Not used at PR14\",O508,G508)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I508=G508, I508=\"Not used from 2017\", G508 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G508=\"Not used at PR14\",Lists!$D$4,G508)","v":"Insert new tariff name"}]
[null,{"$f":"B508+1","v":390},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C507, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I508 = G508, G509, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I508=\"Insert new tariff name\",I508=\"Not used from 2017\"),IF(I509=\"Not applicable\",0,\"Invalid input\"),IF(I509=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,391,"Number of customers","CR656M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D510,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D510,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I508=O509,0,INDEX(F_Inputs!$B:$J,MATCH($D510,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I508=O509,0,INDEX(F_Inputs!$B:$J,MATCH($D510,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I508=O509,0,INDEX(F_Inputs!$B:$J,MATCH($D510,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I508=Lists!$D$4,I508=Lists!$D$2), IF(AND(I510=0,J510=0,K510=0),0,\"Non zero input\"),IF(AND(I510>0,J510>0,K510>0),0,\"Zero input\"))","v":0}]
[null,392,"Net margin","R5E00056_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D511, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D511, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I508=O509,0,INDEX(F_Inputs!$B:$J,MATCH($D511,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I508=O509,0,INDEX(F_Inputs!$B:$J,MATCH($D511,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I508=O509,0,INDEX(F_Inputs!$B:$J,MATCH($D511,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I508=Lists!$D$4,I508=Lists!$D$2), IF(AND(I511=0,J511=0,K511=0),0,\"Non zero input\"),IF(AND(I511>0,J511>0,K511>0),0,\"Zero input\"))","v":0}]
[null,393,"Retail cost per customer","CR656C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D512, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D512, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I508=O509,0,INDEX(F_Inputs!$B:$J,MATCH($D512,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I508=O509,0,INDEX(F_Inputs!$B:$J,MATCH($D512,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I508=O509,0,INDEX(F_Inputs!$B:$J,MATCH($D512,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I508=Lists!$D$4,I508=Lists!$D$2), IF(AND(I512=0,J512=0,K512=0),0,\"Non zero input\"),IF(AND(I512>0,J512>0,K512>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B512+1","v":394},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C507,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C507,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C507,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C507,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C507,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,395,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C507,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C507,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I508 = O509, 0, VLOOKUP( $C507, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I508 = O509, 0, VLOOKUP( $C507, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I508 = O509, 0, VLOOKUP( $C507, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I508=Lists!$D$4,I508=Lists!$D$2), IF(AND(I514=0,J514=0,K514=0),0,\"Non zero input\"),IF(AND(I514>0,J514>0,K514>0),0,\"Zero input\"))","v":0}]
[]
[null,"BF","Tariff Band 57"]
[null,{"$f":"B514+1","v":396},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C516, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G517=\"Not used at PR14\",O517,G517)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I517=G517, I517=\"Not used from 2017\", G517 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G517=\"Not used at PR14\",Lists!$D$4,G517)","v":"Insert new tariff name"}]
[null,{"$f":"B517+1","v":397},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C516, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I517 = G517, G518, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I517=\"Insert new tariff name\",I517=\"Not used from 2017\"),IF(I518=\"Not applicable\",0,\"Invalid input\"),IF(I518=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,398,"Number of customers","CR657M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D519,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D519,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I517=O518,0,INDEX(F_Inputs!$B:$J,MATCH($D519,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I517=O518,0,INDEX(F_Inputs!$B:$J,MATCH($D519,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I517=O518,0,INDEX(F_Inputs!$B:$J,MATCH($D519,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I517=Lists!$D$4,I517=Lists!$D$2), IF(AND(I519=0,J519=0,K519=0),0,\"Non zero input\"),IF(AND(I519>0,J519>0,K519>0),0,\"Zero input\"))","v":0}]
[null,399,"Net margin","R5E00057_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D520, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D520, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I517=O518,0,INDEX(F_Inputs!$B:$J,MATCH($D520,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I517=O518,0,INDEX(F_Inputs!$B:$J,MATCH($D520,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I517=O518,0,INDEX(F_Inputs!$B:$J,MATCH($D520,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I517=Lists!$D$4,I517=Lists!$D$2), IF(AND(I520=0,J520=0,K520=0),0,\"Non zero input\"),IF(AND(I520>0,J520>0,K520>0),0,\"Zero input\"))","v":0}]
[null,400,"Retail cost per customer","CR657C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D521, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D521, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I517=O518,0,INDEX(F_Inputs!$B:$J,MATCH($D521,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I517=O518,0,INDEX(F_Inputs!$B:$J,MATCH($D521,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I517=O518,0,INDEX(F_Inputs!$B:$J,MATCH($D521,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I517=Lists!$D$4,I517=Lists!$D$2), IF(AND(I521=0,J521=0,K521=0),0,\"Non zero input\"),IF(AND(I521>0,J521>0,K521>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B521+1","v":401},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C516,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C516,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C516,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C516,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C516,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,402,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C516,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C516,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I517 = O518, 0, VLOOKUP( $C516, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I517 = O518, 0, VLOOKUP( $C516, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I517 = O518, 0, VLOOKUP( $C516, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I517=Lists!$D$4,I517=Lists!$D$2), IF(AND(I523=0,J523=0,K523=0),0,\"Non zero input\"),IF(AND(I523>0,J523>0,K523>0),0,\"Zero input\"))","v":0}]
[]
[null,"BG","Tariff Band 58"]
[null,{"$f":"B523+1","v":403},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C525, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G526=\"Not used at PR14\",O526,G526)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I526=G526, I526=\"Not used from 2017\", G526 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G526=\"Not used at PR14\",Lists!$D$4,G526)","v":"Insert new tariff name"}]
[null,{"$f":"B526+1","v":404},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C525, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I526 = G526, G527, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I526=\"Insert new tariff name\",I526=\"Not used from 2017\"),IF(I527=\"Not applicable\",0,\"Invalid input\"),IF(I527=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,405,"Number of customers","CR658M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D528,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D528,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I526=O527,0,INDEX(F_Inputs!$B:$J,MATCH($D528,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I526=O527,0,INDEX(F_Inputs!$B:$J,MATCH($D528,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I526=O527,0,INDEX(F_Inputs!$B:$J,MATCH($D528,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I526=Lists!$D$4,I526=Lists!$D$2), IF(AND(I528=0,J528=0,K528=0),0,\"Non zero input\"),IF(AND(I528>0,J528>0,K528>0),0,\"Zero input\"))","v":0}]
[null,406,"Net margin","R5E00058_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D529, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D529, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I526=O527,0,INDEX(F_Inputs!$B:$J,MATCH($D529,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I526=O527,0,INDEX(F_Inputs!$B:$J,MATCH($D529,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I526=O527,0,INDEX(F_Inputs!$B:$J,MATCH($D529,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I526=Lists!$D$4,I526=Lists!$D$2), IF(AND(I529=0,J529=0,K529=0),0,\"Non zero input\"),IF(AND(I529>0,J529>0,K529>0),0,\"Zero input\"))","v":0}]
[null,407,"Retail cost per customer","CR658C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D530, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D530, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I526=O527,0,INDEX(F_Inputs!$B:$J,MATCH($D530,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I526=O527,0,INDEX(F_Inputs!$B:$J,MATCH($D530,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I526=O527,0,INDEX(F_Inputs!$B:$J,MATCH($D530,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I526=Lists!$D$4,I526=Lists!$D$2), IF(AND(I530=0,J530=0,K530=0),0,\"Non zero input\"),IF(AND(I530>0,J530>0,K530>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B530+1","v":408},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C525,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C525,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C525,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C525,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C525,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,409,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C525,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C525,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I526 = O527, 0, VLOOKUP( $C525, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I526 = O527, 0, VLOOKUP( $C525, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I526 = O527, 0, VLOOKUP( $C525, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I526=Lists!$D$4,I526=Lists!$D$2), IF(AND(I532=0,J532=0,K532=0),0,\"Non zero input\"),IF(AND(I532>0,J532>0,K532>0),0,\"Zero input\"))","v":0}]
[]
[null,"BH","Tariff Band 59"]
[null,{"$f":"B532+1","v":410},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C534, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G535=\"Not used at PR14\",O535,G535)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I535=G535, I535=\"Not used from 2017\", G535 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G535=\"Not used at PR14\",Lists!$D$4,G535)","v":"Insert new tariff name"}]
[null,{"$f":"B535+1","v":411},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C534, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I535 = G535, G536, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I535=\"Insert new tariff name\",I535=\"Not used from 2017\"),IF(I536=\"Not applicable\",0,\"Invalid input\"),IF(I536=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,412,"Number of customers","CR659M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D537,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D537,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I535=O536,0,INDEX(F_Inputs!$B:$J,MATCH($D537,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I535=O536,0,INDEX(F_Inputs!$B:$J,MATCH($D537,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I535=O536,0,INDEX(F_Inputs!$B:$J,MATCH($D537,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I535=Lists!$D$4,I535=Lists!$D$2), IF(AND(I537=0,J537=0,K537=0),0,\"Non zero input\"),IF(AND(I537>0,J537>0,K537>0),0,\"Zero input\"))","v":0}]
[null,413,"Net margin","R5E00059_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D538, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D538, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I535=O536,0,INDEX(F_Inputs!$B:$J,MATCH($D538,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I535=O536,0,INDEX(F_Inputs!$B:$J,MATCH($D538,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I535=O536,0,INDEX(F_Inputs!$B:$J,MATCH($D538,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I535=Lists!$D$4,I535=Lists!$D$2), IF(AND(I538=0,J538=0,K538=0),0,\"Non zero input\"),IF(AND(I538>0,J538>0,K538>0),0,\"Zero input\"))","v":0}]
[null,414,"Retail cost per customer","CR659C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D539, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D539, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I535=O536,0,INDEX(F_Inputs!$B:$J,MATCH($D539,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I535=O536,0,INDEX(F_Inputs!$B:$J,MATCH($D539,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I535=O536,0,INDEX(F_Inputs!$B:$J,MATCH($D539,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I535=Lists!$D$4,I535=Lists!$D$2), IF(AND(I539=0,J539=0,K539=0),0,\"Non zero input\"),IF(AND(I539>0,J539>0,K539>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B539+1","v":415},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C534,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C534,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C534,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C534,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C534,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,416,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C534,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C534,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I535 = O536, 0, VLOOKUP( $C534, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I535 = O536, 0, VLOOKUP( $C534, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I535 = O536, 0, VLOOKUP( $C534, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I535=Lists!$D$4,I535=Lists!$D$2), IF(AND(I541=0,J541=0,K541=0),0,\"Non zero input\"),IF(AND(I541>0,J541>0,K541>0),0,\"Zero input\"))","v":0}]
[]
[null,"BI","Tariff Band 60"]
[null,{"$f":"B541+1","v":417},"Tariff name",null,null,null,{"$f":"INDEX('Default tariff names PR14'!$B$2:$S$62, MATCH($C543, 'Default tariff names PR14'!$A$2:$A$62, 0),MATCH($O$8, 'Default tariff names PR14'!$B$1:$X$1, 0) )","v":"Not used at PR14"},null,{"$f":"IF(G544=\"Not used at PR14\",O544,G544)","v":"Insert new tariff name"},null,null,null,{"$f":"IF(OR(I544=G544, I544=\"Not used from 2017\", G544 = \"Not used at PR14\" ), 0, \"Invalid input\")","v":0},null,{"$f":"IF(G544=\"Not used at PR14\",Lists!$D$4,G544)","v":"Insert new tariff name"}]
[null,{"$f":"B544+1","v":418},"Tariff categorisation",null,null,null,{"$f":"INDEX(Categorisation!$B$4:$S$63, MATCH($C543, Categorisation!$A$4:$A$63, 0), MATCH($O$8, Categorisation!$B$3:$S$3, 0) )","v":"Not applicable"},null,{"$f":"IF(I544 = G544, G545, \"Not applicable\" )","v":"Not applicable"},null,null,null,{"$f":"IF(OR(I544=\"Insert new tariff name\",I544=\"Not used from 2017\"),IF(I545=\"Not applicable\",0,\"Invalid input\"),IF(I545=\"Not applicable\",\"Select category\",0))","v":0},null,{"$f":"Lists!$D$2","v":"Not used from 2017"}]
[null,419,"Number of customers","CR660M01_R006","number",0,{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D546,F_Inputs!$B:$B,0),MATCH(G$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"INDEX(F_Inputs!$B:$J,MATCH($D546,F_Inputs!$B:$B,0),MATCH(H$5,F_Inputs!$B$2:$J$2,0))","v":0},{"$f":"IF(I544=O545,0,INDEX(F_Inputs!$B:$J,MATCH($D546,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I544=O545,0,INDEX(F_Inputs!$B:$J,MATCH($D546,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I544=O545,0,INDEX(F_Inputs!$B:$J,MATCH($D546,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I544=Lists!$D$4,I544=Lists!$D$2), IF(AND(I546=0,J546=0,K546=0),0,\"Non zero input\"),IF(AND(I546>0,J546>0,K546>0),0,\"Zero input\"))","v":0}]
[null,420,"Net margin","R5E00060_A001","%",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D547, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D547, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I544=O545,0,INDEX(F_Inputs!$B:$J,MATCH($D547,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I544=O545,0,INDEX(F_Inputs!$B:$J,MATCH($D547,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I544=O545,0,INDEX(F_Inputs!$B:$J,MATCH($D547,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I544=Lists!$D$4,I544=Lists!$D$2), IF(AND(I547=0,J547=0,K547=0),0,\"Non zero input\"),IF(AND(I547>0,J547>0,K547>0),0,\"Zero input\"))","v":0}]
[null,421,"Retail cost per customer","CR660C01_R006","£",2,{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D548, F_Inputs!$B:$B, 0), MATCH(G$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"INDEX(F_Inputs!$B:$J, MATCH($D548, F_Inputs!$B:$B, 0), MATCH(H$5, F_Inputs!$B$2:$J$2, 0) )","v":0},{"$f":"IF(I544=O545,0,INDEX(F_Inputs!$B:$J,MATCH($D548,F_Inputs!$B:$B,0),MATCH(I$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I544=O545,0,INDEX(F_Inputs!$B:$J,MATCH($D548,F_Inputs!$B:$B,0),MATCH(J$5,F_Inputs!$B$2:$J$2,0)))","v":0},{"$f":"IF(I544=O545,0,INDEX(F_Inputs!$B:$J,MATCH($D548,F_Inputs!$B:$B,0),MATCH(K$5,F_Inputs!$B$2:$J$2,0)))","v":0},null,{"$f":"IF(OR(I544=Lists!$D$4,I544=Lists!$D$2), IF(AND(I548=0,J548=0,K548=0),0,\"Non zero input\"),IF(AND(I548>0,J548>0,K548>0),0,\"Zero input\"))","v":0}]
[null,{"$f":"B548+1","v":422},"Allocated wholesale charge at FD (Nominal price base)","Calculation","£m",3,{"$f":"VLOOKUP($C543,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C543,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"VLOOKUP($C543,'PR14 FD Calculations'!$D$460:$M$520,8,FALSE)","v":0},{"$f":"VLOOKUP($C543,'PR14 FD Calculations'!$D$460:$M$520,9,FALSE)","v":0},{"$f":"VLOOKUP($C543,'PR14 FD Calculations'!$D$460:$M$520,10,FALSE)","v":0}]
[null,423,"Allocated wholesale charge at PR16 (Nominal price base)","Calculation / Input","£m",3,{"$f":"VLOOKUP($C543,'PR14 FD Calculations'!$D$460:$M$520,6,FALSE)","v":0},{"$f":"VLOOKUP($C543,'PR14 FD Calculations'!$D$460:$M$520,7,FALSE)","v":0},{"$f":"IF( I544 = O545, 0, VLOOKUP( $C543, 'PR14 FD Calculations'!$D$460:$M$520, 8, FALSE ) )","v":0},{"$f":"IF( I544 = O545, 0, VLOOKUP( $C543, 'PR14 FD Calculations'!$D$460:$M$520, 9, FALSE ) )","v":0},{"$f":"IF( I544 = O545, 0, VLOOKUP( $C543, 'PR14 FD Calculations'!$D$460:$M$520, 10, FALSE ) )","v":0},null,{"$f":"IF(OR(I544=Lists!$D$4,I544=Lists!$D$2), IF(AND(I550=0,J550=0,K550=0),0,\"Non zero input\"),IF(AND(I550>0,J550>0,K550>0),0,\"Zero input\"))","v":0}]
[]
[]
[null,"Key to cells: "]
[]
[null,null,"Input cell"]
[]
[null,null,"Calculation cell"]
[]
[null,null,"Previously reported"]
[]
[]
[null,{"$f":" RIGHT(CELL(\"filename\", $B$1), LEN(CELL(\"filename\", $B$1)) - SEARCH(\"]\", CELL(\"filename\", $B$1)))&\" - Table Guidance\"","v":"R4a PR16 - Table Guidance"}]
[]
[null,"This table is pre-populated with PR14 data consistent with Table R4a PR14. The yellow highlighted cells from 2017-18 onwards should be overwritten as necessary to reflect proposed changes to the allocation of costs and margins. Changes to the structure of default tariff price caps can be made by adding to or deleting some of the default tariff price caps adopted at PR14. To delete a default tariff price cap used at PR14 overwrite the tariff name in column L with \"Not used from 2017\" and ensure that the data for that default tariff cap is set to zero. A new default tariff cap can be added by entering data from 2017 onwards in any of the default tariff cap data blocks not used at PR14 marked with \"Insert new tariff name\"."]
[]
[]
[null,{"$f":" RIGHT(CELL(\"filename\", $B$1), LEN(CELL(\"filename\", $B$1)) - SEARCH(\"]\", CELL(\"filename\", $B$1)))&\" - Line definitions\"","v":"R4a PR16 - Line definitions"}]
[]
[null,"Line","Definitions",null,null,null,null,null,null,null,"Reference"]
[null,1,"Wholesale charge to retail (household and non-household)",null,null,null,null,null,null,null,"C00277_A001"]
[null,2,"Household apportionment of wholesale allowed revenues",null,null,null,null,null,null,null,"C00278_A001"]
[null,3,"Indicative non-household retail income published at FD",null,null,null,null,null,null,null,"C_ES_000020_A001"]
[null,"The following data items are repeated for each of the 60 available default tariff caps set out in the table"]
[null,4,"Default tariff cap name"]
[null,5,"Default tariff cap categorisation"]
[null,6,"Number of customers within the default tariff cap grouping",null,null,null,null,null,null,null,"CR601M01_R006"]
[null,7,"Net margin ",null,null,null,null,null,null,null,"R5E00001_A001"]
[null,8,"Retail cost per customer ",null,null,null,null,null,null,null,"CR601C01_R006"]
[null,9,"Allocated wholesale charge at FD (Nominal price base) as calculated within the PR14 Financial Model",null,null,null,null,null,null,null,"R4D01D04"]
[null,10,"Allocated wholesale charge at PR16 (Nominal price base)"]

{"sheet":"Calculations ->","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"PR14 FD Calculations","index":6,"n_rows":770,"n_cols":13,"rows_kept":770,"cut":false,"hidden":false,"merged":[]}
["PR14 FD Calculations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Lists!E29","v":"Sutton & East Surrey Water"}]
[]
["Line description",null,null,null,"Constant","Item reference","Units","DPs","2015-16","2016-17","2017-18","2018-19","2019-20"]
[]
["NUMBER OF TARIFF BANDS UTILISED"]
[null,null,"Tariff band descriptions"]
[null,null,null,"Tariff Band 1",{"$f":" 'R4a PR14'!G$13","v":"Northern area unmeasured"},{"$f":" 'R4a PR14'!D$13","v":0},{"$f":" 'R4a PR14'!E$13","v":0},{"$f":" 'R4a PR14'!F$13","v":0}]
[null,null,null,"Tariff Band 2",{"$f":" 'R4a PR14'!G$22","v":"Northern area standard user metered"},{"$f":" 'R4a PR14'!D$22","v":0},{"$f":" 'R4a PR14'!E$22","v":0},{"$f":" 'R4a PR14'!F$22","v":0}]
[null,null,null,"Tariff Band 3",{"$f":" 'R4a PR14'!G$31","v":"Northern area mid user metered"},{"$f":" 'R4a PR14'!D$31","v":0},{"$f":" 'R4a PR14'!E$31","v":0},{"$f":" 'R4a PR14'!F$31","v":0}]
[null,null,null,"Tariff Band 4",{"$f":" 'R4a PR14'!G$40","v":"Northern area high user metered"},{"$f":" 'R4a PR14'!D$40","v":0},{"$f":" 'R4a PR14'!E$40","v":0},{"$f":" 'R4a PR14'!F$40","v":0}]
[null,null,null,"Tariff Band 5",{"$f":" 'R4a PR14'!G$49","v":"Southern area unmeasured"},{"$f":" 'R4a PR14'!D$49","v":0},{"$f":" 'R4a PR14'!E$49","v":0},{"$f":" 'R4a PR14'!F$49","v":0}]
[null,null,null,"Tariff Band 6",{"$f":" 'R4a PR14'!G$58","v":"Southern area standard user metered"},{"$f":" 'R4a PR14'!D$58","v":0},{"$f":" 'R4a PR14'!E$58","v":0},{"$f":" 'R4a PR14'!F$58","v":0}]
[null,null,null,"Tariff Band 7",{"$f":" 'R4a PR14'!G$67","v":"Southern area mid user metered"},{"$f":" 'R4a PR14'!D$67","v":0},{"$f":" 'R4a PR14'!E$67","v":0},{"$f":" 'R4a PR14'!F$67","v":0}]
[null,null,null,"Tariff Band 8",{"$f":" 'R4a PR14'!G$76","v":"Southern area high user metered"},{"$f":" 'R4a PR14'!D$76","v":0},{"$f":" 'R4a PR14'!E$76","v":0},{"$f":" 'R4a PR14'!F$76","v":0}]
[null,null,null,"Tariff Band 9",{"$f":" 'R4a PR14'!G$85","v":"Special agreement 1 metered"},{"$f":" 'R4a PR14'!D$85","v":0},{"$f":" 'R4a PR14'!E$85","v":0},{"$f":" 'R4a PR14'!F$85","v":0}]
[null,null,null,"Tariff Band 10",{"$f":" 'R4a PR14'!G$94","v":"Special agreement 2 metered"},{"$f":" 'R4a PR14'!D$94","v":0},{"$f":" 'R4a PR14'!E$94","v":0},{"$f":" 'R4a PR14'!F$94","v":0}]
[null,null,null,"Tariff Band 11",{"$f":" 'R4a PR14'!G$103","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$103","v":0},{"$f":" 'R4a PR14'!E$103","v":0},{"$f":" 'R4a PR14'!F$103","v":0}]
[null,null,null,"Tariff Band 12",{"$f":" 'R4a PR14'!G$112","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$112","v":0},{"$f":" 'R4a PR14'!E$112","v":0},{"$f":" 'R4a PR14'!F$112","v":0}]
[null,null,null,"Tariff Band 13",{"$f":" 'R4a PR14'!G$121","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$121","v":0},{"$f":" 'R4a PR14'!E$121","v":0},{"$f":" 'R4a PR14'!F$121","v":0}]
[null,null,null,"Tariff Band 14",{"$f":" 'R4a PR14'!G$130","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$130","v":0},{"$f":" 'R4a PR14'!E$130","v":0},{"$f":" 'R4a PR14'!F$130","v":0}]
[null,null,null,"Tariff Band 15",{"$f":" 'R4a PR14'!G$139","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$139","v":0},{"$f":" 'R4a PR14'!E$139","v":0},{"$f":" 'R4a PR14'!F$139","v":0}]
[null,null,null,"Tariff Band 16",{"$f":" 'R4a PR14'!G$148","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$148","v":0},{"$f":" 'R4a PR14'!E$148","v":0},{"$f":" 'R4a PR14'!F$148","v":0}]
[null,null,null,"Tariff Band 17",{"$f":" 'R4a PR14'!G$157","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$157","v":0},{"$f":" 'R4a PR14'!E$157","v":0},{"$f":" 'R4a PR14'!F$157","v":0}]
[null,null,null,"Tariff Band 18",{"$f":" 'R4a PR14'!G$166","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$166","v":0},{"$f":" 'R4a PR14'!E$166","v":0},{"$f":" 'R4a PR14'!F$166","v":0}]
[null,null,null,"Tariff Band 19",{"$f":" 'R4a PR14'!G$175","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$175","v":0},{"$f":" 'R4a PR14'!E$175","v":0},{"$f":" 'R4a PR14'!F$175","v":0}]
[null,null,null,"Tariff Band 20",{"$f":" 'R4a PR14'!G$184","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$184","v":0},{"$f":" 'R4a PR14'!E$184","v":0},{"$f":" 'R4a PR14'!F$184","v":0}]
[null,null,null,"Tariff Band 21",{"$f":" 'R4a PR14'!G$193","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$193","v":0},{"$f":" 'R4a PR14'!E$193","v":0},{"$f":" 'R4a PR14'!F$193","v":0}]
[null,null,null,"Tariff Band 22",{"$f":" 'R4a PR14'!G$202","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$202","v":0},{"$f":" 'R4a PR14'!E$202","v":0},{"$f":" 'R4a PR14'!F$202","v":0}]
[null,null,null,"Tariff Band 23",{"$f":" 'R4a PR14'!G$211","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$211","v":0},{"$f":" 'R4a PR14'!E$211","v":0},{"$f":" 'R4a PR14'!F$211","v":0}]
[null,null,null,"Tariff Band 24",{"$f":" 'R4a PR14'!G$220","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$220","v":0},{"$f":" 'R4a PR14'!E$220","v":0},{"$f":" 'R4a PR14'!F$220","v":0}]
[null,null,null,"Tariff Band 25",{"$f":" 'R4a PR14'!G$229","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$229","v":0},{"$f":" 'R4a PR14'!E$229","v":0},{"$f":" 'R4a PR14'!F$229","v":0}]
[null,null,null,"Tariff Band 26",{"$f":" 'R4a PR14'!G$238","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$238","v":0},{"$f":" 'R4a PR14'!E$238","v":0},{"$f":" 'R4a PR14'!F$238","v":0}]
[null,null,null,"Tariff Band 27",{"$f":" 'R4a PR14'!G$247","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$247","v":0},{"$f":" 'R4a PR14'!E$247","v":0},{"$f":" 'R4a PR14'!F$247","v":0}]
[null,null,null,"Tariff Band 28",{"$f":" 'R4a PR14'!G$256","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$256","v":0},{"$f":" 'R4a PR14'!E$256","v":0},{"$f":" 'R4a PR14'!F$256","v":0}]
[null,null,null,"Tariff Band 29",{"$f":" 'R4a PR14'!G$265","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$265","v":0},{"$f":" 'R4a PR14'!E$265","v":0},{"$f":" 'R4a PR14'!F$265","v":0}]
[null,null,null,"Tariff Band 30",{"$f":" 'R4a PR14'!G$274","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$274","v":0},{"$f":" 'R4a PR14'!E$274","v":0},{"$f":" 'R4a PR14'!F$274","v":0}]
[null,null,null,"Tariff Band 31",{"$f":" 'R4a PR14'!G$283","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$283","v":0},{"$f":" 'R4a PR14'!E$283","v":0},{"$f":" 'R4a PR14'!F$283","v":0}]
[null,null,null,"Tariff Band 32",{"$f":" 'R4a PR14'!G$292","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$292","v":0},{"$f":" 'R4a PR14'!E$292","v":0},{"$f":" 'R4a PR14'!F$292","v":0}]
[null,null,null,"Tariff Band 33",{"$f":" 'R4a PR14'!G$301","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$301","v":0},{"$f":" 'R4a PR14'!E$301","v":0},{"$f":" 'R4a PR14'!F$301","v":0}]
[null,null,null,"Tariff Band 34",{"$f":" 'R4a PR14'!G$310","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$310","v":0},{"$f":" 'R4a PR14'!E$310","v":0},{"$f":" 'R4a PR14'!F$310","v":0}]
[null,null,null,"Tariff Band 35",{"$f":" 'R4a PR14'!G$319","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$319","v":0},{"$f":" 'R4a PR14'!E$319","v":0},{"$f":" 'R4a PR14'!F$319","v":0}]
[null,null,null,"Tariff Band 36",{"$f":" 'R4a PR14'!G$328","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$328","v":0},{"$f":" 'R4a PR14'!E$328","v":0},{"$f":" 'R4a PR14'!F$328","v":0}]
[null,null,null,"Tariff Band 37",{"$f":" 'R4a PR14'!G$337","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$337","v":0},{"$f":" 'R4a PR14'!E$337","v":0},{"$f":" 'R4a PR14'!F$337","v":0}]
[null,null,null,"Tariff Band 38",{"$f":" 'R4a PR14'!G$346","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$346","v":0},{"$f":" 'R4a PR14'!E$346","v":0},{"$f":" 'R4a PR14'!F$346","v":0}]
[null,null,null,"Tariff Band 39",{"$f":" 'R4a PR14'!G$355","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$355","v":0},{"$f":" 'R4a PR14'!E$355","v":0},{"$f":" 'R4a PR14'!F$355","v":0}]
[null,null,null,"Tariff Band 40",{"$f":" 'R4a PR14'!G$364","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$364","v":0},{"$f":" 'R4a PR14'!E$364","v":0},{"$f":" 'R4a PR14'!F$364","v":0}]
[null,null,null,"Tariff Band 41",{"$f":" 'R4a PR14'!G$373","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$373","v":0},{"$f":" 'R4a PR14'!E$373","v":0},{"$f":" 'R4a PR14'!F$373","v":0}]
[null,null,null,"Tariff Band 42",{"$f":" 'R4a PR14'!G$382","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$382","v":0},{"$f":" 'R4a PR14'!E$382","v":0},{"$f":" 'R4a PR14'!F$382","v":0}]
[null,null,null,"Tariff Band 43",{"$f":" 'R4a PR14'!G$391","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$391","v":0},{"$f":" 'R4a PR14'!E$391","v":0},{"$f":" 'R4a PR14'!F$391","v":0}]
[null,null,null,"Tariff Band 44",{"$f":" 'R4a PR14'!G$400","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$400","v":0},{"$f":" 'R4a PR14'!E$400","v":0},{"$f":" 'R4a PR14'!F$400","v":0}]
[null,null,null,"Tariff Band 45",{"$f":" 'R4a PR14'!G$409","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$409","v":0},{"$f":" 'R4a PR14'!E$409","v":0},{"$f":" 'R4a PR14'!F$409","v":0}]
[null,null,null,"Tariff Band 46",{"$f":" 'R4a PR14'!G$418","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$418","v":0},{"$f":" 'R4a PR14'!E$418","v":0},{"$f":" 'R4a PR14'!F$418","v":0}]
[null,null,null,"Tariff Band 47",{"$f":" 'R4a PR14'!G$427","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$427","v":0},{"$f":" 'R4a PR14'!E$427","v":0},{"$f":" 'R4a PR14'!F$427","v":0}]
[null,null,null,"Tariff Band 48",{"$f":" 'R4a PR14'!G$436","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$436","v":0},{"$f":" 'R4a PR14'!E$436","v":0},{"$f":" 'R4a PR14'!F$436","v":0}]
[null,null,null,"Tariff Band 49",{"$f":" 'R4a PR14'!G$445","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$445","v":0},{"$f":" 'R4a PR14'!E$445","v":0},{"$f":" 'R4a PR14'!F$445","v":0}]
[null,null,null,"Tariff Band 50",{"$f":" 'R4a PR14'!G$454","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$454","v":0},{"$f":" 'R4a PR14'!E$454","v":0},{"$f":" 'R4a PR14'!F$454","v":0}]
[null,null,null,"Tariff Band 51",{"$f":" 'R4a PR14'!G$463","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$463","v":0},{"$f":" 'R4a PR14'!E$463","v":0},{"$f":" 'R4a PR14'!F$463","v":0}]
[null,null,null,"Tariff Band 52",{"$f":" 'R4a PR14'!G$472","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$472","v":0},{"$f":" 'R4a PR14'!E$472","v":0},{"$f":" 'R4a PR14'!F$472","v":0}]
[null,null,null,"Tariff Band 53",{"$f":" 'R4a PR14'!G$481","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$481","v":0},{"$f":" 'R4a PR14'!E$481","v":0},{"$f":" 'R4a PR14'!F$481","v":0}]
[null,null,null,"Tariff Band 54",{"$f":" 'R4a PR14'!G$490","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$490","v":0},{"$f":" 'R4a PR14'!E$490","v":0},{"$f":" 'R4a PR14'!F$490","v":0}]
[null,null,null,"Tariff Band 55",{"$f":" 'R4a PR14'!G$499","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$499","v":0},{"$f":" 'R4a PR14'!E$499","v":0},{"$f":" 'R4a PR14'!F$499","v":0}]
[null,null,null,"Tariff Band 56",{"$f":" 'R4a PR14'!G$508","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$508","v":0},{"$f":" 'R4a PR14'!E$508","v":0},{"$f":" 'R4a PR14'!F$508","v":0}]
[null,null,null,"Tariff Band 57",{"$f":" 'R4a PR14'!G$517","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$517","v":0},{"$f":" 'R4a PR14'!E$517","v":0},{"$f":" 'R4a PR14'!F$517","v":0}]
[null,null,null,"Tariff Band 58",{"$f":" 'R4a PR14'!G$526","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$526","v":0},{"$f":" 'R4a PR14'!E$526","v":0},{"$f":" 'R4a PR14'!F$526","v":0}]
[null,null,null,"Tariff Band 59",{"$f":" 'R4a PR14'!G$535","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$535","v":0},{"$f":" 'R4a PR14'!E$535","v":0},{"$f":" 'R4a PR14'!F$535","v":0}]
[null,null,null,"Tariff Band 60",{"$f":" 'R4a PR14'!G$544","v":"Not used at PR14"},{"$f":" 'R4a PR14'!D$544","v":0},{"$f":" 'R4a PR14'!E$544","v":0},{"$f":" 'R4a PR14'!F$544","v":0}]
[null,null,null,"Number of tariff bands",null,null,"number",0,{"$f":" 60 - COUNTIF( $E$7:$E$66, \"Not used at PR14\")","v":10},{"$f":" 60 - COUNTIF( $E$7:$E$66, \"Not used at PR14\")","v":10},{"$f":" 60 - COUNTIF( $E$7:$E$66, \"Not used at PR14\")","v":10},{"$f":" 60 - COUNTIF( $E$7:$E$66, \"Not used at PR14\")","v":10},{"$f":" 60 - COUNTIF( $E$7:$E$66, \"Not used at PR14\")","v":10}]
[]
["NUMBER OF CUSTOMERS"]
[null,null,"Number of customers"]
[null,null,null,"Tariff Band 1",null,{"$f":" 'R4a PR14'!D$15","v":"CR601M01_R006"},{"$f":" 'R4a PR14'!E$15","v":"number"},{"$f":" 'R4a PR14'!F$15","v":0},{"$f":" 'R4a PR14'!G$15","v":921.02584814216505},{"$f":" 'R4a PR14'!H$15","v":921.02584814216505},{"$f":" 'R4a PR14'!I$15","v":921.02584814216505},{"$f":" 'R4a PR14'!J$15","v":921.02584814216505},{"$f":" 'R4a PR14'!K$15","v":921.02584814216505}]
[null,null,null,"Tariff Band 2",null,{"$f":" 'R4a PR14'!D$24","v":"CR602M01_R006"},{"$f":" 'R4a PR14'!E$24","v":"number"},{"$f":" 'R4a PR14'!F$24","v":0},{"$f":" 'R4a PR14'!G$24","v":4722.2150639507299},{"$f":" 'R4a PR14'!H$24","v":4722.2150639507299},{"$f":" 'R4a PR14'!I$24","v":4722.2150639507299},{"$f":" 'R4a PR14'!J$24","v":4722.2150639507299},{"$f":" 'R4a PR14'!K$24","v":4722.2150639507299}]
[null,null,null,"Tariff Band 3",null,{"$f":" 'R4a PR14'!D$33","v":"CR603M01_R006"},{"$f":" 'R4a PR14'!E$33","v":"number"},{"$f":" 'R4a PR14'!F$33","v":0},{"$f":" 'R4a PR14'!G$33","v":21},{"$f":" 'R4a PR14'!H$33","v":21},{"$f":" 'R4a PR14'!I$33","v":21},{"$f":" 'R4a PR14'!J$33","v":21},{"$f":" 'R4a PR14'!K$33","v":21}]
[null,null,null,"Tariff Band 4",null,{"$f":" 'R4a PR14'!D$42","v":"CR604M01_R006"},{"$f":" 'R4a PR14'!E$42","v":"number"},{"$f":" 'R4a PR14'!F$42","v":0},{"$f":" 'R4a PR14'!G$42","v":1},{"$f":" 'R4a PR14'!H$42","v":1},{"$f":" 'R4a PR14'!I$42","v":1},{"$f":" 'R4a PR14'!J$42","v":1},{"$f":" 'R4a PR14'!K$42","v":1}]
[null,null,null,"Tariff Band 5",null,{"$f":" 'R4a PR14'!D$51","v":"CR605M01_R006"},{"$f":" 'R4a PR14'!E$51","v":"number"},{"$f":" 'R4a PR14'!F$51","v":0},{"$f":" 'R4a PR14'!G$51","v":989.97415185783495},{"$f":" 'R4a PR14'!H$51","v":989.97415185783495},{"$f":" 'R4a PR14'!I$51","v":989.97415185783495},{"$f":" 'R4a PR14'!J$51","v":989.97415185783495},{"$f":" 'R4a PR14'!K$51","v":989.97415185783495}]
[null,null,null,"Tariff Band 6",null,{"$f":" 'R4a PR14'!D$60","v":"CR606M01_R006"},{"$f":" 'R4a PR14'!E$60","v":"number"},{"$f":" 'R4a PR14'!F$60","v":0},{"$f":" 'R4a PR14'!G$60","v":8604.7849360492601},{"$f":" 'R4a PR14'!H$60","v":8604.7849360492601},{"$f":" 'R4a PR14'!I$60","v":8604.7849360492601},{"$f":" 'R4a PR14'!J$60","v":8604.7849360492601},{"$f":" 'R4a PR14'!K$60","v":8604.7849360492601}]
[null,null,null,"Tariff Band 7",null,{"$f":" 'R4a PR14'!D$69","v":"CR607M01_R006"},{"$f":" 'R4a PR14'!E$69","v":"number"},{"$f":" 'R4a PR14'!F$69","v":0},{"$f":" 'R4a PR14'!G$69","v":34},{"$f":" 'R4a PR14'!H$69","v":34},{"$f":" 'R4a PR14'!I$69","v":34},{"$f":" 'R4a PR14'!J$69","v":34},{"$f":" 'R4a PR14'!K$69","v":34}]
[null,null,null,"Tariff Band 8",null,{"$f":" 'R4a PR14'!D$78","v":"CR608M01_R006"},{"$f":" 'R4a PR14'!E$78","v":"number"},{"$f":" 'R4a PR14'!F$78","v":0},{"$f":" 'R4a PR14'!G$78","v":3},{"$f":" 'R4a PR14'!H$78","v":3},{"$f":" 'R4a PR14'!I$78","v":3},{"$f":" 'R4a PR14'!J$78","v":3},{"$f":" 'R4a PR14'!K$78","v":3}]
[null,null,null,"Tariff Band 9",null,{"$f":" 'R4a PR14'!D$87","v":"CR609M01_R006"},{"$f":" 'R4a PR14'!E$87","v":"number"},{"$f":" 'R4a PR14'!F$87","v":0},{"$f":" 'R4a PR14'!G$87","v":1},{"$f":" 'R4a PR14'!H$87","v":1},{"$f":" 'R4a PR14'!I$87","v":1},{"$f":" 'R4a PR14'!J$87","v":1},{"$f":" 'R4a PR14'!K$87","v":1}]
[null,null,null,"Tariff Band 10",null,{"$f":" 'R4a PR14'!D$96","v":"CR610M01_R006"},{"$f":" 'R4a PR14'!E$96","v":"number"},{"$f":" 'R4a PR14'!F$96","v":0},{"$f":" 'R4a PR14'!G$96","v":1},{"$f":" 'R4a PR14'!H$96","v":1},{"$f":" 'R4a PR14'!I$96","v":1},{"$f":" 'R4a PR14'!J$96","v":1},{"$f":" 'R4a PR14'!K$96","v":1}]
[null,null,null,"Tariff Band 11",null,{"$f":" 'R4a PR14'!D$105","v":"CR611M01_R006"},{"$f":" 'R4a PR14'!E$105","v":"number"},{"$f":" 'R4a PR14'!F$105","v":0},{"$f":" 'R4a PR14'!G$105","v":0},{"$f":" 'R4a PR14'!H$105","v":0},{"$f":" 'R4a PR14'!I$105","v":0},{"$f":" 'R4a PR14'!J$105","v":0},{"$f":" 'R4a PR14'!K$105","v":0}]
[null,null,null,"Tariff Band 12",null,{"$f":" 'R4a PR14'!D$114","v":"CR612M01_R006"},{"$f":" 'R4a PR14'!E$114","v":"number"},{"$f":" 'R4a PR14'!F$114","v":0},{"$f":" 'R4a PR14'!G$114","v":0},{"$f":" 'R4a PR14'!H$114","v":0},{"$f":" 'R4a PR14'!I$114","v":0},{"$f":" 'R4a PR14'!J$114","v":0},{"$f":" 'R4a PR14'!K$114","v":0}]
[null,null,null,"Tariff Band 13",null,{"$f":" 'R4a PR14'!D$123","v":"CR613M01_R006"},{"$f":" 'R4a PR14'!E$123","v":"number"},{"$f":" 'R4a PR14'!F$123","v":0},{"$f":" 'R4a PR14'!G$123","v":0},{"$f":" 'R4a PR14'!H$123","v":0},{"$f":" 'R4a PR14'!I$123","v":0},{"$f":" 'R4a PR14'!J$123","v":0},{"$f":" 'R4a PR14'!K$123","v":0}]
[null,null,null,"Tariff Band 14",null,{"$f":" 'R4a PR14'!D$132","v":"CR614M01_R006"},{"$f":" 'R4a PR14'!E$132","v":"number"},{"$f":" 'R4a PR14'!F$132","v":0},{"$f":" 'R4a PR14'!G$132","v":0},{"$f":" 'R4a PR14'!H$132","v":0},{"$f":" 'R4a PR14'!I$132","v":0},{"$f":" 'R4a PR14'!J$132","v":0},{"$f":" 'R4a PR14'!K$132","v":0}]
[null,null,null,"Tariff Band 15",null,{"$f":" 'R4a PR14'!D$141","v":"CR615M01_R006"},{"$f":" 'R4a PR14'!E$141","v":"number"},{"$f":" 'R4a PR14'!F$141","v":0},{"$f":" 'R4a PR14'!G$141","v":0},{"$f":" 'R4a PR14'!H$141","v":0},{"$f":" 'R4a PR14'!I$141","v":0},{"$f":" 'R4a PR14'!J$141","v":0},{"$f":" 'R4a PR14'!K$141","v":0}]
[null,null,null,"Tariff Band 16",null,{"$f":" 'R4a PR14'!D$150","v":"CR616M01_R006"},{"$f":" 'R4a PR14'!E$150","v":"number"},{"$f":" 'R4a PR14'!F$150","v":0},{"$f":" 'R4a PR14'!G$150","v":0},{"$f":" 'R4a PR14'!H$150","v":0},{"$f":" 'R4a PR14'!I$150","v":0},{"$f":" 'R4a PR14'!J$150","v":0},{"$f":" 'R4a PR14'!K$150","v":0}]
[null,null,null,"Tariff Band 17",null,{"$f":" 'R4a PR14'!D$159","v":"CR617M01_R006"},{"$f":" 'R4a PR14'!E$159","v":"number"},{"$f":" 'R4a PR14'!F$159","v":0},{"$f":" 'R4a PR14'!G$159","v":0},{"$f":" 'R4a PR14'!H$159","v":0},{"$f":" 'R4a PR14'!I$159","v":0},{"$f":" 'R4a PR14'!J$159","v":0},{"$f":" 'R4a PR14'!K$159","v":0}]
[null,null,null,"Tariff Band 18",null,{"$f":" 'R4a PR14'!D$168","v":"CR618M01_R006"},{"$f":" 'R4a PR14'!E$168","v":"number"},{"$f":" 'R4a PR14'!F$168","v":0},{"$f":" 'R4a PR14'!G$168","v":0},{"$f":" 'R4a PR14'!H$168","v":0},{"$f":" 'R4a PR14'!I$168","v":0},{"$f":" 'R4a PR14'!J$168","v":0},{"$f":" 'R4a PR14'!K$168","v":0}]
[null,null,null,"Tariff Band 19",null,{"$f":" 'R4a PR14'!D$177","v":"CR619M01_R006"},{"$f":" 'R4a PR14'!E$177","v":"number"},{"$f":" 'R4a PR14'!F$177","v":0},{"$f":" 'R4a PR14'!G$177","v":0},{"$f":" 'R4a PR14'!H$177","v":0},{"$f":" 'R4a PR14'!I$177","v":0},{"$f":" 'R4a PR14'!J$177","v":0},{"$f":" 'R4a PR14'!K$177","v":0}]
[null,null,null,"Tariff Band 20",null,{"$f":" 'R4a PR14'!D$186","v":"CR620M01_R006"},{"$f":" 'R4a PR14'!E$186","v":"number"},{"$f":" 'R4a PR14'!F$186","v":0},{"$f":" 'R4a PR14'!G$186","v":0},{"$f":" 'R4a PR14'!H$186","v":0},{"$f":" 'R4a PR14'!I$186","v":0},{"$f":" 'R4a PR14'!J$186","v":0},{"$f":" 'R4a PR14'!K$186","v":0}]
[null,null,null,"Tariff Band 21",null,{"$f":" 'R4a PR14'!D$195","v":"CR621M01_R006"},{"$f":" 'R4a PR14'!E$195","v":"number"},{"$f":" 'R4a PR14'!F$195","v":0},{"$f":" 'R4a PR14'!G$195","v":0},{"$f":" 'R4a PR14'!H$195","v":0},{"$f":" 'R4a PR14'!I$195","v":0},{"$f":" 'R4a PR14'!J$195","v":0},{"$f":" 'R4a PR14'!K$195","v":0}]
[null,null,null,"Tariff Band 22",null,{"$f":" 'R4a PR14'!D$204","v":"CR622M01_R006"},{"$f":" 'R4a PR14'!E$204","v":"number"},{"$f":" 'R4a PR14'!F$204","v":0},{"$f":" 'R4a PR14'!G$204","v":0},{"$f":" 'R4a PR14'!H$204","v":0},{"$f":" 'R4a PR14'!I$204","v":0},{"$f":" 'R4a PR14'!J$204","v":0},{"$f":" 'R4a PR14'!K$204","v":0}]
[null,null,null,"Tariff Band 23",null,{"$f":" 'R4a PR14'!D$213","v":"CR623M01_R006"},{"$f":" 'R4a PR14'!E$213","v":"number"},{"$f":" 'R4a PR14'!F$213","v":0},{"$f":" 'R4a PR14'!G$213","v":0},{"$f":" 'R4a PR14'!H$213","v":0},{"$f":" 'R4a PR14'!I$213","v":0},{"$f":" 'R4a PR14'!J$213","v":0},{"$f":" 'R4a PR14'!K$213","v":0}]
[null,null,null,"Tariff Band 24",null,{"$f":" 'R4a PR14'!D$222","v":"CR624M01_R006"},{"$f":" 'R4a PR14'!E$222","v":"number"},{"$f":" 'R4a PR14'!F$222","v":0},{"$f":" 'R4a PR14'!G$222","v":0},{"$f":" 'R4a PR14'!H$222","v":0},{"$f":" 'R4a PR14'!I$222","v":0},{"$f":" 'R4a PR14'!J$222","v":0},{"$f":" 'R4a PR14'!K$222","v":0}]
[null,null,null,"Tariff Band 25",null,{"$f":" 'R4a PR14'!D$231","v":"CR625M01_R006"},{"$f":" 'R4a PR14'!E$231","v":"number"},{"$f":" 'R4a PR14'!F$231","v":0},{"$f":" 'R4a PR14'!G$231","v":0},{"$f":" 'R4a PR14'!H$231","v":0},{"$f":" 'R4a PR14'!I$231","v":0},{"$f":" 'R4a PR14'!J$231","v":0},{"$f":" 'R4a PR14'!K$231","v":0}]
[null,null,null,"Tariff Band 26",null,{"$f":" 'R4a PR14'!D$240","v":"CR626M01_R006"},{"$f":" 'R4a PR14'!E$240","v":"number"},{"$f":" 'R4a PR14'!F$240","v":0},{"$f":" 'R4a PR14'!G$240","v":0},{"$f":" 'R4a PR14'!H$240","v":0},{"$f":" 'R4a PR14'!I$240","v":0},{"$f":" 'R4a PR14'!J$240","v":0},{"$f":" 'R4a PR14'!K$240","v":0}]
[null,null,null,"Tariff Band 27",null,{"$f":" 'R4a PR14'!D$249","v":"CR627M01_R006"},{"$f":" 'R4a PR14'!E$249","v":"number"},{"$f":" 'R4a PR14'!F$249","v":0},{"$f":" 'R4a PR14'!G$249","v":0},{"$f":" 'R4a PR14'!H$249","v":0},{"$f":" 'R4a PR14'!I$249","v":0},{"$f":" 'R4a PR14'!J$249","v":0},{"$f":" 'R4a PR14'!K$249","v":0}]
[null,null,null,"Tariff Band 28",null,{"$f":" 'R4a PR14'!D$258","v":"CR628M01_R006"},{"$f":" 'R4a PR14'!E$258","v":"number"},{"$f":" 'R4a PR14'!F$258","v":0},{"$f":" 'R4a PR14'!G$258","v":0},{"$f":" 'R4a PR14'!H$258","v":0},{"$f":" 'R4a PR14'!I$258","v":0},{"$f":" 'R4a PR14'!J$258","v":0},{"$f":" 'R4a PR14'!K$258","v":0}]
[null,null,null,"Tariff Band 29",null,{"$f":" 'R4a PR14'!D$267","v":"CR629M01_R006"},{"$f":" 'R4a PR14'!E$267","v":"number"},{"$f":" 'R4a PR14'!F$267","v":0},{"$f":" 'R4a PR14'!G$267","v":0},{"$f":" 'R4a PR14'!H$267","v":0},{"$f":" 'R4a PR14'!I$267","v":0},{"$f":" 'R4a PR14'!J$267","v":0},{"$f":" 'R4a PR14'!K$267","v":0}]
[null,null,null,"Tariff Band 30",null,{"$f":" 'R4a PR14'!D$276","v":"CR630M01_R006"},{"$f":" 'R4a PR14'!E$276","v":"number"},{"$f":" 'R4a PR14'!F$276","v":0},{"$f":" 'R4a PR14'!G$276","v":0},{"$f":" 'R4a PR14'!H$276","v":0},{"$f":" 'R4a PR14'!I$276","v":0},{"$f":" 'R4a PR14'!J$276","v":0},{"$f":" 'R4a PR14'!K$276","v":0}]
[null,null,null,"Tariff Band 31",null,{"$f":" 'R4a PR14'!D$285","v":"CR631M01_R006"},{"$f":" 'R4a PR14'!E$285","v":"number"},{"$f":" 'R4a PR14'!F$285","v":0},{"$f":" 'R4a PR14'!G$285","v":0},{"$f":" 'R4a PR14'!H$285","v":0},{"$f":" 'R4a PR14'!I$285","v":0},{"$f":" 'R4a PR14'!J$285","v":0},{"$f":" 'R4a PR14'!K$285","v":0}]
[null,null,null,"Tariff Band 32",null,{"$f":" 'R4a PR14'!D$294","v":"CR632M01_R006"},{"$f":" 'R4a PR14'!E$294","v":"number"},{"$f":" 'R4a PR14'!F$294","v":0},{"$f":" 'R4a PR14'!G$294","v":0},{"$f":" 'R4a PR14'!H$294","v":0},{"$f":" 'R4a PR14'!I$294","v":0},{"$f":" 'R4a PR14'!J$294","v":0},{"$f":" 'R4a PR14'!K$294","v":0}]
[null,null,null,"Tariff Band 33",null,{"$f":" 'R4a PR14'!D$303","v":"CR633M01_R006"},{"$f":" 'R4a PR14'!E$303","v":"number"},{"$f":" 'R4a PR14'!F$303","v":0},{"$f":" 'R4a PR14'!G$303","v":0},{"$f":" 'R4a PR14'!H$303","v":0},{"$f":" 'R4a PR14'!I$303","v":0},{"$f":" 'R4a PR14'!J$303","v":0},{"$f":" 'R4a PR14'!K$303","v":0}]
[null,null,null,"Tariff Band 34",null,{"$f":" 'R4a PR14'!D$312","v":"CR634M01_R006"},{"$f":" 'R4a PR14'!E$312","v":"number"},{"$f":" 'R4a PR14'!F$312","v":0},{"$f":" 'R4a PR14'!G$312","v":0},{"$f":" 'R4a PR14'!H$312","v":0},{"$f":" 'R4a PR14'!I$312","v":0},{"$f":" 'R4a PR14'!J$312","v":0},{"$f":" 'R4a PR14'!K$312","v":0}]
[null,null,null,"Tariff Band 35",null,{"$f":" 'R4a PR14'!D$321","v":"CR635M01_R006"},{"$f":" 'R4a PR14'!E$321","v":"number"},{"$f":" 'R4a PR14'!F$321","v":0},{"$f":" 'R4a PR14'!G$321","v":0},{"$f":" 'R4a PR14'!H$321","v":0},{"$f":" 'R4a PR14'!I$321","v":0},{"$f":" 'R4a PR14'!J$321","v":0},{"$f":" 'R4a PR14'!K$321","v":0}]
[null,null,null,"Tariff Band 36",null,{"$f":" 'R4a PR14'!D$330","v":"CR636M01_R006"},{"$f":" 'R4a PR14'!E$330","v":"number"},{"$f":" 'R4a PR14'!F$330","v":0},{"$f":" 'R4a PR14'!G$330","v":0},{"$f":" 'R4a PR14'!H$330","v":0},{"$f":" 'R4a PR14'!I$330","v":0},{"$f":" 'R4a PR14'!J$330","v":0},{"$f":" 'R4a PR14'!K$330","v":0}]
[null,null,null,"Tariff Band 37",null,{"$f":" 'R4a PR14'!D$339","v":"CR637M01_R006"},{"$f":" 'R4a PR14'!E$339","v":"number"},{"$f":" 'R4a PR14'!F$339","v":0},{"$f":" 'R4a PR14'!G$339","v":0},{"$f":" 'R4a PR14'!H$339","v":0},{"$f":" 'R4a PR14'!I$339","v":0},{"$f":" 'R4a PR14'!J$339","v":0},{"$f":" 'R4a PR14'!K$339","v":0}]
[null,null,null,"Tariff Band 38",null,{"$f":" 'R4a PR14'!D$348","v":"CR638M01_R006"},{"$f":" 'R4a PR14'!E$348","v":"number"},{"$f":" 'R4a PR14'!F$348","v":0},{"$f":" 'R4a PR14'!G$348","v":0},{"$f":" 'R4a PR14'!H$348","v":0},{"$f":" 'R4a PR14'!I$348","v":0},{"$f":" 'R4a PR14'!J$348","v":0},{"$f":" 'R4a PR14'!K$348","v":0}]
[null,null,null,"Tariff Band 39",null,{"$f":" 'R4a PR14'!D$357","v":"CR639M01_R006"},{"$f":" 'R4a PR14'!E$357","v":"number"},{"$f":" 'R4a PR14'!F$357","v":0},{"$f":" 'R4a PR14'!G$357","v":0},{"$f":" 'R4a PR14'!H$357","v":0},{"$f":" 'R4a PR14'!I$357","v":0},{"$f":" 'R4a PR14'!J$357","v":0},{"$f":" 'R4a PR14'!K$357","v":0}]
[null,null,null,"Tariff Band 40",null,{"$f":" 'R4a PR14'!D$366","v":"CR640M01_R006"},{"$f":" 'R4a PR14'!E$366","v":"number"},{"$f":" 'R4a PR14'!F$366","v":0},{"$f":" 'R4a PR14'!G$366","v":0},{"$f":" 'R4a PR14'!H$366","v":0},{"$f":" 'R4a PR14'!I$366","v":0},{"$f":" 'R4a PR14'!J$366","v":0},{"$f":" 'R4a PR14'!K$366","v":0}]
[null,null,null,"Tariff Band 41",null,{"$f":" 'R4a PR14'!D$375","v":"CR641M01_R006"},{"$f":" 'R4a PR14'!E$375","v":"number"},{"$f":" 'R4a PR14'!F$375","v":0},{"$f":" 'R4a PR14'!G$375","v":0},{"$f":" 'R4a PR14'!H$375","v":0},{"$f":" 'R4a PR14'!I$375","v":0},{"$f":" 'R4a PR14'!J$375","v":0},{"$f":" 'R4a PR14'!K$375","v":0}]
[null,null,null,"Tariff Band 42",null,{"$f":" 'R4a PR14'!D$384","v":"CR642M01_R006"},{"$f":" 'R4a PR14'!E$384","v":"number"},{"$f":" 'R4a PR14'!F$384","v":0},{"$f":" 'R4a PR14'!G$384","v":0},{"$f":" 'R4a PR14'!H$384","v":0},{"$f":" 'R4a PR14'!I$384","v":0},{"$f":" 'R4a PR14'!J$384","v":0},{"$f":" 'R4a PR14'!K$384","v":0}]
[null,null,null,"Tariff Band 43",null,{"$f":" 'R4a PR14'!D$393","v":"CR643M01_R006"},{"$f":" 'R4a PR14'!E$393","v":"number"},{"$f":" 'R4a PR14'!F$393","v":0},{"$f":" 'R4a PR14'!G$393","v":0},{"$f":" 'R4a PR14'!H$393","v":0},{"$f":" 'R4a PR14'!I$393","v":0},{"$f":" 'R4a PR14'!J$393","v":0},{"$f":" 'R4a PR14'!K$393","v":0}]
[null,null,null,"Tariff Band 44",null,{"$f":" 'R4a PR14'!D$402","v":"CR644M01_R006"},{"$f":" 'R4a PR14'!E$402","v":"number"},{"$f":" 'R4a PR14'!F$402","v":0},{"$f":" 'R4a PR14'!G$402","v":0},{"$f":" 'R4a PR14'!H$402","v":0},{"$f":" 'R4a PR14'!I$402","v":0},{"$f":" 'R4a PR14'!J$402","v":0},{"$f":" 'R4a PR14'!K$402","v":0}]
[null,null,null,"Tariff Band 45",null,{"$f":" 'R4a PR14'!D$411","v":"CR645M01_R006"},{"$f":" 'R4a PR14'!E$411","v":"number"},{"$f":" 'R4a PR14'!F$411","v":0},{"$f":" 'R4a PR14'!G$411","v":0},{"$f":" 'R4a PR14'!H$411","v":0},{"$f":" 'R4a PR14'!I$411","v":0},{"$f":" 'R4a PR14'!J$411","v":0},{"$f":" 'R4a PR14'!K$411","v":0}]
[null,null,null,"Tariff Band 46",null,{"$f":" 'R4a PR14'!D$420","v":"CR646M01_R006"},{"$f":" 'R4a PR14'!E$420","v":"number"},{"$f":" 'R4a PR14'!F$420","v":0},{"$f":" 'R4a PR14'!G$420","v":0},{"$f":" 'R4a PR14'!H$420","v":0},{"$f":" 'R4a PR14'!I$420","v":0},{"$f":" 'R4a PR14'!J$420","v":0},{"$f":" 'R4a PR14'!K$420","v":0}]
[null,null,null,"Tariff Band 47",null,{"$f":" 'R4a PR14'!D$429","v":"CR647M01_R006"},{"$f":" 'R4a PR14'!E$429","v":"number"},{"$f":" 'R4a PR14'!F$429","v":0},{"$f":" 'R4a PR14'!G$429","v":0},{"$f":" 'R4a PR14'!H$429","v":0},{"$f":" 'R4a PR14'!I$429","v":0},{"$f":" 'R4a PR14'!J$429","v":0},{"$f":" 'R4a PR14'!K$429","v":0}]
[null,null,null,"Tariff Band 48",null,{"$f":" 'R4a PR14'!D$438","v":"CR648M01_R006"},{"$f":" 'R4a PR14'!E$438","v":"number"},{"$f":" 'R4a PR14'!F$438","v":0},{"$f":" 'R4a PR14'!G$438","v":0},{"$f":" 'R4a PR14'!H$438","v":0},{"$f":" 'R4a PR14'!I$438","v":0},{"$f":" 'R4a PR14'!J$438","v":0},{"$f":" 'R4a PR14'!K$438","v":0}]
[null,null,null,"Tariff Band 49",null,{"$f":" 'R4a PR14'!D$447","v":"CR649M01_R006"},{"$f":" 'R4a PR14'!E$447","v":"number"},{"$f":" 'R4a PR14'!F$447","v":0},{"$f":" 'R4a PR14'!G$447","v":0},{"$f":" 'R4a PR14'!H$447","v":0},{"$f":" 'R4a PR14'!I$447","v":0},{"$f":" 'R4a PR14'!J$447","v":0},{"$f":" 'R4a PR14'!K$447","v":0}]
[null,null,null,"Tariff Band 50",null,{"$f":" 'R4a PR14'!D$456","v":"CR650M01_R006"},{"$f":" 'R4a PR14'!E$456","v":"number"},{"$f":" 'R4a PR14'!F$456","v":0},{"$f":" 'R4a PR14'!G$456","v":0},{"$f":" 'R4a PR14'!H$456","v":0},{"$f":" 'R4a PR14'!I$456","v":0},{"$f":" 'R4a PR14'!J$456","v":0},{"$f":" 'R4a PR14'!K$456","v":0}]
[null,null,null,"Tariff Band 51",null,{"$f":" 'R4a PR14'!D$465","v":"CR651M01_R006"},{"$f":" 'R4a PR14'!E$465","v":"number"},{"$f":" 'R4a PR14'!F$465","v":0},{"$f":" 'R4a PR14'!G$465","v":0},{"$f":" 'R4a PR14'!H$465","v":0},{"$f":" 'R4a PR14'!I$465","v":0},{"$f":" 'R4a PR14'!J$465","v":0},{"$f":" 'R4a PR14'!K$465","v":0}]
[null,null,null,"Tariff Band 52",null,{"$f":" 'R4a PR14'!D$474","v":"CR652M01_R006"},{"$f":" 'R4a PR14'!E$474","v":"number"},{"$f":" 'R4a PR14'!F$474","v":0},{"$f":" 'R4a PR14'!G$474","v":0},{"$f":" 'R4a PR14'!H$474","v":0},{"$f":" 'R4a PR14'!I$474","v":0},{"$f":" 'R4a PR14'!J$474","v":0},{"$f":" 'R4a PR14'!K$474","v":0}]
[null,null,null,"Tariff Band 53",null,{"$f":" 'R4a PR14'!D$483","v":"CR653M01_R006"},{"$f":" 'R4a PR14'!E$483","v":"number"},{"$f":" 'R4a PR14'!F$483","v":0},{"$f":" 'R4a PR14'!G$483","v":0},{"$f":" 'R4a PR14'!H$483","v":0},{"$f":" 'R4a PR14'!I$483","v":0},{"$f":" 'R4a PR14'!J$483","v":0},{"$f":" 'R4a PR14'!K$483","v":0}]
[null,null,null,"Tariff Band 54",null,{"$f":" 'R4a PR14'!D$492","v":"CR654M01_R006"},{"$f":" 'R4a PR14'!E$492","v":"number"},{"$f":" 'R4a PR14'!F$492","v":0},{"$f":" 'R4a PR14'!G$492","v":0},{"$f":" 'R4a PR14'!H$492","v":0},{"$f":" 'R4a PR14'!I$492","v":0},{"$f":" 'R4a PR14'!J$492","v":0},{"$f":" 'R4a PR14'!K$492","v":0}]
[null,null,null,"Tariff Band 55",null,{"$f":" 'R4a PR14'!D$501","v":"CR655M01_R006"},{"$f":" 'R4a PR14'!E$501","v":"number"},{"$f":" 'R4a PR14'!F$501","v":0},{"$f":" 'R4a PR14'!G$501","v":0},{"$f":" 'R4a PR14'!H$501","v":0},{"$f":" 'R4a PR14'!I$501","v":0},{"$f":" 'R4a PR14'!J$501","v":0},{"$f":" 'R4a PR14'!K$501","v":0}]
[null,null,null,"Tariff Band 56",null,{"$f":" 'R4a PR14'!D$510","v":"CR656M01_R006"},{"$f":" 'R4a PR14'!E$510","v":"number"},{"$f":" 'R4a PR14'!F$510","v":0},{"$f":" 'R4a PR14'!G$510","v":0},{"$f":" 'R4a PR14'!H$510","v":0},{"$f":" 'R4a PR14'!I$510","v":0},{"$f":" 'R4a PR14'!J$510","v":0},{"$f":" 'R4a PR14'!K$510","v":0}]
[null,null,null,"Tariff Band 57",null,{"$f":" 'R4a PR14'!D$519","v":"CR657M01_R006"},{"$f":" 'R4a PR14'!E$519","v":"number"},{"$f":" 'R4a PR14'!F$519","v":0},{"$f":" 'R4a PR14'!G$519","v":0},{"$f":" 'R4a PR14'!H$519","v":0},{"$f":" 'R4a PR14'!I$519","v":0},{"$f":" 'R4a PR14'!J$519","v":0},{"$f":" 'R4a PR14'!K$519","v":0}]
[null,null,null,"Tariff Band 58",null,{"$f":" 'R4a PR14'!D$528","v":"CR658M01_R006"},{"$f":" 'R4a PR14'!E$528","v":"number"},{"$f":" 'R4a PR14'!F$528","v":0},{"$f":" 'R4a PR14'!G$528","v":0},{"$f":" 'R4a PR14'!H$528","v":0},{"$f":" 'R4a PR14'!I$528","v":0},{"$f":" 'R4a PR14'!J$528","v":0},{"$f":" 'R4a PR14'!K$528","v":0}]
[null,null,null,"Tariff Band 59",null,{"$f":" 'R4a PR14'!D$537","v":"CR659M01_R006"},{"$f":" 'R4a PR14'!E$537","v":"number"},{"$f":" 'R4a PR14'!F$537","v":0},{"$f":" 'R4a PR14'!G$537","v":0},{"$f":" 'R4a PR14'!H$537","v":0},{"$f":" 'R4a PR14'!I$537","v":0},{"$f":" 'R4a PR14'!J$537","v":0},{"$f":" 'R4a PR14'!K$537","v":0}]
[null,null,null,"Tariff Band 60",null,{"$f":" 'R4a PR14'!D$546","v":"CR660M01_R006"},{"$f":" 'R4a PR14'!E$546","v":"number"},{"$f":" 'R4a PR14'!F$546","v":0},{"$f":" 'R4a PR14'!G$546","v":0},{"$f":" 'R4a PR14'!H$546","v":0},{"$f":" 'R4a PR14'!I$546","v":0},{"$f":" 'R4a PR14'!J$546","v":0},{"$f":" 'R4a PR14'!K$546","v":0}]
[null,null,null,"Number of customers",null,null,"number",0,{"$f":"SUM(I71:I130)","v":15298.999999999989},{"$f":"SUM(J71:J130)","v":15298.999999999989},{"$f":"SUM(K71:K130)","v":15298.999999999989},{"$f":"SUM(L71:L130)","v":15298.999999999989},{"$f":"SUM(M71:M130)","v":15298.999999999989}]
[]
["PROJECTED RETAIL COSTS AT FD"]
[null,null,"Number of customers"]
[null,null,null,"Tariff Band 1",null,{"$f":" 'R4a PR14'!D$15","v":"CR601M01_R006"},{"$f":" 'R4a PR14'!E$15","v":"number"},{"$f":" 'R4a PR14'!F$15","v":0},{"$f":" 'R4a PR14'!G$15","v":921.02584814216505},{"$f":" 'R4a PR14'!H$15","v":921.02584814216505},{"$f":" 'R4a PR14'!I$15","v":921.02584814216505},{"$f":" 'R4a PR14'!J$15","v":921.02584814216505},{"$f":" 'R4a PR14'!K$15","v":921.02584814216505}]
[null,null,null,"Tariff Band 2",null,{"$f":" 'R4a PR14'!D$24","v":"CR602M01_R006"},{"$f":" 'R4a PR14'!E$24","v":"number"},{"$f":" 'R4a PR14'!F$24","v":0},{"$f":" 'R4a PR14'!G$24","v":4722.2150639507299},{"$f":" 'R4a PR14'!H$24","v":4722.2150639507299},{"$f":" 'R4a PR14'!I$24","v":4722.2150639507299},{"$f":" 'R4a PR14'!J$24","v":4722.2150639507299},{"$f":" 'R4a PR14'!K$24","v":4722.2150639507299}]
[null,null,null,"Tariff Band 3",null,{"$f":" 'R4a PR14'!D$33","v":"CR603M01_R006"},{"$f":" 'R4a PR14'!E$33","v":"number"},{"$f":" 'R4a PR14'!F$33","v":0},{"$f":" 'R4a PR14'!G$33","v":21},{"$f":" 'R4a PR14'!H$33","v":21},{"$f":" 'R4a PR14'!I$33","v":21},{"$f":" 'R4a PR14'!J$33","v":21},{"$f":" 'R4a PR14'!K$33","v":21}]
[null,null,null,"Tariff Band 4",null,{"$f":" 'R4a PR14'!D$42","v":"CR604M01_R006"},{"$f":" 'R4a PR14'!E$42","v":"number"},{"$f":" 'R4a PR14'!F$42","v":0},{"$f":" 'R4a PR14'!G$42","v":1},{"$f":" 'R4a PR14'!H$42","v":1},{"$f":" 'R4a PR14'!I$42","v":1},{"$f":" 'R4a PR14'!J$42","v":1},{"$f":" 'R4a PR14'!K$42","v":1}]
[null,null,null,"Tariff Band 5",null,{"$f":" 'R4a PR14'!D$51","v":"CR605M01_R006"},{"$f":" 'R4a PR14'!E$51","v":"number"},{"$f":" 'R4a PR14'!F$51","v":0},{"$f":" 'R4a PR14'!G$51","v":989.97415185783495},{"$f":" 'R4a PR14'!H$51","v":989.97415185783495},{"$f":" 'R4a PR14'!I$51","v":989.97415185783495},{"$f":" 'R4a PR14'!J$51","v":989.97415185783495},{"$f":" 'R4a PR14'!K$51","v":989.97415185783495}]
[null,null,null,"Tariff Band 6",null,{"$f":" 'R4a PR14'!D$60","v":"CR606M01_R006"},{"$f":" 'R4a PR14'!E$60","v":"number"},{"$f":" 'R4a PR14'!F$60","v":0},{"$f":" 'R4a PR14'!G$60","v":8604.7849360492601},{"$f":" 'R4a PR14'!H$60","v":8604.7849360492601},{"$f":" 'R4a PR14'!I$60","v":8604.7849360492601},{"$f":" 'R4a PR14'!J$60","v":8604.7849360492601},{"$f":" 'R4a PR14'!K$60","v":8604.7849360492601}]
[null,null,null,"Tariff Band 7",null,{"$f":" 'R4a PR14'!D$69","v":"CR607M01_R006"},{"$f":" 'R4a PR14'!E$69","v":"number"},{"$f":" 'R4a PR14'!F$69","v":0},{"$f":" 'R4a PR14'!G$69","v":34},{"$f":" 'R4a PR14'!H$69","v":34},{"$f":" 'R4a PR14'!I$69","v":34},{"$f":" 'R4a PR14'!J$69","v":34},{"$f":" 'R4a PR14'!K$69","v":34}]
[null,null,null,"Tariff Band 8",null,{"$f":" 'R4a PR14'!D$78","v":"CR608M01_R006"},{"$f":" 'R4a PR14'!E$78","v":"number"},{"$f":" 'R4a PR14'!F$78","v":0},{"$f":" 'R4a PR14'!G$78","v":3},{"$f":" 'R4a PR14'!H$78","v":3},{"$f":" 'R4a PR14'!I$78","v":3},{"$f":" 'R4a PR14'!J$78","v":3},{"$f":" 'R4a PR14'!K$78","v":3}]
[null,null,null,"Tariff Band 9",null,{"$f":" 'R4a PR14'!D$87","v":"CR609M01_R006"},{"$f":" 'R4a PR14'!E$87","v":"number"},{"$f":" 'R4a PR14'!F$87","v":0},{"$f":" 'R4a PR14'!G$87","v":1},{"$f":" 'R4a PR14'!H$87","v":1},{"$f":" 'R4a PR14'!I$87","v":1},{"$f":" 'R4a PR14'!J$87","v":1},{"$f":" 'R4a PR14'!K$87","v":1}]
[null,null,null,"Tariff Band 10",null,{"$f":" 'R4a PR14'!D$96","v":"CR610M01_R006"},{"$f":" 'R4a PR14'!E$96","v":"number"},{"$f":" 'R4a PR14'!F$96","v":0},{"$f":" 'R4a PR14'!G$96","v":1},{"$f":" 'R4a PR14'!H$96","v":1},{"$f":" 'R4a PR14'!I$96","v":1},{"$f":" 'R4a PR14'!J$96","v":1},{"$f":" 'R4a PR14'!K$96","v":1}]
[null,null,null,"Tariff Band 11",null,{"$f":" 'R4a PR14'!D$105","v":"CR611M01_R006"},{"$f":" 'R4a PR14'!E$105","v":"number"},{"$f":" 'R4a PR14'!F$105","v":0},{"$f":" 'R4a PR14'!G$105","v":0},{"$f":" 'R4a PR14'!H$105","v":0},{"$f":" 'R4a PR14'!I$105","v":0},{"$f":" 'R4a PR14'!J$105","v":0},{"$f":" 'R4a PR14'!K$105","v":0}]
[null,null,null,"Tariff Band 12",null,{"$f":" 'R4a PR14'!D$114","v":"CR612M01_R006"},{"$f":" 'R4a PR14'!E$114","v":"number"},{"$f":" 'R4a PR14'!F$114","v":0},{"$f":" 'R4a PR14'!G$114","v":0},{"$f":" 'R4a PR14'!H$114","v":0},{"$f":" 'R4a PR14'!I$114","v":0},{"$f":" 'R4a PR14'!J$114","v":0},{"$f":" 'R4a PR14'!K$114","v":0}]
[null,null,null,"Tariff Band 13",null,{"$f":" 'R4a PR14'!D$123","v":"CR613M01_R006"},{"$f":" 'R4a PR14'!E$123","v":"number"},{"$f":" 'R4a PR14'!F$123","v":0},{"$f":" 'R4a PR14'!G$123","v":0},{"$f":" 'R4a PR14'!H$123","v":0},{"$f":" 'R4a PR14'!I$123","v":0},{"$f":" 'R4a PR14'!J$123","v":0},{"$f":" 'R4a PR14'!K$123","v":0}]
[null,null,null,"Tariff Band 14",null,{"$f":" 'R4a PR14'!D$132","v":"CR614M01_R006"},{"$f":" 'R4a PR14'!E$132","v":"number"},{"$f":" 'R4a PR14'!F$132","v":0},{"$f":" 'R4a PR14'!G$132","v":0},{"$f":" 'R4a PR14'!H$132","v":0},{"$f":" 'R4a PR14'!I$132","v":0},{"$f":" 'R4a PR14'!J$132","v":0},{"$f":" 'R4a PR14'!K$132","v":0}]
[null,null,null,"Tariff Band 15",null,{"$f":" 'R4a PR14'!D$141","v":"CR615M01_R006"},{"$f":" 'R4a PR14'!E$141","v":"number"},{"$f":" 'R4a PR14'!F$141","v":0},{"$f":" 'R4a PR14'!G$141","v":0},{"$f":" 'R4a PR14'!H$141","v":0},{"$f":" 'R4a PR14'!I$141","v":0},{"$f":" 'R4a PR14'!J$141","v":0},{"$f":" 'R4a PR14'!K$141","v":0}]
[null,null,null,"Tariff Band 16",null,{"$f":" 'R4a PR14'!D$150","v":"CR616M01_R006"},{"$f":" 'R4a PR14'!E$150","v":"number"},{"$f":" 'R4a PR14'!F$150","v":0},{"$f":" 'R4a PR14'!G$150","v":0},{"$f":" 'R4a PR14'!H$150","v":0},{"$f":" 'R4a PR14'!I$150","v":0},{"$f":" 'R4a PR14'!J$150","v":0},{"$f":" 'R4a PR14'!K$150","v":0}]
[null,null,null,"Tariff Band 17",null,{"$f":" 'R4a PR14'!D$159","v":"CR617M01_R006"},{"$f":" 'R4a PR14'!E$159","v":"number"},{"$f":" 'R4a PR14'!F$159","v":0},{"$f":" 'R4a PR14'!G$159","v":0},{"$f":" 'R4a PR14'!H$159","v":0},{"$f":" 'R4a PR14'!I$159","v":0},{"$f":" 'R4a PR14'!J$159","v":0},{"$f":" 'R4a PR14'!K$159","v":0}]
[null,null,null,"Tariff Band 18",null,{"$f":" 'R4a PR14'!D$168","v":"CR618M01_R006"},{"$f":" 'R4a PR14'!E$168","v":"number"},{"$f":" 'R4a PR14'!F$168","v":0},{"$f":" 'R4a PR14'!G$168","v":0},{"$f":" 'R4a PR14'!H$168","v":0},{"$f":" 'R4a PR14'!I$168","v":0},{"$f":" 'R4a PR14'!J$168","v":0},{"$f":" 'R4a PR14'!K$168","v":0}]
[null,null,null,"Tariff Band 19",null,{"$f":" 'R4a PR14'!D$177","v":"CR619M01_R006"},{"$f":" 'R4a PR14'!E$177","v":"number"},{"$f":" 'R4a PR14'!F$177","v":0},{"$f":" 'R4a PR14'!G$177","v":0},{"$f":" 'R4a PR14'!H$177","v":0},{"$f":" 'R4a PR14'!I$177","v":0},{"$f":" 'R4a PR14'!J$177","v":0},{"$f":" 'R4a PR14'!K$177","v":0}]
[null,null,null,"Tariff Band 20",null,{"$f":" 'R4a PR14'!D$186","v":"CR620M01_R006"},{"$f":" 'R4a PR14'!E$186","v":"number"},{"$f":" 'R4a PR14'!F$186","v":0},{"$f":" 'R4a PR14'!G$186","v":0},{"$f":" 'R4a PR14'!H$186","v":0},{"$f":" 'R4a PR14'!I$186","v":0},{"$f":" 'R4a PR14'!J$186","v":0},{"$f":" 'R4a PR14'!K$186","v":0}]
[null,null,null,"Tariff Band 21",null,{"$f":" 'R4a PR14'!D$195","v":"CR621M01_R006"},{"$f":" 'R4a PR14'!E$195","v":"number"},{"$f":" 'R4a PR14'!F$195","v":0},{"$f":" 'R4a PR14'!G$195","v":0},{"$f":" 'R4a PR14'!H$195","v":0},{"$f":" 'R4a PR14'!I$195","v":0},{"$f":" 'R4a PR14'!J$195","v":0},{"$f":" 'R4a PR14'!K$195","v":0}]
[null,null,null,"Tariff Band 22",null,{"$f":" 'R4a PR14'!D$204","v":"CR622M01_R006"},{"$f":" 'R4a PR14'!E$204","v":"number"},{"$f":" 'R4a PR14'!F$204","v":0},{"$f":" 'R4a PR14'!G$204","v":0},{"$f":" 'R4a PR14'!H$204","v":0},{"$f":" 'R4a PR14'!I$204","v":0},{"$f":" 'R4a PR14'!J$204","v":0},{"$f":" 'R4a PR14'!K$204","v":0}]
[null,null,null,"Tariff Band 23",null,{"$f":" 'R4a PR14'!D$213","v":"CR623M01_R006"},{"$f":" 'R4a PR14'!E$213","v":"number"},{"$f":" 'R4a PR14'!F$213","v":0},{"$f":" 'R4a PR14'!G$213","v":0},{"$f":" 'R4a PR14'!H$213","v":0},{"$f":" 'R4a PR14'!I$213","v":0},{"$f":" 'R4a PR14'!J$213","v":0},{"$f":" 'R4a PR14'!K$213","v":0}]
[null,null,null,"Tariff Band 24",null,{"$f":" 'R4a PR14'!D$222","v":"CR624M01_R006"},{"$f":" 'R4a PR14'!E$222","v":"number"},{"$f":" 'R4a PR14'!F$222","v":0},{"$f":" 'R4a PR14'!G$222","v":0},{"$f":" 'R4a PR14'!H$222","v":0},{"$f":" 'R4a PR14'!I$222","v":0},{"$f":" 'R4a PR14'!J$222","v":0},{"$f":" 'R4a PR14'!K$222","v":0}]
[null,null,null,"Tariff Band 25",null,{"$f":" 'R4a PR14'!D$231","v":"CR625M01_R006"},{"$f":" 'R4a PR14'!E$231","v":"number"},{"$f":" 'R4a PR14'!F$231","v":0},{"$f":" 'R4a PR14'!G$231","v":0},{"$f":" 'R4a PR14'!H$231","v":0},{"$f":" 'R4a PR14'!I$231","v":0},{"$f":" 'R4a PR14'!J$231","v":0},{"$f":" 'R4a PR14'!K$231","v":0}]
[null,null,null,"Tariff Band 26",null,{"$f":" 'R4a PR14'!D$240","v":"CR626M01_R006"},{"$f":" 'R4a PR14'!E$240","v":"number"},{"$f":" 'R4a PR14'!F$240","v":0},{"$f":" 'R4a PR14'!G$240","v":0},{"$f":" 'R4a PR14'!H$240","v":0},{"$f":" 'R4a PR14'!I$240","v":0},{"$f":" 'R4a PR14'!J$240","v":0},{"$f":" 'R4a PR14'!K$240","v":0}]
[null,null,null,"Tariff Band 27",null,{"$f":" 'R4a PR14'!D$249","v":"CR627M01_R006"},{"$f":" 'R4a PR14'!E$249","v":"number"},{"$f":" 'R4a PR14'!F$249","v":0},{"$f":" 'R4a PR14'!G$249","v":0},{"$f":" 'R4a PR14'!H$249","v":0},{"$f":" 'R4a PR14'!I$249","v":0},{"$f":" 'R4a PR14'!J$249","v":0},{"$f":" 'R4a PR14'!K$249","v":0}]
[null,null,null,"Tariff Band 28",null,{"$f":" 'R4a PR14'!D$258","v":"CR628M01_R006"},{"$f":" 'R4a PR14'!E$258","v":"number"},{"$f":" 'R4a PR14'!F$258","v":0},{"$f":" 'R4a PR14'!G$258","v":0},{"$f":" 'R4a PR14'!H$258","v":0},{"$f":" 'R4a PR14'!I$258","v":0},{"$f":" 'R4a PR14'!J$258","v":0},{"$f":" 'R4a PR14'!K$258","v":0}]
[null,null,null,"Tariff Band 29",null,{"$f":" 'R4a PR14'!D$267","v":"CR629M01_R006"},{"$f":" 'R4a PR14'!E$267","v":"number"},{"$f":" 'R4a PR14'!F$267","v":0},{"$f":" 'R4a PR14'!G$267","v":0},{"$f":" 'R4a PR14'!H$267","v":0},{"$f":" 'R4a PR14'!I$267","v":0},{"$f":" 'R4a PR14'!J$267","v":0},{"$f":" 'R4a PR14'!K$267","v":0}]
[null,null,null,"Tariff Band 30",null,{"$f":" 'R4a PR14'!D$276","v":"CR630M01_R006"},{"$f":" 'R4a PR14'!E$276","v":"number"},{"$f":" 'R4a PR14'!F$276","v":0},{"$f":" 'R4a PR14'!G$276","v":0},{"$f":" 'R4a PR14'!H$276","v":0},{"$f":" 'R4a PR14'!I$276","v":0},{"$f":" 'R4a PR14'!J$276","v":0},{"$f":" 'R4a PR14'!K$276","v":0}]
[null,null,null,"Tariff Band 31",null,{"$f":" 'R4a PR14'!D$285","v":"CR631M01_R006"},{"$f":" 'R4a PR14'!E$285","v":"number"},{"$f":" 'R4a PR14'!F$285","v":0},{"$f":" 'R4a PR14'!G$285","v":0},{"$f":" 'R4a PR14'!H$285","v":0},{"$f":" 'R4a PR14'!I$285","v":0},{"$f":" 'R4a PR14'!J$285","v":0},{"$f":" 'R4a PR14'!K$285","v":0}]
[null,null,null,"Tariff Band 32",null,{"$f":" 'R4a PR14'!D$294","v":"CR632M01_R006"},{"$f":" 'R4a PR14'!E$294","v":"number"},{"$f":" 'R4a PR14'!F$294","v":0},{"$f":" 'R4a PR14'!G$294","v":0},{"$f":" 'R4a PR14'!H$294","v":0},{"$f":" 'R4a PR14'!I$294","v":0},{"$f":" 'R4a PR14'!J$294","v":0},{"$f":" 'R4a PR14'!K$294","v":0}]
[null,null,null,"Tariff Band 33",null,{"$f":" 'R4a PR14'!D$303","v":"CR633M01_R006"},{"$f":" 'R4a PR14'!E$303","v":"number"},{"$f":" 'R4a PR14'!F$303","v":0},{"$f":" 'R4a PR14'!G$303","v":0},{"$f":" 'R4a PR14'!H$303","v":0},{"$f":" 'R4a PR14'!I$303","v":0},{"$f":" 'R4a PR14'!J$303","v":0},{"$f":" 'R4a PR14'!K$303","v":0}]
[null,null,null,"Tariff Band 34",null,{"$f":" 'R4a PR14'!D$312","v":"CR634M01_R006"},{"$f":" 'R4a PR14'!E$312","v":"number"},{"$f":" 'R4a PR14'!F$312","v":0},{"$f":" 'R4a PR14'!G$312","v":0},{"$f":" 'R4a PR14'!H$312","v":0},{"$f":" 'R4a PR14'!I$312","v":0},{"$f":" 'R4a PR14'!J$312","v":0},{"$f":" 'R4a PR14'!K$312","v":0}]
[null,null,null,"Tariff Band 35",null,{"$f":" 'R4a PR14'!D$321","v":"CR635M01_R006"},{"$f":" 'R4a PR14'!E$321","v":"number"},{"$f":" 'R4a PR14'!F$321","v":0},{"$f":" 'R4a PR14'!G$321","v":0},{"$f":" 'R4a PR14'!H$321","v":0},{"$f":" 'R4a PR14'!I$321","v":0},{"$f":" 'R4a PR14'!J$321","v":0},{"$f":" 'R4a PR14'!K$321","v":0}]
[null,null,null,"Tariff Band 36",null,{"$f":" 'R4a PR14'!D$330","v":"CR636M01_R006"},{"$f":" 'R4a PR14'!E$330","v":"number"},{"$f":" 'R4a PR14'!F$330","v":0},{"$f":" 'R4a PR14'!G$330","v":0},{"$f":" 'R4a PR14'!H$330","v":0},{"$f":" 'R4a PR14'!I$330","v":0},{"$f":" 'R4a PR14'!J$330","v":0},{"$f":" 'R4a PR14'!K$330","v":0}]
[null,null,null,"Tariff Band 37",null,{"$f":" 'R4a PR14'!D$339","v":"CR637M01_R006"},{"$f":" 'R4a PR14'!E$339","v":"number"},{"$f":" 'R4a PR14'!F$339","v":0},{"$f":" 'R4a PR14'!G$339","v":0},{"$f":" 'R4a PR14'!H$339","v":0},{"$f":" 'R4a PR14'!I$339","v":0},{"$f":" 'R4a PR14'!J$339","v":0},{"$f":" 'R4a PR14'!K$339","v":0}]
[null,null,null,"Tariff Band 38",null,{"$f":" 'R4a PR14'!D$348","v":"CR638M01_R006"},{"$f":" 'R4a PR14'!E$348","v":"number"},{"$f":" 'R4a PR14'!F$348","v":0},{"$f":" 'R4a PR14'!G$348","v":0},{"$f":" 'R4a PR14'!H$348","v":0},{"$f":" 'R4a PR14'!I$348","v":0},{"$f":" 'R4a PR14'!J$348","v":0},{"$f":" 'R4a PR14'!K$348","v":0}]
[null,null,null,"Tariff Band 39",null,{"$f":" 'R4a PR14'!D$357","v":"CR639M01_R006"},{"$f":" 'R4a PR14'!E$357","v":"number"},{"$f":" 'R4a PR14'!F$357","v":0},{"$f":" 'R4a PR14'!G$357","v":0},{"$f":" 'R4a PR14'!H$357","v":0},{"$f":" 'R4a PR14'!I$357","v":0},{"$f":" 'R4a PR14'!J$357","v":0},{"$f":" 'R4a PR14'!K$357","v":0}]
[null,null,null,"Tariff Band 40",null,{"$f":" 'R4a PR14'!D$366","v":"CR640M01_R006"},{"$f":" 'R4a PR14'!E$366","v":"number"},{"$f":" 'R4a PR14'!F$366","v":0},{"$f":" 'R4a PR14'!G$366","v":0},{"$f":" 'R4a PR14'!H$366","v":0},{"$f":" 'R4a PR14'!I$366","v":0},{"$f":" 'R4a PR14'!J$366","v":0},{"$f":" 'R4a PR14'!K$366","v":0}]
[null,null,null,"Tariff Band 41",null,{"$f":" 'R4a PR14'!D$375","v":"CR641M01_R006"},{"$f":" 'R4a PR14'!E$375","v":"number"},{"$f":" 'R4a PR14'!F$375","v":0},{"$f":" 'R4a PR14'!G$375","v":0},{"$f":" 'R4a PR14'!H$375","v":0},{"$f":" 'R4a PR14'!I$375","v":0},{"$f":" 'R4a PR14'!J$375","v":0},{"$f":" 'R4a PR14'!K$375","v":0}]
[null,null,null,"Tariff Band 42",null,{"$f":" 'R4a PR14'!D$384","v":"CR642M01_R006"},{"$f":" 'R4a PR14'!E$384","v":"number"},{"$f":" 'R4a PR14'!F$384","v":0},{"$f":" 'R4a PR14'!G$384","v":0},{"$f":" 'R4a PR14'!H$384","v":0},{"$f":" 'R4a PR14'!I$384","v":0},{"$f":" 'R4a PR14'!J$384","v":0},{"$f":" 'R4a PR14'!K$384","v":0}]
[null,null,null,"Tariff Band 43",null,{"$f":" 'R4a PR14'!D$393","v":"CR643M01_R006"},{"$f":" 'R4a PR14'!E$393","v":"number"},{"$f":" 'R4a PR14'!F$393","v":0},{"$f":" 'R4a PR14'!G$393","v":0},{"$f":" 'R4a PR14'!H$393","v":0},{"$f":" 'R4a PR14'!I$393","v":0},{"$f":" 'R4a PR14'!J$393","v":0},{"$f":" 'R4a PR14'!K$393","v":0}]
[null,null,null,"Tariff Band 44",null,{"$f":" 'R4a PR14'!D$402","v":"CR644M01_R006"},{"$f":" 'R4a PR14'!E$402","v":"number"},{"$f":" 'R4a PR14'!F$402","v":0},{"$f":" 'R4a PR14'!G$402","v":0},{"$f":" 'R4a PR14'!H$402","v":0},{"$f":" 'R4a PR14'!I$402","v":0},{"$f":" 'R4a PR14'!J$402","v":0},{"$f":" 'R4a PR14'!K$402","v":0}]
[null,null,null,"Tariff Band 45",null,{"$f":" 'R4a PR14'!D$411","v":"CR645M01_R006"},{"$f":" 'R4a PR14'!E$411","v":"number"},{"$f":" 'R4a PR14'!F$411","v":0},{"$f":" 'R4a PR14'!G$411","v":0},{"$f":" 'R4a PR14'!H$411","v":0},{"$f":" 'R4a PR14'!I$411","v":0},{"$f":" 'R4a PR14'!J$411","v":0},{"$f":" 'R4a PR14'!K$411","v":0}]
[null,null,null,"Tariff Band 46",null,{"$f":" 'R4a PR14'!D$420","v":"CR646M01_R006"},{"$f":" 'R4a PR14'!E$420","v":"number"},{"$f":" 'R4a PR14'!F$420","v":0},{"$f":" 'R4a PR14'!G$420","v":0},{"$f":" 'R4a PR14'!H$420","v":0},{"$f":" 'R4a PR14'!I$420","v":0},{"$f":" 'R4a PR14'!J$420","v":0},{"$f":" 'R4a PR14'!K$420","v":0}]
[null,null,null,"Tariff Band 47",null,{"$f":" 'R4a PR14'!D$429","v":"CR647M01_R006"},{"$f":" 'R4a PR14'!E$429","v":"number"},{"$f":" 'R4a PR14'!F$429","v":0},{"$f":" 'R4a PR14'!G$429","v":0},{"$f":" 'R4a PR14'!H$429","v":0},{"$f":" 'R4a PR14'!I$429","v":0},{"$f":" 'R4a PR14'!J$429","v":0},{"$f":" 'R4a PR14'!K$429","v":0}]
[null,null,null,"Tariff Band 48",null,{"$f":" 'R4a PR14'!D$438","v":"CR648M01_R006"},{"$f":" 'R4a PR14'!E$438","v":"number"},{"$f":" 'R4a PR14'!F$438","v":0},{"$f":" 'R4a PR14'!G$438","v":0},{"$f":" 'R4a PR14'!H$438","v":0},{"$f":" 'R4a PR14'!I$438","v":0},{"$f":" 'R4a PR14'!J$438","v":0},{"$f":" 'R4a PR14'!K$438","v":0}]
[null,null,null,"Tariff Band 49",null,{"$f":" 'R4a PR14'!D$447","v":"CR649M01_R006"},{"$f":" 'R4a PR14'!E$447","v":"number"},{"$f":" 'R4a PR14'!F$447","v":0},{"$f":" 'R4a PR14'!G$447","v":0},{"$f":" 'R4a PR14'!H$447","v":0},{"$f":" 'R4a PR14'!I$447","v":0},{"$f":" 'R4a PR14'!J$447","v":0},{"$f":" 'R4a PR14'!K$447","v":0}]
[null,null,null,"Tariff Band 50",null,{"$f":" 'R4a PR14'!D$456","v":"CR650M01_R006"},{"$f":" 'R4a PR14'!E$456","v":"number"},{"$f":" 'R4a PR14'!F$456","v":0},{"$f":" 'R4a PR14'!G$456","v":0},{"$f":" 'R4a PR14'!H$456","v":0},{"$f":" 'R4a PR14'!I$456","v":0},{"$f":" 'R4a PR14'!J$456","v":0},{"$f":" 'R4a PR14'!K$456","v":0}]
[null,null,null,"Tariff Band 51",null,{"$f":" 'R4a PR14'!D$465","v":"CR651M01_R006"},{"$f":" 'R4a PR14'!E$465","v":"number"},{"$f":" 'R4a PR14'!F$465","v":0},{"$f":" 'R4a PR14'!G$465","v":0},{"$f":" 'R4a PR14'!H$465","v":0},{"$f":" 'R4a PR14'!I$465","v":0},{"$f":" 'R4a PR14'!J$465","v":0},{"$f":" 'R4a PR14'!K$465","v":0}]
[null,null,null,"Tariff Band 52",null,{"$f":" 'R4a PR14'!D$474","v":"CR652M01_R006"},{"$f":" 'R4a PR14'!E$474","v":"number"},{"$f":" 'R4a PR14'!F$474","v":0},{"$f":" 'R4a PR14'!G$474","v":0},{"$f":" 'R4a PR14'!H$474","v":0},{"$f":" 'R4a PR14'!I$474","v":0},{"$f":" 'R4a PR14'!J$474","v":0},{"$f":" 'R4a PR14'!K$474","v":0}]
[null,null,null,"Tariff Band 53",null,{"$f":" 'R4a PR14'!D$483","v":"CR653M01_R006"},{"$f":" 'R4a PR14'!E$483","v":"number"},{"$f":" 'R4a PR14'!F$483","v":0},{"$f":" 'R4a PR14'!G$483","v":0},{"$f":" 'R4a PR14'!H$483","v":0},{"$f":" 'R4a PR14'!I$483","v":0},{"$f":" 'R4a PR14'!J$483","v":0},{"$f":" 'R4a PR14'!K$483","v":0}]
[null,null,null,"Tariff Band 54",null,{"$f":" 'R4a PR14'!D$492","v":"CR654M01_R006"},{"$f":" 'R4a PR14'!E$492","v":"number"},{"$f":" 'R4a PR14'!F$492","v":0},{"$f":" 'R4a PR14'!G$492","v":0},{"$f":" 'R4a PR14'!H$492","v":0},{"$f":" 'R4a PR14'!I$492","v":0},{"$f":" 'R4a PR14'!J$492","v":0},{"$f":" 'R4a PR14'!K$492","v":0}]
[null,null,null,"Tariff Band 55",null,{"$f":" 'R4a PR14'!D$501","v":"CR655M01_R006"},{"$f":" 'R4a PR14'!E$501","v":"number"},{"$f":" 'R4a PR14'!F$501","v":0},{"$f":" 'R4a PR14'!G$501","v":0},{"$f":" 'R4a PR14'!H$501","v":0},{"$f":" 'R4a PR14'!I$501","v":0},{"$f":" 'R4a PR14'!J$501","v":0},{"$f":" 'R4a PR14'!K$501","v":0}]
[null,null,null,"Tariff Band 56",null,{"$f":" 'R4a PR14'!D$510","v":"CR656M01_R006"},{"$f":" 'R4a PR14'!E$510","v":"number"},{"$f":" 'R4a PR14'!F$510","v":0},{"$f":" 'R4a PR14'!G$510","v":0},{"$f":" 'R4a PR14'!H$510","v":0},{"$f":" 'R4a PR14'!I$510","v":0},{"$f":" 'R4a PR14'!J$510","v":0},{"$f":" 'R4a PR14'!K$510","v":0}]
[null,null,null,"Tariff Band 57",null,{"$f":" 'R4a PR14'!D$519","v":"CR657M01_R006"},{"$f":" 'R4a PR14'!E$519","v":"number"},{"$f":" 'R4a PR14'!F$519","v":0},{"$f":" 'R4a PR14'!G$519","v":0},{"$f":" 'R4a PR14'!H$519","v":0},{"$f":" 'R4a PR14'!I$519","v":0},{"$f":" 'R4a PR14'!J$519","v":0},{"$f":" 'R4a PR14'!K$519","v":0}]
[null,null,null,"Tariff Band 58",null,{"$f":" 'R4a PR14'!D$528","v":"CR658M01_R006"},{"$f":" 'R4a PR14'!E$528","v":"number"},{"$f":" 'R4a PR14'!F$528","v":0},{"$f":" 'R4a PR14'!G$528","v":0},{"$f":" 'R4a PR14'!H$528","v":0},{"$f":" 'R4a PR14'!I$528","v":0},{"$f":" 'R4a PR14'!J$528","v":0},{"$f":" 'R4a PR14'!K$528","v":0}]
[null,null,null,"Tariff Band 59",null,{"$f":" 'R4a PR14'!D$537","v":"CR659M01_R006"},{"$f":" 'R4a PR14'!E$537","v":"number"},{"$f":" 'R4a PR14'!F$537","v":0},{"$f":" 'R4a PR14'!G$537","v":0},{"$f":" 'R4a PR14'!H$537","v":0},{"$f":" 'R4a PR14'!I$537","v":0},{"$f":" 'R4a PR14'!J$537","v":0},{"$f":" 'R4a PR14'!K$537","v":0}]
[null,null,null,"Tariff Band 60",null,{"$f":" 'R4a PR14'!D$546","v":"CR660M01_R006"},{"$f":" 'R4a PR14'!E$546","v":"number"},{"$f":" 'R4a PR14'!F$546","v":0},{"$f":" 'R4a PR14'!G$546","v":0},{"$f":" 'R4a PR14'!H$546","v":0},{"$f":" 'R4a PR14'!I$546","v":0},{"$f":" 'R4a PR14'!J$546","v":0},{"$f":" 'R4a PR14'!K$546","v":0}]
[]
[null,null,"Retail cost per customer"]
[null,null,null,"Tariff Band 1",null,{"$f":" 'R4a PR14'!D$17","v":"CR601C01_R006"},{"$f":" 'R4a PR14'!E$17","v":"£"},{"$f":" 'R4a PR14'!F$17","v":2},{"$f":" 'R4a PR14'!G$17","v":16.755037151143199},{"$f":" 'R4a PR14'!H$17","v":17.173572983169201},{"$f":" 'R4a PR14'!I$17","v":17.585523920975199},{"$f":" 'R4a PR14'!J$17","v":17.893641846651601},{"$f":" 'R4a PR14'!K$17","v":18.1127433491611}]
[null,null,null,"Tariff Band 2",null,{"$f":" 'R4a PR14'!D$26","v":"CR602C01_R006"},{"$f":" 'R4a PR14'!E$26","v":"£"},{"$f":" 'R4a PR14'!F$26","v":2},{"$f":" 'R4a PR14'!G$26","v":31.7296060941541},{"$f":" 'R4a PR14'!H$26","v":32.052665241244298},{"$f":" 'R4a PR14'!I$26","v":32.379790118696299},{"$f":" 'R4a PR14'!J$26","v":32.583617640704503},{"$f":" 'R4a PR14'!K$26","v":32.695045359959103}]
[null,null,null,"Tariff Band 3",null,{"$f":" 'R4a PR14'!D$35","v":"CR603C01_R006"},{"$f":" 'R4a PR14'!E$35","v":"£"},{"$f":" 'R4a PR14'!F$35","v":2},{"$f":" 'R4a PR14'!G$35","v":537.67881514145097},{"$f":" 'R4a PR14'!H$35","v":534.74307561507396},{"$f":" 'R4a PR14'!I$35","v":532.17241577922096},{"$f":" 'R4a PR14'!J$35","v":528.82595176996006},{"$f":" 'R4a PR14'!K$35","v":525.27811131608303}]
[null,null,null,"Tariff Band 4",null,{"$f":" 'R4a PR14'!D$44","v":"CR604C01_R006"},{"$f":" 'R4a PR14'!E$44","v":"£"},{"$f":" 'R4a PR14'!F$44","v":2},{"$f":" 'R4a PR14'!G$44","v":613.54791659845898},{"$f":" 'R4a PR14'!H$44","v":610.15661478497805},{"$f":" 'R4a PR14'!I$44","v":607.18336218903198},{"$f":" 'R4a PR14'!J$44","v":603.33128849627803},{"$f":" 'R4a PR14'!K$44","v":599.25612578206403}]
[null,null,null,"Tariff Band 5",null,{"$f":" 'R4a PR14'!D$53","v":"CR605C01_R006"},{"$f":" 'R4a PR14'!E$53","v":"£"},{"$f":" 'R4a PR14'!F$53","v":2},{"$f":" 'R4a PR14'!G$53","v":16.755037151143199},{"$f":" 'R4a PR14'!H$53","v":17.173572983169201},{"$f":" 'R4a PR14'!I$53","v":17.585523920975199},{"$f":" 'R4a PR14'!J$53","v":17.8936418466517},{"$f":" 'R4a PR14'!K$53","v":18.1127433491611}]
[null,null,null,"Tariff Band 6",null,{"$f":" 'R4a PR14'!D$62","v":"CR606C01_R006"},{"$f":" 'R4a PR14'!E$62","v":"£"},{"$f":" 'R4a PR14'!F$62","v":2},{"$f":" 'R4a PR14'!G$62","v":31.7296060941541},{"$f":" 'R4a PR14'!H$62","v":32.052665241244199},{"$f":" 'R4a PR14'!I$62","v":32.379790118696398},{"$f":" 'R4a PR14'!J$62","v":32.583617640704396},{"$f":" 'R4a PR14'!K$62","v":32.695045359959202}]
[null,null,null,"Tariff Band 7",null,{"$f":" 'R4a PR14'!D$71","v":"CR607C01_R006"},{"$f":" 'R4a PR14'!E$71","v":"£"},{"$f":" 'R4a PR14'!F$71","v":2},{"$f":" 'R4a PR14'!G$71","v":537.67881514145199},{"$f":" 'R4a PR14'!H$71","v":534.74307561507703},{"$f":" 'R4a PR14'!I$71","v":532.17241577922096},{"$f":" 'R4a PR14'!J$71","v":528.82595176996199},{"$f":" 'R4a PR14'!K$71","v":525.278111316082}]
[null,null,null,"Tariff Band 8",null,{"$f":" 'R4a PR14'!D$80","v":"CR608C01_R006"},{"$f":" 'R4a PR14'!E$80","v":"£"},{"$f":" 'R4a PR14'!F$80","v":2},{"$f":" 'R4a PR14'!G$80","v":613.54791659846001},{"$f":" 'R4a PR14'!H$80","v":610.15661478497702},{"$f":" 'R4a PR14'!I$80","v":607.18336218903198},{"$f":" 'R4a PR14'!J$80","v":603.33128849627803},{"$f":" 'R4a PR14'!K$80","v":599.25612578206403}]
[null,null,null,"Tariff Band 9",null,{"$f":" 'R4a PR14'!D$89","v":"CR609C01_R006"},{"$f":" 'R4a PR14'!E$89","v":"£"},{"$f":" 'R4a PR14'!F$89","v":2},{"$f":" 'R4a PR14'!G$89","v":3609.6015462210898},{"$f":" 'R4a PR14'!H$89","v":3587.0838803051001},{"$f":" 'R4a PR14'!I$89","v":3567.1160359779201},{"$f":" 'R4a PR14'!J$89","v":3542.3743372957501},{"$f":" 'R4a PR14'!K$89","v":3516.74086637248}]
[null,null,null,"Tariff Band 10",null,{"$f":" 'R4a PR14'!D$98","v":"CR610C01_R006"},{"$f":" 'R4a PR14'!E$98","v":"£"},{"$f":" 'R4a PR14'!F$98","v":2},{"$f":" 'R4a PR14'!G$98","v":50.236408579586197},{"$f":" 'R4a PR14'!H$98","v":50.441204278838697},{"$f":" 'R4a PR14'!I$98","v":50.663237976044599},{"$f":" 'R4a PR14'!J$98","v":50.733566250792201},{"$f":" 'R4a PR14'!K$98","v":50.711752019849001}]
[null,null,null,"Tariff Band 11",null,{"$f":" 'R4a PR14'!D$107","v":"CR611C01_R006"},{"$f":" 'R4a PR14'!E$107","v":"£"},{"$f":" 'R4a PR14'!F$107","v":2},{"$f":" 'R4a PR14'!G$107","v":0},{"$f":" 'R4a PR14'!H$107","v":0},{"$f":" 'R4a PR14'!I$107","v":0},{"$f":" 'R4a PR14'!J$107","v":0},{"$f":" 'R4a PR14'!K$107","v":0}]
[null,null,null,"Tariff Band 12",null,{"$f":" 'R4a PR14'!D$116","v":"CR612C01_R006"},{"$f":" 'R4a PR14'!E$116","v":"£"},{"$f":" 'R4a PR14'!F$116","v":2},{"$f":" 'R4a PR14'!G$116","v":0},{"$f":" 'R4a PR14'!H$116","v":0},{"$f":" 'R4a PR14'!I$116","v":0},{"$f":" 'R4a PR14'!J$116","v":0},{"$f":" 'R4a PR14'!K$116","v":0}]
[null,null,null,"Tariff Band 13",null,{"$f":" 'R4a PR14'!D$125","v":"CR613C01_R006"},{"$f":" 'R4a PR14'!E$125","v":"£"},{"$f":" 'R4a PR14'!F$125","v":2},{"$f":" 'R4a PR14'!G$125","v":0},{"$f":" 'R4a PR14'!H$125","v":0},{"$f":" 'R4a PR14'!I$125","v":0},{"$f":" 'R4a PR14'!J$125","v":0},{"$f":" 'R4a PR14'!K$125","v":0}]
[null,null,null,"Tariff Band 14",null,{"$f":" 'R4a PR14'!D$134","v":"CR614C01_R006"},{"$f":" 'R4a PR14'!E$134","v":"£"},{"$f":" 'R4a PR14'!F$134","v":2},{"$f":" 'R4a PR14'!G$134","v":0},{"$f":" 'R4a PR14'!H$134","v":0},{"$f":" 'R4a PR14'!I$134","v":0},{"$f":" 'R4a PR14'!J$134","v":0},{"$f":" 'R4a PR14'!K$134","v":0}]
[null,null,null,"Tariff Band 15",null,{"$f":" 'R4a PR14'!D$143","v":"CR615C01_R006"},{"$f":" 'R4a PR14'!E$143","v":"£"},{"$f":" 'R4a PR14'!F$143","v":2},{"$f":" 'R4a PR14'!G$143","v":0},{"$f":" 'R4a PR14'!H$143","v":0},{"$f":" 'R4a PR14'!I$143","v":0},{"$f":" 'R4a PR14'!J$143","v":0},{"$f":" 'R4a PR14'!K$143","v":0}]
[null,null,null,"Tariff Band 16",null,{"$f":" 'R4a PR14'!D$152","v":"CR616C01_R006"},{"$f":" 'R4a PR14'!E$152","v":"£"},{"$f":" 'R4a PR14'!F$152","v":2},{"$f":" 'R4a PR14'!G$152","v":0},{"$f":" 'R4a PR14'!H$152","v":0},{"$f":" 'R4a PR14'!I$152","v":0},{"$f":" 'R4a PR14'!J$152","v":0},{"$f":" 'R4a PR14'!K$152","v":0}]
[null,null,null,"Tariff Band 17",null,{"$f":" 'R4a PR14'!D$161","v":"CR617C01_R006"},{"$f":" 'R4a PR14'!E$161","v":"£"},{"$f":" 'R4a PR14'!F$161","v":2},{"$f":" 'R4a PR14'!G$161","v":0},{"$f":" 'R4a PR14'!H$161","v":0},{"$f":" 'R4a PR14'!I$161","v":0},{"$f":" 'R4a PR14'!J$161","v":0},{"$f":" 'R4a PR14'!K$161","v":0}]
[null,null,null,"Tariff Band 18",null,{"$f":" 'R4a PR14'!D$170","v":"CR618C01_R006"},{"$f":" 'R4a PR14'!E$170","v":"£"},{"$f":" 'R4a PR14'!F$170","v":2},{"$f":" 'R4a PR14'!G$170","v":0},{"$f":" 'R4a PR14'!H$170","v":0},{"$f":" 'R4a PR14'!I$170","v":0},{"$f":" 'R4a PR14'!J$170","v":0},{"$f":" 'R4a PR14'!K$170","v":0}]
[null,null,null,"Tariff Band 19",null,{"$f":" 'R4a PR14'!D$179","v":"CR619C01_R006"},{"$f":" 'R4a PR14'!E$179","v":"£"},{"$f":" 'R4a PR14'!F$179","v":2},{"$f":" 'R4a PR14'!G$179","v":0},{"$f":" 'R4a PR14'!H$179","v":0},{"$f":" 'R4a PR14'!I$179","v":0},{"$f":" 'R4a PR14'!J$179","v":0},{"$f":" 'R4a PR14'!K$179","v":0}]
[null,null,null,"Tariff Band 20",null,{"$f":" 'R4a PR14'!D$188","v":"CR620C01_R006"},{"$f":" 'R4a PR14'!E$188","v":"£"},{"$f":" 'R4a PR14'!F$188","v":2},{"$f":" 'R4a PR14'!G$188","v":0},{"$f":" 'R4a PR14'!H$188","v":0},{"$f":" 'R4a PR14'!I$188","v":0},{"$f":" 'R4a PR14'!J$188","v":0},{"$f":" 'R4a PR14'!K$188","v":0}]
[null,null,null,"Tariff Band 21",null,{"$f":" 'R4a PR14'!D$197","v":"CR621C01_R006"},{"$f":" 'R4a PR14'!E$197","v":"£"},{"$f":" 'R4a PR14'!F$197","v":2},{"$f":" 'R4a PR14'!G$197","v":0},{"$f":" 'R4a PR14'!H$197","v":0},{"$f":" 'R4a PR14'!I$197","v":0},{"$f":" 'R4a PR14'!J$197","v":0},{"$f":" 'R4a PR14'!K$197","v":0}]
[null,null,null,"Tariff Band 22",null,{"$f":" 'R4a PR14'!D$206","v":"CR622C01_R006"},{"$f":" 'R4a PR14'!E$206","v":"£"},{"$f":" 'R4a PR14'!F$206","v":2},{"$f":" 'R4a PR14'!G$206","v":0},{"$f":" 'R4a PR14'!H$206","v":0},{"$f":" 'R4a PR14'!I$206","v":0},{"$f":" 'R4a PR14'!J$206","v":0},{"$f":" 'R4a PR14'!K$206","v":0}]
[null,null,null,"Tariff Band 23",null,{"$f":" 'R4a PR14'!D$215","v":"CR623C01_R006"},{"$f":" 'R4a PR14'!E$215","v":"£"},{"$f":" 'R4a PR14'!F$215","v":2},{"$f":" 'R4a PR14'!G$215","v":0},{"$f":" 'R4a PR14'!H$215","v":0},{"$f":" 'R4a PR14'!I$215","v":0},{"$f":" 'R4a PR14'!J$215","v":0},{"$f":" 'R4a PR14'!K$215","v":0}]
[null,null,null,"Tariff Band 24",null,{"$f":" 'R4a PR14'!D$224","v":"CR624C01_R006"},{"$f":" 'R4a PR14'!E$224","v":"£"},{"$f":" 'R4a PR14'!F$224","v":2},{"$f":" 'R4a PR14'!G$224","v":0},{"$f":" 'R4a PR14'!H$224","v":0},{"$f":" 'R4a PR14'!I$224","v":0},{"$f":" 'R4a PR14'!J$224","v":0},{"$f":" 'R4a PR14'!K$224","v":0}]
[null,null,null,"Tariff Band 25",null,{"$f":" 'R4a PR14'!D$233","v":"CR625C01_R006"},{"$f":" 'R4a PR14'!E$233","v":"£"},{"$f":" 'R4a PR14'!F$233","v":2},{"$f":" 'R4a PR14'!G$233","v":0},{"$f":" 'R4a PR14'!H$233","v":0},{"$f":" 'R4a PR14'!I$233","v":0},{"$f":" 'R4a PR14'!J$233","v":0},{"$f":" 'R4a PR14'!K$233","v":0}]
[null,null,null,"Tariff Band 26",null,{"$f":" 'R4a PR14'!D$242","v":"CR626C01_R006"},{"$f":" 'R4a PR14'!E$242","v":"£"},{"$f":" 'R4a PR14'!F$242","v":2},{"$f":" 'R4a PR14'!G$242","v":0},{"$f":" 'R4a PR14'!H$242","v":0},{"$f":" 'R4a PR14'!I$242","v":0},{"$f":" 'R4a PR14'!J$242","v":0},{"$f":" 'R4a PR14'!K$242","v":0}]
[null,null,null,"Tariff Band 27",null,{"$f":" 'R4a PR14'!D$251","v":"CR627C01_R006"},{"$f":" 'R4a PR14'!E$251","v":"£"},{"$f":" 'R4a PR14'!F$251","v":2},{"$f":" 'R4a PR14'!G$251","v":0},{"$f":" 'R4a PR14'!H$251","v":0},{"$f":" 'R4a PR14'!I$251","v":0},{"$f":" 'R4a PR14'!J$251","v":0},{"$f":" 'R4a PR14'!K$251","v":0}]
[null,null,null,"Tariff Band 28",null,{"$f":" 'R4a PR14'!D$260","v":"CR628C01_R006"},{"$f":" 'R4a PR14'!E$260","v":"£"},{"$f":" 'R4a PR14'!F$260","v":2},{"$f":" 'R4a PR14'!G$260","v":0},{"$f":" 'R4a PR14'!H$260","v":0},{"$f":" 'R4a PR14'!I$260","v":0},{"$f":" 'R4a PR14'!J$260","v":0},{"$f":" 'R4a PR14'!K$260","v":0}]
[null,null,null,"Tariff Band 29",null,{"$f":" 'R4a PR14'!D$269","v":"CR629C01_R006"},{"$f":" 'R4a PR14'!E$269","v":"£"},{"$f":" 'R4a PR14'!F$269","v":2},{"$f":" 'R4a PR14'!G$269","v":0},{"$f":" 'R4a PR14'!H$269","v":0},{"$f":" 'R4a PR14'!I$269","v":0},{"$f":" 'R4a PR14'!J$269","v":0},{"$f":" 'R4a PR14'!K$269","v":0}]
[null,null,null,"Tariff Band 30",null,{"$f":" 'R4a PR14'!D$278","v":"CR630C01_R006"},{"$f":" 'R4a PR14'!E$278","v":"£"},{"$f":" 'R4a PR14'!F$278","v":2},{"$f":" 'R4a PR14'!G$278","v":0},{"$f":" 'R4a PR14'!H$278","v":0},{"$f":" 'R4a PR14'!I$278","v":0},{"$f":" 'R4a PR14'!J$278","v":0},{"$f":" 'R4a PR14'!K$278","v":0}]
[null,null,null,"Tariff Band 31",null,{"$f":" 'R4a PR14'!D$287","v":"CR631C01_R006"},{"$f":" 'R4a PR14'!E$287","v":"£"},{"$f":" 'R4a PR14'!F$287","v":2},{"$f":" 'R4a PR14'!G$287","v":0},{"$f":" 'R4a PR14'!H$287","v":0},{"$f":" 'R4a PR14'!I$287","v":0},{"$f":" 'R4a PR14'!J$287","v":0},{"$f":" 'R4a PR14'!K$287","v":0}]
[null,null,null,"Tariff Band 32",null,{"$f":" 'R4a PR14'!D$296","v":"CR632C01_R006"},{"$f":" 'R4a PR14'!E$296","v":"£"},{"$f":" 'R4a PR14'!F$296","v":2},{"$f":" 'R4a PR14'!G$296","v":0},{"$f":" 'R4a PR14'!H$296","v":0},{"$f":" 'R4a PR14'!I$296","v":0},{"$f":" 'R4a PR14'!J$296","v":0},{"$f":" 'R4a PR14'!K$296","v":0}]
[null,null,null,"Tariff Band 33",null,{"$f":" 'R4a PR14'!D$305","v":"CR633C01_R006"},{"$f":" 'R4a PR14'!E$305","v":"£"},{"$f":" 'R4a PR14'!F$305","v":2},{"$f":" 'R4a PR14'!G$305","v":0},{"$f":" 'R4a PR14'!H$305","v":0},{"$f":" 'R4a PR14'!I$305","v":0},{"$f":" 'R4a PR14'!J$305","v":0},{"$f":" 'R4a PR14'!K$305","v":0}]
[null,null,null,"Tariff Band 34",null,{"$f":" 'R4a PR14'!D$314","v":"CR634C01_R006"},{"$f":" 'R4a PR14'!E$314","v":"£"},{"$f":" 'R4a PR14'!F$314","v":2},{"$f":" 'R4a PR14'!G$314","v":0},{"$f":" 'R4a PR14'!H$314","v":0},{"$f":" 'R4a PR14'!I$314","v":0},{"$f":" 'R4a PR14'!J$314","v":0},{"$f":" 'R4a PR14'!K$314","v":0}]
[null,null,null,"Tariff Band 35",null,{"$f":" 'R4a PR14'!D$323","v":"CR635C01_R006"},{"$f":" 'R4a PR14'!E$323","v":"£"},{"$f":" 'R4a PR14'!F$323","v":2},{"$f":" 'R4a PR14'!G$323","v":0},{"$f":" 'R4a PR14'!H$323","v":0},{"$f":" 'R4a PR14'!I$323","v":0},{"$f":" 'R4a PR14'!J$323","v":0},{"$f":" 'R4a PR14'!K$323","v":0}]
[null,null,null,"Tariff Band 36",null,{"$f":" 'R4a PR14'!D$332","v":"CR636C01_R006"},{"$f":" 'R4a PR14'!E$332","v":"£"},{"$f":" 'R4a PR14'!F$332","v":2},{"$f":" 'R4a PR14'!G$332","v":0},{"$f":" 'R4a PR14'!H$332","v":0},{"$f":" 'R4a PR14'!I$332","v":0},{"$f":" 'R4a PR14'!J$332","v":0},{"$f":" 'R4a PR14'!K$332","v":0}]
[null,null,null,"Tariff Band 37",null,{"$f":" 'R4a PR14'!D$341","v":"CR637C01_R006"},{"$f":" 'R4a PR14'!E$341","v":"£"},{"$f":" 'R4a PR14'!F$341","v":2},{"$f":" 'R4a PR14'!G$341","v":0},{"$f":" 'R4a PR14'!H$341","v":0},{"$f":" 'R4a PR14'!I$341","v":0},{"$f":" 'R4a PR14'!J$341","v":0},{"$f":" 'R4a PR14'!K$341","v":0}]
[null,null,null,"Tariff Band 38",null,{"$f":" 'R4a PR14'!D$350","v":"CR638C01_R006"},{"$f":" 'R4a PR14'!E$350","v":"£"},{"$f":" 'R4a PR14'!F$350","v":2},{"$f":" 'R4a PR14'!G$350","v":0},{"$f":" 'R4a PR14'!H$350","v":0},{"$f":" 'R4a PR14'!I$350","v":0},{"$f":" 'R4a PR14'!J$350","v":0},{"$f":" 'R4a PR14'!K$350","v":0}]
[null,null,null,"Tariff Band 39",null,{"$f":" 'R4a PR14'!D$359","v":"CR639C01_R006"},{"$f":" 'R4a PR14'!E$359","v":"£"},{"$f":" 'R4a PR14'!F$359","v":2},{"$f":" 'R4a PR14'!G$359","v":0},{"$f":" 'R4a PR14'!H$359","v":0},{"$f":" 'R4a PR14'!I$359","v":0},{"$f":" 'R4a PR14'!J$359","v":0},{"$f":" 'R4a PR14'!K$359","v":0}]
[null,null,null,"Tariff Band 40",null,{"$f":" 'R4a PR14'!D$368","v":"CR640C01_R006"},{"$f":" 'R4a PR14'!E$368","v":"£"},{"$f":" 'R4a PR14'!F$368","v":2},{"$f":" 'R4a PR14'!G$368","v":0},{"$f":" 'R4a PR14'!H$368","v":0},{"$f":" 'R4a PR14'!I$368","v":0},{"$f":" 'R4a PR14'!J$368","v":0},{"$f":" 'R4a PR14'!K$368","v":0}]
[null,null,null,"Tariff Band 41",null,{"$f":" 'R4a PR14'!D$377","v":"CR641C01_R006"},{"$f":" 'R4a PR14'!E$377","v":"£"},{"$f":" 'R4a PR14'!F$377","v":2},{"$f":" 'R4a PR14'!G$377","v":0},{"$f":" 'R4a PR14'!H$377","v":0},{"$f":" 'R4a PR14'!I$377","v":0},{"$f":" 'R4a PR14'!J$377","v":0},{"$f":" 'R4a PR14'!K$377","v":0}]
[null,null,null,"Tariff Band 42",null,{"$f":" 'R4a PR14'!D$386","v":"CR642C01_R006"},{"$f":" 'R4a PR14'!E$386","v":"£"},{"$f":" 'R4a PR14'!F$386","v":2},{"$f":" 'R4a PR14'!G$386","v":0},{"$f":" 'R4a PR14'!H$386","v":0},{"$f":" 'R4a PR14'!I$386","v":0},{"$f":" 'R4a PR14'!J$386","v":0},{"$f":" 'R4a PR14'!K$386","v":0}]
[null,null,null,"Tariff Band 43",null,{"$f":" 'R4a PR14'!D$395","v":"CR643C01_R006"},{"$f":" 'R4a PR14'!E$395","v":"£"},{"$f":" 'R4a PR14'!F$395","v":2},{"$f":" 'R4a PR14'!G$395","v":0},{"$f":" 'R4a PR14'!H$395","v":0},{"$f":" 'R4a PR14'!I$395","v":0},{"$f":" 'R4a PR14'!J$395","v":0},{"$f":" 'R4a PR14'!K$395","v":0}]
[null,null,null,"Tariff Band 44",null,{"$f":" 'R4a PR14'!D$404","v":"CR644C01_R006"},{"$f":" 'R4a PR14'!E$404","v":"£"},{"$f":" 'R4a PR14'!F$404","v":2},{"$f":" 'R4a PR14'!G$404","v":0},{"$f":" 'R4a PR14'!H$404","v":0},{"$f":" 'R4a PR14'!I$404","v":0},{"$f":" 'R4a PR14'!J$404","v":0},{"$f":" 'R4a PR14'!K$404","v":0}]
[null,null,null,"Tariff Band 45",null,{"$f":" 'R4a PR14'!D$413","v":"CR645C01_R006"},{"$f":" 'R4a PR14'!E$413","v":"£"},{"$f":" 'R4a PR14'!F$413","v":2},{"$f":" 'R4a PR14'!G$413","v":0},{"$f":" 'R4a PR14'!H$413","v":0},{"$f":" 'R4a PR14'!I$413","v":0},{"$f":" 'R4a PR14'!J$413","v":0},{"$f":" 'R4a PR14'!K$413","v":0}]
[null,null,null,"Tariff Band 46",null,{"$f":" 'R4a PR14'!D$422","v":"CR646C01_R006"},{"$f":" 'R4a PR14'!E$422","v":"£"},{"$f":" 'R4a PR14'!F$422","v":2},{"$f":" 'R4a PR14'!G$422","v":0},{"$f":" 'R4a PR14'!H$422","v":0},{"$f":" 'R4a PR14'!I$422","v":0},{"$f":" 'R4a PR14'!J$422","v":0},{"$f":" 'R4a PR14'!K$422","v":0}]
[null,null,null,"Tariff Band 47",null,{"$f":" 'R4a PR14'!D$431","v":"CR647C01_R006"},{"$f":" 'R4a PR14'!E$431","v":"£"},{"$f":" 'R4a PR14'!F$431","v":2},{"$f":" 'R4a PR14'!G$431","v":0},{"$f":" 'R4a PR14'!H$431","v":0},{"$f":" 'R4a PR14'!I$431","v":0},{"$f":" 'R4a PR14'!J$431","v":0},{"$f":" 'R4a PR14'!K$431","v":0}]
[null,null,null,"Tariff Band 48",null,{"$f":" 'R4a PR14'!D$440","v":"CR648C01_R006"},{"$f":" 'R4a PR14'!E$440","v":"£"},{"$f":" 'R4a PR14'!F$440","v":2},{"$f":" 'R4a PR14'!G$440","v":0},{"$f":" 'R4a PR14'!H$440","v":0},{"$f":" 'R4a PR14'!I$440","v":0},{"$f":" 'R4a PR14'!J$440","v":0},{"$f":" 'R4a PR14'!K$440","v":0}]
[null,null,null,"Tariff Band 49",null,{"$f":" 'R4a PR14'!D$449","v":"CR649C01_R006"},{"$f":" 'R4a PR14'!E$449","v":"£"},{"$f":" 'R4a PR14'!F$449","v":2},{"$f":" 'R4a PR14'!G$449","v":0},{"$f":" 'R4a PR14'!H$449","v":0},{"$f":" 'R4a PR14'!I$449","v":0},{"$f":" 'R4a PR14'!J$449","v":0},{"$f":" 'R4a PR14'!K$449","v":0}]
[null,null,null,"Tariff Band 50",null,{"$f":" 'R4a PR14'!D$458","v":"CR650C01_R006"},{"$f":" 'R4a PR14'!E$458","v":"£"},{"$f":" 'R4a PR14'!F$458","v":2},{"$f":" 'R4a PR14'!G$458","v":0},{"$f":" 'R4a PR14'!H$458","v":0},{"$f":" 'R4a PR14'!I$458","v":0},{"$f":" 'R4a PR14'!J$458","v":0},{"$f":" 'R4a PR14'!K$458","v":0}]
[null,null,null,"Tariff Band 51",null,{"$f":" 'R4a PR14'!D$467","v":"CR651C01_R006"},{"$f":" 'R4a PR14'!E$467","v":"£"},{"$f":" 'R4a PR14'!F$467","v":2},{"$f":" 'R4a PR14'!G$467","v":0},{"$f":" 'R4a PR14'!H$467","v":0},{"$f":" 'R4a PR14'!I$467","v":0},{"$f":" 'R4a PR14'!J$467","v":0},{"$f":" 'R4a PR14'!K$467","v":0}]
[null,null,null,"Tariff Band 52",null,{"$f":" 'R4a PR14'!D$476","v":"CR652C01_R006"},{"$f":" 'R4a PR14'!E$476","v":"£"},{"$f":" 'R4a PR14'!F$476","v":2},{"$f":" 'R4a PR14'!G$476","v":0},{"$f":" 'R4a PR14'!H$476","v":0},{"$f":" 'R4a PR14'!I$476","v":0},{"$f":" 'R4a PR14'!J$476","v":0},{"$f":" 'R4a PR14'!K$476","v":0}]
[null,null,null,"Tariff Band 53",null,{"$f":" 'R4a PR14'!D$485","v":"CR653C01_R006"},{"$f":" 'R4a PR14'!E$485","v":"£"},{"$f":" 'R4a PR14'!F$485","v":2},{"$f":" 'R4a PR14'!G$485","v":0},{"$f":" 'R4a PR14'!H$485","v":0},{"$f":" 'R4a PR14'!I$485","v":0},{"$f":" 'R4a PR14'!J$485","v":0},{"$f":" 'R4a PR14'!K$485","v":0}]
[null,null,null,"Tariff Band 54",null,{"$f":" 'R4a PR14'!D$494","v":"CR654C01_R006"},{"$f":" 'R4a PR14'!E$494","v":"£"},{"$f":" 'R4a PR14'!F$494","v":2},{"$f":" 'R4a PR14'!G$494","v":0},{"$f":" 'R4a PR14'!H$494","v":0},{"$f":" 'R4a PR14'!I$494","v":0},{"$f":" 'R4a PR14'!J$494","v":0},{"$f":" 'R4a PR14'!K$494","v":0}]
[null,null,null,"Tariff Band 55",null,{"$f":" 'R4a PR14'!D$503","v":"CR655C01_R006"},{"$f":" 'R4a PR14'!E$503","v":"£"},{"$f":" 'R4a PR14'!F$503","v":2},{"$f":" 'R4a PR14'!G$503","v":0},{"$f":" 'R4a PR14'!H$503","v":0},{"$f":" 'R4a PR14'!I$503","v":0},{"$f":" 'R4a PR14'!J$503","v":0},{"$f":" 'R4a PR14'!K$503","v":0}]
[null,null,null,"Tariff Band 56",null,{"$f":" 'R4a PR14'!D$512","v":"CR656C01_R006"},{"$f":" 'R4a PR14'!E$512","v":"£"},{"$f":" 'R4a PR14'!F$512","v":2},{"$f":" 'R4a PR14'!G$512","v":0},{"$f":" 'R4a PR14'!H$512","v":0},{"$f":" 'R4a PR14'!I$512","v":0},{"$f":" 'R4a PR14'!J$512","v":0},{"$f":" 'R4a PR14'!K$512","v":0}]
[null,null,null,"Tariff Band 57",null,{"$f":" 'R4a PR14'!D$521","v":"CR657C01_R006"},{"$f":" 'R4a PR14'!E$521","v":"£"},{"$f":" 'R4a PR14'!F$521","v":2},{"$f":" 'R4a PR14'!G$521","v":0},{"$f":" 'R4a PR14'!H$521","v":0},{"$f":" 'R4a PR14'!I$521","v":0},{"$f":" 'R4a PR14'!J$521","v":0},{"$f":" 'R4a PR14'!K$521","v":0}]
[null,null,null,"Tariff Band 58",null,{"$f":" 'R4a PR14'!D$530","v":"CR658C01_R006"},{"$f":" 'R4a PR14'!E$530","v":"£"},{"$f":" 'R4a PR14'!F$530","v":2},{"$f":" 'R4a PR14'!G$530","v":0},{"$f":" 'R4a PR14'!H$530","v":0},{"$f":" 'R4a PR14'!I$530","v":0},{"$f":" 'R4a PR14'!J$530","v":0},{"$f":" 'R4a PR14'!K$530","v":0}]
[null,null,null,"Tariff Band 59",null,{"$f":" 'R4a PR14'!D$539","v":"CR659C01_R006"},{"$f":" 'R4a PR14'!E$539","v":"£"},{"$f":" 'R4a PR14'!F$539","v":2},{"$f":" 'R4a PR14'!G$539","v":0},{"$f":" 'R4a PR14'!H$539","v":0},{"$f":" 'R4a PR14'!I$539","v":0},{"$f":" 'R4a PR14'!J$539","v":0},{"$f":" 'R4a PR14'!K$539","v":0}]
[null,null,null,"Tariff Band 60",null,{"$f":" 'R4a PR14'!D$548","v":"CR660C01_R006"},{"$f":" 'R4a PR14'!E$548","v":"£"},{"$f":" 'R4a PR14'!F$548","v":2},{"$f":" 'R4a PR14'!G$548","v":0},{"$f":" 'R4a PR14'!H$548","v":0},{"$f":" 'R4a PR14'!I$548","v":0},{"$f":" 'R4a PR14'!J$548","v":0},{"$f":" 'R4a PR14'!K$548","v":0}]
[]
[null,null,"Projected retail costs"]
[null,null,null,"Tariff Band 1",null,null,"£m",3,{"$f":" I135 * I197 / 1000000","v":1.5431822302785149E-2},1.5817304622454786E-2,1.6196722084340514E-2,1.6480506658164428E-2,1.6682304805342461E-2]
[null,null,null,"Tariff Band 2",null,null,"£m",3,0.14983402387103739,0.15135957864197377,0.15290433266607067,0.15386685006094555,0.15439303571535129]
[null,null,null,"Tariff Band 3",null,null,"£m",3,1.129125511797047E-2,1.1229604587916555E-2,1.117562073136364E-2,1.110534498716916E-2,1.1030840337637743E-2]
[null,null,null,"Tariff Band 4",null,null,"£m",3,6.1354791659845901E-4,6.1015661478497807E-4,6.0718336218903198E-4,6.03331288496278E-4,5.9925612578206407E-4]
[null,null,null,"Tariff Band 5",null,null,"£m",3,1.6587053693049504E-2,1.700139334838156E-2,1.7409214128643088E-2,1.7714242910786882E-2,1.7931147734904399E-2]
[null,null,null,"Tariff Band 6",null,null,"£m",3,0.27302643654575404,0.27580629102808779,0.27862113024579549,0.28037502223672212,0.2813338337968242]
[null,null,null,"Tariff Band 7",null,null,"£m",3,1.8281079714809367E-2,1.8181264570912618E-2,1.8093862136493513E-2,1.7980082360178708E-2,1.7859455784746788E-2]
[null,null,null,"Tariff Band 8",null,null,"£m",3,1.84064374979538E-3,1.830469844354931E-3,1.8215500865670961E-3,1.8099938654888342E-3,1.7977683773461922E-3]
[null,null,null,"Tariff Band 9",null,null,"£m",3,3.6096015462210897E-3,3.5870838803051001E-3,3.5671160359779202E-3,3.54237433729575E-3,3.5167408663724798E-3]
[null,null,null,"Tariff Band 10",null,null,"£m",3,5.0236408579586198E-5,5.0441204278838698E-5,5.0663237976044597E-5,5.0733566250792204E-5,5.0711752019849004E-5]
[null,null,null,"Tariff Band 11",null,null,"£m",3,{"$f":" I145 * I207 / 1000000","v":0},0,0,0,0]
[null,null,null,"Tariff Band 12",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 13",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 14",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 15",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 16",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 17",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 18",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 19",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 20",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 21",null,null,"£m",3,{"$f":" I155 * I217 / 1000000","v":0},0,0,0,0]
[null,null,null,"Tariff Band 22",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 23",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 24",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 25",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 26",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 27",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 28",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 29",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 30",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 31",null,null,"£m",3,{"$f":" I165 * I227 / 1000000","v":0},0,0,0,0]
[null,null,null,"Tariff Band 32",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 33",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 34",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 35",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 36",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 37",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 38",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 39",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 40",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 41",null,null,"£m",3,{"$f":" I175 * I237 / 1000000","v":0},0,0,0,0]
[null,null,null,"Tariff Band 42",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 43",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 44",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 45",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 46",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 47",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 48",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 49",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 50",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 51",null,null,"£m",3,{"$f":" I185 * I247 / 1000000","v":0},0,0,0,0]
[null,null,null,"Tariff Band 52",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 53",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 54",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 55",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 56",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 57",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 58",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 59",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 60",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Projected retail costs",null,null,"£m",3,{"$f":"SUM(I259:I318)","v":0.4905657008666004},{"$f":"SUM(J259:J318)","v":0.4954735883434509},{"$f":"SUM(K259:K318)","v":0.50044739471541699},{"$f":"SUM(L259:L318)","v":0.50352848227149849},{"$f":"SUM(M259:M318)","v":0.50519509529632745}]
[]
["WHOLESALE CHARGE ATTRIBUTABLE TO NON-HOUSEHOLDS AT FD"]
[null,null,null,{"$f":"'R4a PR14'!C8","v":"Wholesale charge to retail (household and non-household)"},null,{"$f":" 'R4a PR14'!D$8","v":"C00277_A001"},{"$f":" 'R4a PR14'!E$8","v":"£m"},{"$f":" 'R4a PR14'!F$8","v":3},{"$f":" 'R4a PR14'!G$8","v":53.213474837552504},{"$f":" 'R4a PR14'!H$8","v":55.264972898443801},{"$f":" 'R4a PR14'!I$8","v":57.426468703898003},{"$f":" 'R4a PR14'!J$8","v":59.869845810467503},{"$f":" 'R4a PR14'!K$8","v":62.5148381787616}]
[null,null,null,{"$f":"'R4a PR14'!C9","v":"Household apportionment of wholesale allowed revenues"},null,{"$f":" 'R4a PR14'!D$9","v":"C00278_A001"},{"$f":" 'R4a PR14'!E$9","v":"%"},{"$f":" 'R4a PR14'!F$9","v":2},{"$f":" 'R4a PR14'!G$9","v":0.81908632544173099},{"$f":" 'R4a PR14'!H$9","v":0.817885396143892},{"$f":" 'R4a PR14'!I$9","v":0.81684360073328199},{"$f":" 'R4a PR14'!J$9","v":0.81580010360143795},{"$f":" 'R4a PR14'!K$9","v":0.81485573091033403}]
[null,null,null,"Allocated non-household wholesale charge at FD (nominal price base)",null,null,"£m",3,{"$f":" I322 * (1 - I323)","v":9.6270452688756105},{"$f":" J322 * (1 - J323)","v":10.064558646518638},{"$f":" K322 * (1 - K323)","v":10.51802523040883},{"$f":" L322 * (1 - L323)","v":11.028019395685998},{"$f":" M322 * (1 - M323)","v":11.574264021865561}]
[]
["WHOLESALE CHARGE ATTRIBUTABLE TO NON_HOUSEHOLDS PRE FD"]
[null,null,"Projected wholesale charge pre-FD (2012-13 price base)"]
[null,null,null,"Tariff Band 1",null,{"$f":" 'R4a PR14'!D$18","v":"R4D01D04"},{"$f":" 'R4a PR14'!E$18","v":"£m"},{"$f":" 'R4a PR14'!F$18","v":3},{"$f":" 'R4a PR14'!G$18","v":0.105436297261379},{"$f":" 'R4a PR14'!H$18","v":0.10658173237957901},{"$f":" 'R4a PR14'!I$18","v":0.109943843303937},{"$f":" 'R4a PR14'!J$18","v":0.113015140792999},{"$f":" 'R4a PR14'!K$18","v":0.11500355417917001}]
[null,null,null,"Tariff Band 2",null,{"$f":" 'R4a PR14'!D$27","v":"R4D02D04"},{"$f":" 'R4a PR14'!E$27","v":"£m"},{"$f":" 'R4a PR14'!F$27","v":3},{"$f":" 'R4a PR14'!G$27","v":2.6267711451035698},{"$f":" 'R4a PR14'!H$27","v":2.6554032311655398},{"$f":" 'R4a PR14'!I$27","v":2.7431573089341401},{"$f":" 'R4a PR14'!J$27","v":2.8241235022918199},{"$f":" 'R4a PR14'!K$27","v":2.87218336634364}]
[null,null,null,"Tariff Band 3",null,{"$f":" 'R4a PR14'!D$36","v":"R4D03D04"},{"$f":" 'R4a PR14'!E$36","v":"£m"},{"$f":" 'R4a PR14'!F$36","v":3},{"$f":" 'R4a PR14'!G$36","v":0.347447612383529},{"$f":" 'R4a PR14'!H$36","v":0.35670407214111199},{"$f":" 'R4a PR14'!I$36","v":0.36478115069419598},{"$f":" 'R4a PR14'!J$36","v":0.37263758610324499},{"$f":" 'R4a PR14'!K$36","v":0.38096012388623302}]
[null,null,null,"Tariff Band 4",null,{"$f":" 'R4a PR14'!D$45","v":"R4D04D04"},{"$f":" 'R4a PR14'!E$45","v":"£m"},{"$f":" 'R4a PR14'!F$45","v":3},{"$f":" 'R4a PR14'!G$45","v":0.10047739576549999},{"$f":" 'R4a PR14'!H$45","v":0.101568958544965},{"$f":" 'R4a PR14'!I$45","v":0.104772941980734},{"$f":" 'R4a PR14'!J$45","v":0.10769978957817},{"$f":" 'R4a PR14'!K$45","v":0.109594683499307}]
[null,null,null,"Tariff Band 5",null,{"$f":" 'R4a PR14'!D$54","v":"R4D05D04"},{"$f":" 'R4a PR14'!E$54","v":"£m"},{"$f":" 'R4a PR14'!F$54","v":3},{"$f":" 'R4a PR14'!G$54","v":0.14526958343559701},{"$f":" 'R4a PR14'!H$54","v":0.146847757999722},{"$f":" 'R4a PR14'!I$54","v":0.151480056990979},{"$f":" 'R4a PR14'!J$54","v":0.15571167473962499},{"$f":" 'R4a PR14'!K$54","v":0.158451300388568}]
[null,null,null,"Tariff Band 6",null,{"$f":" 'R4a PR14'!D$63","v":"R4D06D04"},{"$f":" 'R4a PR14'!E$63","v":"£m"},{"$f":" 'R4a PR14'!F$63","v":3},{"$f":" 'R4a PR14'!G$63","v":6.1354864810971499},{"$f":" 'R4a PR14'!H$63","v":6.2023639391072498},{"$f":" 'R4a PR14'!I$63","v":6.4073357193150597},{"$f":" 'R4a PR14'!J$63","v":6.5964526835766497},{"$f":" 'R4a PR14'!K$63","v":6.7087086167678498}]
[null,null,null,"Tariff Band 7",null,{"$f":" 'R4a PR14'!D$72","v":"R4D07D04"},{"$f":" 'R4a PR14'!E$72","v":"£m"},{"$f":" 'R4a PR14'!F$72","v":3},{"$f":" 'R4a PR14'!G$72","v":0.72107670000096002},{"$f":" 'R4a PR14'!H$72","v":0.740287128329711},{"$f":" 'R4a PR14'!I$72","v":0.75704992347097599},{"$f":" 'R4a PR14'!J$72","v":0.77335480603921303},{"$f":" 'R4a PR14'!K$72","v":0.79062701590999496}]
[null,null,null,"Tariff Band 8",null,{"$f":" 'R4a PR14'!D$81","v":"R4D08D04"},{"$f":" 'R4a PR14'!E$81","v":"£m"},{"$f":" 'R4a PR14'!F$81","v":3},{"$f":" 'R4a PR14'!G$81","v":0.38638666851382603},{"$f":" 'R4a PR14'!H$81","v":0.39058428234147202},{"$f":" 'R4a PR14'!I$81","v":0.402905227528083},{"$f":" 'R4a PR14'!J$81","v":0.41416044452296302},{"$f":" 'R4a PR14'!K$81","v":0.42144727499659301}]
[null,null,null,"Tariff Band 9",null,{"$f":" 'R4a PR14'!D$90","v":"R4D09D04"},{"$f":" 'R4a PR14'!E$90","v":"£m"},{"$f":" 'R4a PR14'!F$90","v":3},{"$f":" 'R4a PR14'!G$90","v":0.55140217644227396},{"$f":" 'R4a PR14'!H$90","v":0.56890919554431596},{"$f":" 'R4a PR14'!I$90","v":0.58668760790507601},{"$f":" 'R4a PR14'!J$90","v":0.605461611358038},{"$f":" 'R4a PR14'!K$90","v":0.62483638292149501}]
[null,null,null,"Tariff Band 10",null,{"$f":" 'R4a PR14'!D$99","v":"R4D10D04"},{"$f":" 'R4a PR14'!E$99","v":"£m"},{"$f":" 'R4a PR14'!F$99","v":3},{"$f":" 'R4a PR14'!G$99","v":8.1323721466964299E-3},{"$f":" 'R4a PR14'!H$99","v":8.3905749623540398E-3},{"$f":" 'R4a PR14'!I$99","v":8.6527804299275993E-3},{"$f":" 'R4a PR14'!J$99","v":8.9296694036852895E-3},{"$f":" 'R4a PR14'!K$99","v":9.2154188246032203E-3}]
[null,null,null,"Tariff Band 11",null,{"$f":" 'R4a PR14'!D$108","v":"R4D11D04"},{"$f":" 'R4a PR14'!E$108","v":"£m"},{"$f":" 'R4a PR14'!F$108","v":3},{"$f":" 'R4a PR14'!G$108","v":0},{"$f":" 'R4a PR14'!H$108","v":0},{"$f":" 'R4a PR14'!I$108","v":0},{"$f":" 'R4a PR14'!J$108","v":0},{"$f":" 'R4a PR14'!K$108","v":0}]
[null,null,null,"Tariff Band 12",null,{"$f":" 'R4a PR14'!D$117","v":"R4D12D04"},{"$f":" 'R4a PR14'!E$117","v":"£m"},{"$f":" 'R4a PR14'!F$117","v":3},{"$f":" 'R4a PR14'!G$117","v":0},{"$f":" 'R4a PR14'!H$117","v":0},{"$f":" 'R4a PR14'!I$117","v":0},{"$f":" 'R4a PR14'!J$117","v":0},{"$f":" 'R4a PR14'!K$117","v":0}]
[null,null,null,"Tariff Band 13",null,{"$f":" 'R4a PR14'!D$126","v":"R4D13D04"},{"$f":" 'R4a PR14'!E$126","v":"£m"},{"$f":" 'R4a PR14'!F$126","v":3},{"$f":" 'R4a PR14'!G$126","v":0},{"$f":" 'R4a PR14'!H$126","v":0},{"$f":" 'R4a PR14'!I$126","v":0},{"$f":" 'R4a PR14'!J$126","v":0},{"$f":" 'R4a PR14'!K$126","v":0}]
[null,null,null,"Tariff Band 14",null,{"$f":" 'R4a PR14'!D$135","v":"R4D14D04"},{"$f":" 'R4a PR14'!E$135","v":"£m"},{"$f":" 'R4a PR14'!F$135","v":3},{"$f":" 'R4a PR14'!G$135","v":0},{"$f":" 'R4a PR14'!H$135","v":0},{"$f":" 'R4a PR14'!I$135","v":0},{"$f":" 'R4a PR14'!J$135","v":0},{"$f":" 'R4a PR14'!K$135","v":0}]
[null,null,null,"Tariff Band 15",null,{"$f":" 'R4a PR14'!D$144","v":"R4D15D04"},{"$f":" 'R4a PR14'!E$144","v":"£m"},{"$f":" 'R4a PR14'!F$144","v":3},{"$f":" 'R4a PR14'!G$144","v":0},{"$f":" 'R4a PR14'!H$144","v":0},{"$f":" 'R4a PR14'!I$144","v":0},{"$f":" 'R4a PR14'!J$144","v":0},{"$f":" 'R4a PR14'!K$144","v":0}]
[null,null,null,"Tariff Band 16",null,{"$f":" 'R4a PR14'!D$153","v":"R4D16D04"},{"$f":" 'R4a PR14'!E$153","v":"£m"},{"$f":" 'R4a PR14'!F$153","v":3},{"$f":" 'R4a PR14'!G$153","v":0},{"$f":" 'R4a PR14'!H$153","v":0},{"$f":" 'R4a PR14'!I$153","v":0},{"$f":" 'R4a PR14'!J$153","v":0},{"$f":" 'R4a PR14'!K$153","v":0}]
[null,null,null,"Tariff Band 17",null,{"$f":" 'R4a PR14'!D$162","v":"R4D17D04"},{"$f":" 'R4a PR14'!E$162","v":"£m"},{"$f":" 'R4a PR14'!F$162","v":3},{"$f":" 'R4a PR14'!G$162","v":0},{"$f":" 'R4a PR14'!H$162","v":0},{"$f":" 'R4a PR14'!I$162","v":0},{"$f":" 'R4a PR14'!J$162","v":0},{"$f":" 'R4a PR14'!K$162","v":0}]
[null,null,null,"Tariff Band 18",null,{"$f":" 'R4a PR14'!D$171","v":"R4D18D04"},{"$f":" 'R4a PR14'!E$171","v":"£m"},{"$f":" 'R4a PR14'!F$171","v":3},{"$f":" 'R4a PR14'!G$171","v":0},{"$f":" 'R4a PR14'!H$171","v":0},{"$f":" 'R4a PR14'!I$171","v":0},{"$f":" 'R4a PR14'!J$171","v":0},{"$f":" 'R4a PR14'!K$171","v":0}]
[null,null,null,"Tariff Band 19",null,{"$f":" 'R4a PR14'!D$180","v":"R4D19D04"},{"$f":" 'R4a PR14'!E$180","v":"£m"},{"$f":" 'R4a PR14'!F$180","v":3},{"$f":" 'R4a PR14'!G$180","v":0},{"$f":" 'R4a PR14'!H$180","v":0},{"$f":" 'R4a PR14'!I$180","v":0},{"$f":" 'R4a PR14'!J$180","v":0},{"$f":" 'R4a PR14'!K$180","v":0}]
[null,null,null,"Tariff Band 20",null,{"$f":" 'R4a PR14'!D$189","v":"R4D20D04"},{"$f":" 'R4a PR14'!E$189","v":"£m"},{"$f":" 'R4a PR14'!F$189","v":3},{"$f":" 'R4a PR14'!G$189","v":0},{"$f":" 'R4a PR14'!H$189","v":0},{"$f":" 'R4a PR14'!I$189","v":0},{"$f":" 'R4a PR14'!J$189","v":0},{"$f":" 'R4a PR14'!K$189","v":0}]
[null,null,null,"Tariff Band 21",null,{"$f":" 'R4a PR14'!D$198","v":"R4D21D04"},{"$f":" 'R4a PR14'!E$198","v":"£m"},{"$f":" 'R4a PR14'!F$198","v":3},{"$f":" 'R4a PR14'!G$198","v":0},{"$f":" 'R4a PR14'!H$198","v":0},{"$f":" 'R4a PR14'!I$198","v":0},{"$f":" 'R4a PR14'!J$198","v":0},{"$f":" 'R4a PR14'!K$198","v":0}]
[null,null,null,"Tariff Band 22",null,{"$f":" 'R4a PR14'!D$207","v":"R4D22D04"},{"$f":" 'R4a PR14'!E$207","v":"£m"},{"$f":" 'R4a PR14'!F$207","v":3},{"$f":" 'R4a PR14'!G$207","v":0},{"$f":" 'R4a PR14'!H$207","v":0},{"$f":" 'R4a PR14'!I$207","v":0},{"$f":" 'R4a PR14'!J$207","v":0},{"$f":" 'R4a PR14'!K$207","v":0}]
[null,null,null,"Tariff Band 23",null,{"$f":" 'R4a PR14'!D$216","v":"R4D23D04"},{"$f":" 'R4a PR14'!E$216","v":"£m"},{"$f":" 'R4a PR14'!F$216","v":3},{"$f":" 'R4a PR14'!G$216","v":0},{"$f":" 'R4a PR14'!H$216","v":0},{"$f":" 'R4a PR14'!I$216","v":0},{"$f":" 'R4a PR14'!J$216","v":0},{"$f":" 'R4a PR14'!K$216","v":0}]
[null,null,null,"Tariff Band 24",null,{"$f":" 'R4a PR14'!D$225","v":"R4D24D04"},{"$f":" 'R4a PR14'!E$225","v":"£m"},{"$f":" 'R4a PR14'!F$225","v":3},{"$f":" 'R4a PR14'!G$225","v":0},{"$f":" 'R4a PR14'!H$225","v":0},{"$f":" 'R4a PR14'!I$225","v":0},{"$f":" 'R4a PR14'!J$225","v":0},{"$f":" 'R4a PR14'!K$225","v":0}]
[null,null,null,"Tariff Band 25",null,{"$f":" 'R4a PR14'!D$234","v":"R4D25D04"},{"$f":" 'R4a PR14'!E$234","v":"£m"},{"$f":" 'R4a PR14'!F$234","v":3},{"$f":" 'R4a PR14'!G$234","v":0},{"$f":" 'R4a PR14'!H$234","v":0},{"$f":" 'R4a PR14'!I$234","v":0},{"$f":" 'R4a PR14'!J$234","v":0},{"$f":" 'R4a PR14'!K$234","v":0}]
[null,null,null,"Tariff Band 26",null,{"$f":" 'R4a PR14'!D$243","v":"R4D26D04"},{"$f":" 'R4a PR14'!E$243","v":"£m"},{"$f":" 'R4a PR14'!F$243","v":3},{"$f":" 'R4a PR14'!G$243","v":0},{"$f":" 'R4a PR14'!H$243","v":0},{"$f":" 'R4a PR14'!I$243","v":0},{"$f":" 'R4a PR14'!J$243","v":0},{"$f":" 'R4a PR14'!K$243","v":0}]
[null,null,null,"Tariff Band 27",null,{"$f":" 'R4a PR14'!D$252","v":"R4D27D04"},{"$f":" 'R4a PR14'!E$252","v":"£m"},{"$f":" 'R4a PR14'!F$252","v":3},{"$f":" 'R4a PR14'!G$252","v":0},{"$f":" 'R4a PR14'!H$252","v":0},{"$f":" 'R4a PR14'!I$252","v":0},{"$f":" 'R4a PR14'!J$252","v":0},{"$f":" 'R4a PR14'!K$252","v":0}]
[null,null,null,"Tariff Band 28",null,{"$f":" 'R4a PR14'!D$261","v":"R4D28D04"},{"$f":" 'R4a PR14'!E$261","v":"£m"},{"$f":" 'R4a PR14'!F$261","v":3},{"$f":" 'R4a PR14'!G$261","v":0},{"$f":" 'R4a PR14'!H$261","v":0},{"$f":" 'R4a PR14'!I$261","v":0},{"$f":" 'R4a PR14'!J$261","v":0},{"$f":" 'R4a PR14'!K$261","v":0}]
[null,null,null,"Tariff Band 29",null,{"$f":" 'R4a PR14'!D$270","v":"R4D29D04"},{"$f":" 'R4a PR14'!E$270","v":"£m"},{"$f":" 'R4a PR14'!F$270","v":3},{"$f":" 'R4a PR14'!G$270","v":0},{"$f":" 'R4a PR14'!H$270","v":0},{"$f":" 'R4a PR14'!I$270","v":0},{"$f":" 'R4a PR14'!J$270","v":0},{"$f":" 'R4a PR14'!K$270","v":0}]
[null,null,null,"Tariff Band 30",null,{"$f":" 'R4a PR14'!D$279","v":"R4D30D04"},{"$f":" 'R4a PR14'!E$279","v":"£m"},{"$f":" 'R4a PR14'!F$279","v":3},{"$f":" 'R4a PR14'!G$279","v":0},{"$f":" 'R4a PR14'!H$279","v":0},{"$f":" 'R4a PR14'!I$279","v":0},{"$f":" 'R4a PR14'!J$279","v":0},{"$f":" 'R4a PR14'!K$279","v":0}]
[null,null,null,"Tariff Band 31",null,{"$f":" 'R4a PR14'!D$288","v":"R4D31D04"},{"$f":" 'R4a PR14'!E$288","v":"£m"},{"$f":" 'R4a PR14'!F$288","v":3},{"$f":" 'R4a PR14'!G$288","v":0},{"$f":" 'R4a PR14'!H$288","v":0},{"$f":" 'R4a PR14'!I$288","v":0},{"$f":" 'R4a PR14'!J$288","v":0},{"$f":" 'R4a PR14'!K$288","v":0}]
[null,null,null,"Tariff Band 32",null,{"$f":" 'R4a PR14'!D$297","v":"R4D32D04"},{"$f":" 'R4a PR14'!E$297","v":"£m"},{"$f":" 'R4a PR14'!F$297","v":3},{"$f":" 'R4a PR14'!G$297","v":0},{"$f":" 'R4a PR14'!H$297","v":0},{"$f":" 'R4a PR14'!I$297","v":0},{"$f":" 'R4a PR14'!J$297","v":0},{"$f":" 'R4a PR14'!K$297","v":0}]
[null,null,null,"Tariff Band 33",null,{"$f":" 'R4a PR14'!D$306","v":"R4D33D04"},{"$f":" 'R4a PR14'!E$306","v":"£m"},{"$f":" 'R4a PR14'!F$306","v":3},{"$f":" 'R4a PR14'!G$306","v":0},{"$f":" 'R4a PR14'!H$306","v":0},{"$f":" 'R4a PR14'!I$306","v":0},{"$f":" 'R4a PR14'!J$306","v":0},{"$f":" 'R4a PR14'!K$306","v":0}]
[null,null,null,"Tariff Band 34",null,{"$f":" 'R4a PR14'!D$315","v":"R4D34D04"},{"$f":" 'R4a PR14'!E$315","v":"£m"},{"$f":" 'R4a PR14'!F$315","v":3},{"$f":" 'R4a PR14'!G$315","v":0},{"$f":" 'R4a PR14'!H$315","v":0},{"$f":" 'R4a PR14'!I$315","v":0},{"$f":" 'R4a PR14'!J$315","v":0},{"$f":" 'R4a PR14'!K$315","v":0}]
[null,null,null,"Tariff Band 35",null,{"$f":" 'R4a PR14'!D$324","v":"R4D35D04"},{"$f":" 'R4a PR14'!E$324","v":"£m"},{"$f":" 'R4a PR14'!F$324","v":3},{"$f":" 'R4a PR14'!G$324","v":0},{"$f":" 'R4a PR14'!H$324","v":0},{"$f":" 'R4a PR14'!I$324","v":0},{"$f":" 'R4a PR14'!J$324","v":0},{"$f":" 'R4a PR14'!K$324","v":0}]
[null,null,null,"Tariff Band 36",null,{"$f":" 'R4a PR14'!D$333","v":"R4D36D04"},{"$f":" 'R4a PR14'!E$333","v":"£m"},{"$f":" 'R4a PR14'!F$333","v":3},{"$f":" 'R4a PR14'!G$333","v":0},{"$f":" 'R4a PR14'!H$333","v":0},{"$f":" 'R4a PR14'!I$333","v":0},{"$f":" 'R4a PR14'!J$333","v":0},{"$f":" 'R4a PR14'!K$333","v":0}]
[null,null,null,"Tariff Band 37",null,{"$f":" 'R4a PR14'!D$342","v":"R4D37D04"},{"$f":" 'R4a PR14'!E$342","v":"£m"},{"$f":" 'R4a PR14'!F$342","v":3},{"$f":" 'R4a PR14'!G$342","v":0},{"$f":" 'R4a PR14'!H$342","v":0},{"$f":" 'R4a PR14'!I$342","v":0},{"$f":" 'R4a PR14'!J$342","v":0},{"$f":" 'R4a PR14'!K$342","v":0}]
[null,null,null,"Tariff Band 38",null,{"$f":" 'R4a PR14'!D$351","v":"R4D38D04"},{"$f":" 'R4a PR14'!E$351","v":"£m"},{"$f":" 'R4a PR14'!F$351","v":3},{"$f":" 'R4a PR14'!G$351","v":0},{"$f":" 'R4a PR14'!H$351","v":0},{"$f":" 'R4a PR14'!I$351","v":0},{"$f":" 'R4a PR14'!J$351","v":0},{"$f":" 'R4a PR14'!K$351","v":0}]
[null,null,null,"Tariff Band 39",null,{"$f":" 'R4a PR14'!D$360","v":"R4D39D04"},{"$f":" 'R4a PR14'!E$360","v":"£m"},{"$f":" 'R4a PR14'!F$360","v":3},{"$f":" 'R4a PR14'!G$360","v":0},{"$f":" 'R4a PR14'!H$360","v":0},{"$f":" 'R4a PR14'!I$360","v":0},{"$f":" 'R4a PR14'!J$360","v":0},{"$f":" 'R4a PR14'!K$360","v":0}]
[null,null,null,"Tariff Band 40",null,{"$f":" 'R4a PR14'!D$369","v":"R4D40D04"},{"$f":" 'R4a PR14'!E$369","v":"£m"},{"$f":" 'R4a PR14'!F$369","v":3},{"$f":" 'R4a PR14'!G$369","v":0},{"$f":" 'R4a PR14'!H$369","v":0},{"$f":" 'R4a PR14'!I$369","v":0},{"$f":" 'R4a PR14'!J$369","v":0},{"$f":" 'R4a PR14'!K$369","v":0}]
[null,null,null,"Tariff Band 41",null,{"$f":" 'R4a PR14'!D$378","v":"R4D41D04"},{"$f":" 'R4a PR14'!E$378","v":"£m"},{"$f":" 'R4a PR14'!F$378","v":3},{"$f":" 'R4a PR14'!G$378","v":0},{"$f":" 'R4a PR14'!H$378","v":0},{"$f":" 'R4a PR14'!I$378","v":0},{"$f":" 'R4a PR14'!J$378","v":0},{"$f":" 'R4a PR14'!K$378","v":0}]
[null,null,null,"Tariff Band 42",null,{"$f":" 'R4a PR14'!D$387","v":"R4D42D04"},{"$f":" 'R4a PR14'!E$387","v":"£m"},{"$f":" 'R4a PR14'!F$387","v":3},{"$f":" 'R4a PR14'!G$387","v":0},{"$f":" 'R4a PR14'!H$387","v":0},{"$f":" 'R4a PR14'!I$387","v":0},{"$f":" 'R4a PR14'!J$387","v":0},{"$f":" 'R4a PR14'!K$387","v":0}]
[null,null,null,"Tariff Band 43",null,{"$f":" 'R4a PR14'!D$396","v":"R4D43D04"},{"$f":" 'R4a PR14'!E$396","v":"£m"},{"$f":" 'R4a PR14'!F$396","v":3},{"$f":" 'R4a PR14'!G$396","v":0},{"$f":" 'R4a PR14'!H$396","v":0},{"$f":" 'R4a PR14'!I$396","v":0},{"$f":" 'R4a PR14'!J$396","v":0},{"$f":" 'R4a PR14'!K$396","v":0}]
[null,null,null,"Tariff Band 44",null,{"$f":" 'R4a PR14'!D$405","v":"R4D44D04"},{"$f":" 'R4a PR14'!E$405","v":"£m"},{"$f":" 'R4a PR14'!F$405","v":3},{"$f":" 'R4a PR14'!G$405","v":0},{"$f":" 'R4a PR14'!H$405","v":0},{"$f":" 'R4a PR14'!I$405","v":0},{"$f":" 'R4a PR14'!J$405","v":0},{"$f":" 'R4a PR14'!K$405","v":0}]
[null,null,null,"Tariff Band 45",null,{"$f":" 'R4a PR14'!D$414","v":"R4D45D04"},{"$f":" 'R4a PR14'!E$414","v":"£m"},{"$f":" 'R4a PR14'!F$414","v":3},{"$f":" 'R4a PR14'!G$414","v":0},{"$f":" 'R4a PR14'!H$414","v":0},{"$f":" 'R4a PR14'!I$414","v":0},{"$f":" 'R4a PR14'!J$414","v":0},{"$f":" 'R4a PR14'!K$414","v":0}]
[null,null,null,"Tariff Band 46",null,{"$f":" 'R4a PR14'!D$423","v":"R4D46D04"},{"$f":" 'R4a PR14'!E$423","v":"£m"},{"$f":" 'R4a PR14'!F$423","v":3},{"$f":" 'R4a PR14'!G$423","v":0},{"$f":" 'R4a PR14'!H$423","v":0},{"$f":" 'R4a PR14'!I$423","v":0},{"$f":" 'R4a PR14'!J$423","v":0},{"$f":" 'R4a PR14'!K$423","v":0}]
[null,null,null,"Tariff Band 47",null,{"$f":" 'R4a PR14'!D$432","v":"R4D47D04"},{"$f":" 'R4a PR14'!E$432","v":"£m"},{"$f":" 'R4a PR14'!F$432","v":3},{"$f":" 'R4a PR14'!G$432","v":0},{"$f":" 'R4a PR14'!H$432","v":0},{"$f":" 'R4a PR14'!I$432","v":0},{"$f":" 'R4a PR14'!J$432","v":0},{"$f":" 'R4a PR14'!K$432","v":0}]
[null,null,null,"Tariff Band 48",null,{"$f":" 'R4a PR14'!D$441","v":"R4D48D04"},{"$f":" 'R4a PR14'!E$441","v":"£m"},{"$f":" 'R4a PR14'!F$441","v":3},{"$f":" 'R4a PR14'!G$441","v":0},{"$f":" 'R4a PR14'!H$441","v":0},{"$f":" 'R4a PR14'!I$441","v":0},{"$f":" 'R4a PR14'!J$441","v":0},{"$f":" 'R4a PR14'!K$441","v":0}]
[null,null,null,"Tariff Band 49",null,{"$f":" 'R4a PR14'!D$450","v":"R4D49D04"},{"$f":" 'R4a PR14'!E$450","v":"£m"},{"$f":" 'R4a PR14'!F$450","v":3},{"$f":" 'R4a PR14'!G$450","v":0},{"$f":" 'R4a PR14'!H$450","v":0},{"$f":" 'R4a PR14'!I$450","v":0},{"$f":" 'R4a PR14'!J$450","v":0},{"$f":" 'R4a PR14'!K$450","v":0}]
[null,null,null,"Tariff Band 50",null,{"$f":" 'R4a PR14'!D$459","v":"R4D50D04"},{"$f":" 'R4a PR14'!E$459","v":"£m"},{"$f":" 'R4a PR14'!F$459","v":3},{"$f":" 'R4a PR14'!G$459","v":0},{"$f":" 'R4a PR14'!H$459","v":0},{"$f":" 'R4a PR14'!I$459","v":0},{"$f":" 'R4a PR14'!J$459","v":0},{"$f":" 'R4a PR14'!K$459","v":0}]
[null,null,null,"Tariff Band 51",null,{"$f":" 'R4a PR14'!D$468","v":"R4D51D04"},{"$f":" 'R4a PR14'!E$468","v":"£m"},{"$f":" 'R4a PR14'!F$468","v":3},{"$f":" 'R4a PR14'!G$468","v":0},{"$f":" 'R4a PR14'!H$468","v":0},{"$f":" 'R4a PR14'!I$468","v":0},{"$f":" 'R4a PR14'!J$468","v":0},{"$f":" 'R4a PR14'!K$468","v":0}]
[null,null,null,"Tariff Band 52",null,{"$f":" 'R4a PR14'!D$477","v":"R4D52D04"},{"$f":" 'R4a PR14'!E$477","v":"£m"},{"$f":" 'R4a PR14'!F$477","v":3},{"$f":" 'R4a PR14'!G$477","v":0},{"$f":" 'R4a PR14'!H$477","v":0},{"$f":" 'R4a PR14'!I$477","v":0},{"$f":" 'R4a PR14'!J$477","v":0},{"$f":" 'R4a PR14'!K$477","v":0}]
[null,null,null,"Tariff Band 53",null,{"$f":" 'R4a PR14'!D$486","v":"R4D53D04"},{"$f":" 'R4a PR14'!E$486","v":"£m"},{"$f":" 'R4a PR14'!F$486","v":3},{"$f":" 'R4a PR14'!G$486","v":0},{"$f":" 'R4a PR14'!H$486","v":0},{"$f":" 'R4a PR14'!I$486","v":0},{"$f":" 'R4a PR14'!J$486","v":0},{"$f":" 'R4a PR14'!K$486","v":0}]
[null,null,null,"Tariff Band 54",null,{"$f":" 'R4a PR14'!D$495","v":"R4D54D04"},{"$f":" 'R4a PR14'!E$495","v":"£m"},{"$f":" 'R4a PR14'!F$495","v":3},{"$f":" 'R4a PR14'!G$495","v":0},{"$f":" 'R4a PR14'!H$495","v":0},{"$f":" 'R4a PR14'!I$495","v":0},{"$f":" 'R4a PR14'!J$495","v":0},{"$f":" 'R4a PR14'!K$495","v":0}]
[null,null,null,"Tariff Band 55",null,{"$f":" 'R4a PR14'!D$504","v":"R4D55D04"},{"$f":" 'R4a PR14'!E$504","v":"£m"},{"$f":" 'R4a PR14'!F$504","v":3},{"$f":" 'R4a PR14'!G$504","v":0},{"$f":" 'R4a PR14'!H$504","v":0},{"$f":" 'R4a PR14'!I$504","v":0},{"$f":" 'R4a PR14'!J$504","v":0},{"$f":" 'R4a PR14'!K$504","v":0}]
[null,null,null,"Tariff Band 56",null,{"$f":" 'R4a PR14'!D$513","v":"R4D56D04"},{"$f":" 'R4a PR14'!E$513","v":"£m"},{"$f":" 'R4a PR14'!F$513","v":3},{"$f":" 'R4a PR14'!G$513","v":0},{"$f":" 'R4a PR14'!H$513","v":0},{"$f":" 'R4a PR14'!I$513","v":0},{"$f":" 'R4a PR14'!J$513","v":0},{"$f":" 'R4a PR14'!K$513","v":0}]
[null,null,null,"Tariff Band 57",null,{"$f":" 'R4a PR14'!D$522","v":"R4D57D04"},{"$f":" 'R4a PR14'!E$522","v":"£m"},{"$f":" 'R4a PR14'!F$522","v":3},{"$f":" 'R4a PR14'!G$522","v":0},{"$f":" 'R4a PR14'!H$522","v":0},{"$f":" 'R4a PR14'!I$522","v":0},{"$f":" 'R4a PR14'!J$522","v":0},{"$f":" 'R4a PR14'!K$522","v":0}]
[null,null,null,"Tariff Band 58",null,{"$f":" 'R4a PR14'!D$531","v":"R4D58D04"},{"$f":" 'R4a PR14'!E$531","v":"£m"},{"$f":" 'R4a PR14'!F$531","v":3},{"$f":" 'R4a PR14'!G$531","v":0},{"$f":" 'R4a PR14'!H$531","v":0},{"$f":" 'R4a PR14'!I$531","v":0},{"$f":" 'R4a PR14'!J$531","v":0},{"$f":" 'R4a PR14'!K$531","v":0}]
[null,null,null,"Tariff Band 59",null,{"$f":" 'R4a PR14'!D$540","v":"R4D59D04"},{"$f":" 'R4a PR14'!E$540","v":"£m"},{"$f":" 'R4a PR14'!F$540","v":3},{"$f":" 'R4a PR14'!G$540","v":0},{"$f":" 'R4a PR14'!H$540","v":0},{"$f":" 'R4a PR14'!I$540","v":0},{"$f":" 'R4a PR14'!J$540","v":0},{"$f":" 'R4a PR14'!K$540","v":0}]
[null,null,null,"Tariff Band 60",null,{"$f":" 'R4a PR14'!D$549","v":"R4D60D04"},{"$f":" 'R4a PR14'!E$549","v":"£m"},{"$f":" 'R4a PR14'!F$549","v":3},{"$f":" 'R4a PR14'!G$549","v":0},{"$f":" 'R4a PR14'!H$549","v":0},{"$f":" 'R4a PR14'!I$549","v":0},{"$f":" 'R4a PR14'!J$549","v":0},{"$f":" 'R4a PR14'!K$549","v":0}]
[null,null,null,"Projected wholesale charge pre-FD (2012-13 price base)",null,null,"£m",3,{"$f":"SUM(I328:I387)","v":11.127886432150483},{"$f":"SUM(J328:J387)","v":11.27764087251602},{"$f":"SUM(K328:K387)","v":11.636766560553108},{"$f":"SUM(L328:L387)","v":11.971546908406408},{"$f":"SUM(M328:M387)","v":12.191027737717455}]
[]
["SCALING FACTOR TO APPORTION FD WHOLESALE CHARGES TO TARIFF BANDS"]
[null,null,null,{"$f":" D$324","v":"Allocated non-household wholesale charge at FD (nominal price base)"},null,{"$f":" F$324","v":0},"£m",3,9.6270452688756105,10.064558646518638,10.51802523040883,11.028019395685998,11.574264021865561]
[null,null,null,{"$f":" D$388","v":"Projected wholesale charge pre-FD (2012-13 price base)"},null,{"$f":" F$388","v":0},"£m",3,11.127886432150483,11.27764087251602,11.636766560553108,11.971546908406408,12.191027737717455]
[null,null,null,"Scaling factor to apportion FD wholesale charges to tariff bands",null,null,"factor",2,{"$f":" I391 / I392","v":0.86512792232146896},{"$f":" J391 / J392","v":0.89243475300284625},{"$f":" K391 / K392","v":0.9038614958611747},{"$f":" L391 / L392","v":0.92118583171086554},{"$f":" M391 / M392","v":0.94940839040635538}]
[]
["ALLOCATION OF WHOLESALE CHARGE TO TARIFF BANDS AT FD"]
[null,null,"Projected wholesale charge pre-FD (2012-13 price base)"]
[null,null,null,"Tariff Band 1",null,{"$f":" 'R4a PR14'!D$18","v":"R4D01D04"},{"$f":" 'R4a PR14'!E$18","v":"£m"},{"$f":" 'R4a PR14'!F$18","v":3},{"$f":" 'R4a PR14'!G$18","v":0.105436297261379},{"$f":" 'R4a PR14'!H$18","v":0.10658173237957901},{"$f":" 'R4a PR14'!I$18","v":0.109943843303937},{"$f":" 'R4a PR14'!J$18","v":0.113015140792999},{"$f":" 'R4a PR14'!K$18","v":0.11500355417917001}]
[null,null,null,"Tariff Band 2",null,{"$f":" 'R4a PR14'!D$27","v":"R4D02D04"},{"$f":" 'R4a PR14'!E$27","v":"£m"},{"$f":" 'R4a PR14'!F$27","v":3},{"$f":" 'R4a PR14'!G$27","v":2.6267711451035698},{"$f":" 'R4a PR14'!H$27","v":2.6554032311655398},{"$f":" 'R4a PR14'!I$27","v":2.7431573089341401},{"$f":" 'R4a PR14'!J$27","v":2.8241235022918199},{"$f":" 'R4a PR14'!K$27","v":2.87218336634364}]
[null,null,null,"Tariff Band 3",null,{"$f":" 'R4a PR14'!D$36","v":"R4D03D04"},{"$f":" 'R4a PR14'!E$36","v":"£m"},{"$f":" 'R4a PR14'!F$36","v":3},{"$f":" 'R4a PR14'!G$36","v":0.347447612383529},{"$f":" 'R4a PR14'!H$36","v":0.35670407214111199},{"$f":" 'R4a PR14'!I$36","v":0.36478115069419598},{"$f":" 'R4a PR14'!J$36","v":0.37263758610324499},{"$f":" 'R4a PR14'!K$36","v":0.38096012388623302}]
[null,null,null,"Tariff Band 4",null,{"$f":" 'R4a PR14'!D$45","v":"R4D04D04"},{"$f":" 'R4a PR14'!E$45","v":"£m"},{"$f":" 'R4a PR14'!F$45","v":3},{"$f":" 'R4a PR14'!G$45","v":0.10047739576549999},{"$f":" 'R4a PR14'!H$45","v":0.101568958544965},{"$f":" 'R4a PR14'!I$45","v":0.104772941980734},{"$f":" 'R4a PR14'!J$45","v":0.10769978957817},{"$f":" 'R4a PR14'!K$45","v":0.109594683499307}]
[null,null,null,"Tariff Band 5",null,{"$f":" 'R4a PR14'!D$54","v":"R4D05D04"},{"$f":" 'R4a PR14'!E$54","v":"£m"},{"$f":" 'R4a PR14'!F$54","v":3},{"$f":" 'R4a PR14'!G$54","v":0.14526958343559701},{"$f":" 'R4a PR14'!H$54","v":0.146847757999722},{"$f":" 'R4a PR14'!I$54","v":0.151480056990979},{"$f":" 'R4a PR14'!J$54","v":0.15571167473962499},{"$f":" 'R4a PR14'!K$54","v":0.158451300388568}]
[null,null,null,"Tariff Band 6",null,{"$f":" 'R4a PR14'!D$63","v":"R4D06D04"},{"$f":" 'R4a PR14'!E$63","v":"£m"},{"$f":" 'R4a PR14'!F$63","v":3},{"$f":" 'R4a PR14'!G$63","v":6.1354864810971499},{"$f":" 'R4a PR14'!H$63","v":6.2023639391072498},{"$f":" 'R4a PR14'!I$63","v":6.4073357193150597},{"$f":" 'R4a PR14'!J$63","v":6.5964526835766497},{"$f":" 'R4a PR14'!K$63","v":6.7087086167678498}]
[null,null,null,"Tariff Band 7",null,{"$f":" 'R4a PR14'!D$72","v":"R4D07D04"},{"$f":" 'R4a PR14'!E$72","v":"£m"},{"$f":" 'R4a PR14'!F$72","v":3},{"$f":" 'R4a PR14'!G$72","v":0.72107670000096002},{"$f":" 'R4a PR14'!H$72","v":0.740287128329711},{"$f":" 'R4a PR14'!I$72","v":0.75704992347097599},{"$f":" 'R4a PR14'!J$72","v":0.77335480603921303},{"$f":" 'R4a PR14'!K$72","v":0.79062701590999496}]
[null,null,null,"Tariff Band 8",null,{"$f":" 'R4a PR14'!D$81","v":"R4D08D04"},{"$f":" 'R4a PR14'!E$81","v":"£m"},{"$f":" 'R4a PR14'!F$81","v":3},{"$f":" 'R4a PR14'!G$81","v":0.38638666851382603},{"$f":" 'R4a PR14'!H$81","v":0.39058428234147202},{"$f":" 'R4a PR14'!I$81","v":0.402905227528083},{"$f":" 'R4a PR14'!J$81","v":0.41416044452296302},{"$f":" 'R4a PR14'!K$81","v":0.42144727499659301}]
[null,null,null,"Tariff Band 9",null,{"$f":" 'R4a PR14'!D$90","v":"R4D09D04"},{"$f":" 'R4a PR14'!E$90","v":"£m"},{"$f":" 'R4a PR14'!F$90","v":3},{"$f":" 'R4a PR14'!G$90","v":0.55140217644227396},{"$f":" 'R4a PR14'!H$90","v":0.56890919554431596},{"$f":" 'R4a PR14'!I$90","v":0.58668760790507601},{"$f":" 'R4a PR14'!J$90","v":0.605461611358038},{"$f":" 'R4a PR14'!K$90","v":0.62483638292149501}]
[null,null,null,"Tariff Band 10",null,{"$f":" 'R4a PR14'!D$99","v":"R4D10D04"},{"$f":" 'R4a PR14'!E$99","v":"£m"},{"$f":" 'R4a PR14'!F$99","v":3},{"$f":" 'R4a PR14'!G$99","v":8.1323721466964299E-3},{"$f":" 'R4a PR14'!H$99","v":8.3905749623540398E-3},{"$f":" 'R4a PR14'!I$99","v":8.6527804299275993E-3},{"$f":" 'R4a PR14'!J$99","v":8.9296694036852895E-3},{"$f":" 'R4a PR14'!K$99","v":9.2154188246032203E-3}]
[null,null,null,"Tariff Band 11",null,{"$f":" 'R4a PR14'!D$108","v":"R4D11D04"},{"$f":" 'R4a PR14'!E$108","v":"£m"},{"$f":" 'R4a PR14'!F$108","v":3},{"$f":" 'R4a PR14'!G$108","v":0},{"$f":" 'R4a PR14'!H$108","v":0},{"$f":" 'R4a PR14'!I$108","v":0},{"$f":" 'R4a PR14'!J$108","v":0},{"$f":" 'R4a PR14'!K$108","v":0}]
[null,null,null,"Tariff Band 12",null,{"$f":" 'R4a PR14'!D$117","v":"R4D12D04"},{"$f":" 'R4a PR14'!E$117","v":"£m"},{"$f":" 'R4a PR14'!F$117","v":3},{"$f":" 'R4a PR14'!G$117","v":0},{"$f":" 'R4a PR14'!H$117","v":0},{"$f":" 'R4a PR14'!I$117","v":0},{"$f":" 'R4a PR14'!J$117","v":0},{"$f":" 'R4a PR14'!K$117","v":0}]
[null,null,null,"Tariff Band 13",null,{"$f":" 'R4a PR14'!D$126","v":"R4D13D04"},{"$f":" 'R4a PR14'!E$126","v":"£m"},{"$f":" 'R4a PR14'!F$126","v":3},{"$f":" 'R4a PR14'!G$126","v":0},{"$f":" 'R4a PR14'!H$126","v":0},{"$f":" 'R4a PR14'!I$126","v":0},{"$f":" 'R4a PR14'!J$126","v":0},{"$f":" 'R4a PR14'!K$126","v":0}]
[null,null,null,"Tariff Band 14",null,{"$f":" 'R4a PR14'!D$135","v":"R4D14D04"},{"$f":" 'R4a PR14'!E$135","v":"£m"},{"$f":" 'R4a PR14'!F$135","v":3},{"$f":" 'R4a PR14'!G$135","v":0},{"$f":" 'R4a PR14'!H$135","v":0},{"$f":" 'R4a PR14'!I$135","v":0},{"$f":" 'R4a PR14'!J$135","v":0},{"$f":" 'R4a PR14'!K$135","v":0}]
[null,null,null,"Tariff Band 15",null,{"$f":" 'R4a PR14'!D$144","v":"R4D15D04"},{"$f":" 'R4a PR14'!E$144","v":"£m"},{"$f":" 'R4a PR14'!F$144","v":3},{"$f":" 'R4a PR14'!G$144","v":0},{"$f":" 'R4a PR14'!H$144","v":0},{"$f":" 'R4a PR14'!I$144","v":0},{"$f":" 'R4a PR14'!J$144","v":0},{"$f":" 'R4a PR14'!K$144","v":0}]
[null,null,null,"Tariff Band 16",null,{"$f":" 'R4a PR14'!D$153","v":"R4D16D04"},{"$f":" 'R4a PR14'!E$153","v":"£m"},{"$f":" 'R4a PR14'!F$153","v":3},{"$f":" 'R4a PR14'!G$153","v":0},{"$f":" 'R4a PR14'!H$153","v":0},{"$f":" 'R4a PR14'!I$153","v":0},{"$f":" 'R4a PR14'!J$153","v":0},{"$f":" 'R4a PR14'!K$153","v":0}]
[null,null,null,"Tariff Band 17",null,{"$f":" 'R4a PR14'!D$162","v":"R4D17D04"},{"$f":" 'R4a PR14'!E$162","v":"£m"},{"$f":" 'R4a PR14'!F$162","v":3},{"$f":" 'R4a PR14'!G$162","v":0},{"$f":" 'R4a PR14'!H$162","v":0},{"$f":" 'R4a PR14'!I$162","v":0},{"$f":" 'R4a PR14'!J$162","v":0},{"$f":" 'R4a PR14'!K$162","v":0}]
[null,null,null,"Tariff Band 18",null,{"$f":" 'R4a PR14'!D$171","v":"R4D18D04"},{"$f":" 'R4a PR14'!E$171","v":"£m"},{"$f":" 'R4a PR14'!F$171","v":3},{"$f":" 'R4a PR14'!G$171","v":0},{"$f":" 'R4a PR14'!H$171","v":0},{"$f":" 'R4a PR14'!I$171","v":0},{"$f":" 'R4a PR14'!J$171","v":0},{"$f":" 'R4a PR14'!K$171","v":0}]
[null,null,null,"Tariff Band 19",null,{"$f":" 'R4a PR14'!D$180","v":"R4D19D04"},{"$f":" 'R4a PR14'!E$180","v":"£m"},{"$f":" 'R4a PR14'!F$180","v":3},{"$f":" 'R4a PR14'!G$180","v":0},{"$f":" 'R4a PR14'!H$180","v":0},{"$f":" 'R4a PR14'!I$180","v":0},{"$f":" 'R4a PR14'!J$180","v":0},{"$f":" 'R4a PR14'!K$180","v":0}]
[null,null,null,"Tariff Band 20",null,{"$f":" 'R4a PR14'!D$189","v":"R4D20D04"},{"$f":" 'R4a PR14'!E$189","v":"£m"},{"$f":" 'R4a PR14'!F$189","v":3},{"$f":" 'R4a PR14'!G$189","v":0},{"$f":" 'R4a PR14'!H$189","v":0},{"$f":" 'R4a PR14'!I$189","v":0},{"$f":" 'R4a PR14'!J$189","v":0},{"$f":" 'R4a PR14'!K$189","v":0}]
[null,null,null,"Tariff Band 21",null,{"$f":" 'R4a PR14'!D$198","v":"R4D21D04"},{"$f":" 'R4a PR14'!E$198","v":"£m"},{"$f":" 'R4a PR14'!F$198","v":3},{"$f":" 'R4a PR14'!G$198","v":0},{"$f":" 'R4a PR14'!H$198","v":0},{"$f":" 'R4a PR14'!I$198","v":0},{"$f":" 'R4a PR14'!J$198","v":0},{"$f":" 'R4a PR14'!K$198","v":0}]
[null,null,null,"Tariff Band 22",null,{"$f":" 'R4a PR14'!D$207","v":"R4D22D04"},{"$f":" 'R4a PR14'!E$207","v":"£m"},{"$f":" 'R4a PR14'!F$207","v":3},{"$f":" 'R4a PR14'!G$207","v":0},{"$f":" 'R4a PR14'!H$207","v":0},{"$f":" 'R4a PR14'!I$207","v":0},{"$f":" 'R4a PR14'!J$207","v":0},{"$f":" 'R4a PR14'!K$207","v":0}]
[null,null,null,"Tariff Band 23",null,{"$f":" 'R4a PR14'!D$216","v":"R4D23D04"},{"$f":" 'R4a PR14'!E$216","v":"£m"},{"$f":" 'R4a PR14'!F$216","v":3},{"$f":" 'R4a PR14'!G$216","v":0},{"$f":" 'R4a PR14'!H$216","v":0},{"$f":" 'R4a PR14'!I$216","v":0},{"$f":" 'R4a PR14'!J$216","v":0},{"$f":" 'R4a PR14'!K$216","v":0}]
[null,null,null,"Tariff Band 24",null,{"$f":" 'R4a PR14'!D$225","v":"R4D24D04"},{"$f":" 'R4a PR14'!E$225","v":"£m"},{"$f":" 'R4a PR14'!F$225","v":3},{"$f":" 'R4a PR14'!G$225","v":0},{"$f":" 'R4a PR14'!H$225","v":0},{"$f":" 'R4a PR14'!I$225","v":0},{"$f":" 'R4a PR14'!J$225","v":0},{"$f":" 'R4a PR14'!K$225","v":0}]
[null,null,null,"Tariff Band 25",null,{"$f":" 'R4a PR14'!D$234","v":"R4D25D04"},{"$f":" 'R4a PR14'!E$234","v":"£m"},{"$f":" 'R4a PR14'!F$234","v":3},{"$f":" 'R4a PR14'!G$234","v":0},{"$f":" 'R4a PR14'!H$234","v":0},{"$f":" 'R4a PR14'!I$234","v":0},{"$f":" 'R4a PR14'!J$234","v":0},{"$f":" 'R4a PR14'!K$234","v":0}]
[null,null,null,"Tariff Band 26",null,{"$f":" 'R4a PR14'!D$243","v":"R4D26D04"},{"$f":" 'R4a PR14'!E$243","v":"£m"},{"$f":" 'R4a PR14'!F$243","v":3},{"$f":" 'R4a PR14'!G$243","v":0},{"$f":" 'R4a PR14'!H$243","v":0},{"$f":" 'R4a PR14'!I$243","v":0},{"$f":" 'R4a PR14'!J$243","v":0},{"$f":" 'R4a PR14'!K$243","v":0}]
[null,null,null,"Tariff Band 27",null,{"$f":" 'R4a PR14'!D$252","v":"R4D27D04"},{"$f":" 'R4a PR14'!E$252","v":"£m"},{"$f":" 'R4a PR14'!F$252","v":3},{"$f":" 'R4a PR14'!G$252","v":0},{"$f":" 'R4a PR14'!H$252","v":0},{"$f":" 'R4a PR14'!I$252","v":0},{"$f":" 'R4a PR14'!J$252","v":0},{"$f":" 'R4a PR14'!K$252","v":0}]
[null,null,null,"Tariff Band 28",null,{"$f":" 'R4a PR14'!D$261","v":"R4D28D04"},{"$f":" 'R4a PR14'!E$261","v":"£m"},{"$f":" 'R4a PR14'!F$261","v":3},{"$f":" 'R4a PR14'!G$261","v":0},{"$f":" 'R4a PR14'!H$261","v":0},{"$f":" 'R4a PR14'!I$261","v":0},{"$f":" 'R4a PR14'!J$261","v":0},{"$f":" 'R4a PR14'!K$261","v":0}]
[null,null,null,"Tariff Band 29",null,{"$f":" 'R4a PR14'!D$270","v":"R4D29D04"},{"$f":" 'R4a PR14'!E$270","v":"£m"},{"$f":" 'R4a PR14'!F$270","v":3},{"$f":" 'R4a PR14'!G$270","v":0},{"$f":" 'R4a PR14'!H$270","v":0},{"$f":" 'R4a PR14'!I$270","v":0},{"$f":" 'R4a PR14'!J$270","v":0},{"$f":" 'R4a PR14'!K$270","v":0}]
[null,null,null,"Tariff Band 30",null,{"$f":" 'R4a PR14'!D$279","v":"R4D30D04"},{"$f":" 'R4a PR14'!E$279","v":"£m"},{"$f":" 'R4a PR14'!F$279","v":3},{"$f":" 'R4a PR14'!G$279","v":0},{"$f":" 'R4a PR14'!H$279","v":0},{"$f":" 'R4a PR14'!I$279","v":0},{"$f":" 'R4a PR14'!J$279","v":0},{"$f":" 'R4a PR14'!K$279","v":0}]
[null,null,null,"Tariff Band 31",null,{"$f":" 'R4a PR14'!D$288","v":"R4D31D04"},{"$f":" 'R4a PR14'!E$288","v":"£m"},{"$f":" 'R4a PR14'!F$288","v":3},{"$f":" 'R4a PR14'!G$288","v":0},{"$f":" 'R4a PR14'!H$288","v":0},{"$f":" 'R4a PR14'!I$288","v":0},{"$f":" 'R4a PR14'!J$288","v":0},{"$f":" 'R4a PR14'!K$288","v":0}]
[null,null,null,"Tariff Band 32",null,{"$f":" 'R4a PR14'!D$297","v":"R4D32D04"},{"$f":" 'R4a PR14'!E$297","v":"£m"},{"$f":" 'R4a PR14'!F$297","v":3},{"$f":" 'R4a PR14'!G$297","v":0},{"$f":" 'R4a PR14'!H$297","v":0},{"$f":" 'R4a PR14'!I$297","v":0},{"$f":" 'R4a PR14'!J$297","v":0},{"$f":" 'R4a PR14'!K$297","v":0}]
[null,null,null,"Tariff Band 33",null,{"$f":" 'R4a PR14'!D$306","v":"R4D33D04"},{"$f":" 'R4a PR14'!E$306","v":"£m"},{"$f":" 'R4a PR14'!F$306","v":3},{"$f":" 'R4a PR14'!G$306","v":0},{"$f":" 'R4a PR14'!H$306","v":0},{"$f":" 'R4a PR14'!I$306","v":0},{"$f":" 'R4a PR14'!J$306","v":0},{"$f":" 'R4a PR14'!K$306","v":0}]
[null,null,null,"Tariff Band 34",null,{"$f":" 'R4a PR14'!D$315","v":"R4D34D04"},{"$f":" 'R4a PR14'!E$315","v":"£m"},{"$f":" 'R4a PR14'!F$315","v":3},{"$f":" 'R4a PR14'!G$315","v":0},{"$f":" 'R4a PR14'!H$315","v":0},{"$f":" 'R4a PR14'!I$315","v":0},{"$f":" 'R4a PR14'!J$315","v":0},{"$f":" 'R4a PR14'!K$315","v":0}]
[null,null,null,"Tariff Band 35",null,{"$f":" 'R4a PR14'!D$324","v":"R4D35D04"},{"$f":" 'R4a PR14'!E$324","v":"£m"},{"$f":" 'R4a PR14'!F$324","v":3},{"$f":" 'R4a PR14'!G$324","v":0},{"$f":" 'R4a PR14'!H$324","v":0},{"$f":" 'R4a PR14'!I$324","v":0},{"$f":" 'R4a PR14'!J$324","v":0},{"$f":" 'R4a PR14'!K$324","v":0}]
[null,null,null,"Tariff Band 36",null,{"$f":" 'R4a PR14'!D$333","v":"R4D36D04"},{"$f":" 'R4a PR14'!E$333","v":"£m"},{"$f":" 'R4a PR14'!F$333","v":3},{"$f":" 'R4a PR14'!G$333","v":0},{"$f":" 'R4a PR14'!H$333","v":0},{"$f":" 'R4a PR14'!I$333","v":0},{"$f":" 'R4a PR14'!J$333","v":0},{"$f":" 'R4a PR14'!K$333","v":0}]
[null,null,null,"Tariff Band 37",null,{"$f":" 'R4a PR14'!D$342","v":"R4D37D04"},{"$f":" 'R4a PR14'!E$342","v":"£m"},{"$f":" 'R4a PR14'!F$342","v":3},{"$f":" 'R4a PR14'!G$342","v":0},{"$f":" 'R4a PR14'!H$342","v":0},{"$f":" 'R4a PR14'!I$342","v":0},{"$f":" 'R4a PR14'!J$342","v":0},{"$f":" 'R4a PR14'!K$342","v":0}]
[null,null,null,"Tariff Band 38",null,{"$f":" 'R4a PR14'!D$351","v":"R4D38D04"},{"$f":" 'R4a PR14'!E$351","v":"£m"},{"$f":" 'R4a PR14'!F$351","v":3},{"$f":" 'R4a PR14'!G$351","v":0},{"$f":" 'R4a PR14'!H$351","v":0},{"$f":" 'R4a PR14'!I$351","v":0},{"$f":" 'R4a PR14'!J$351","v":0},{"$f":" 'R4a PR14'!K$351","v":0}]
[null,null,null,"Tariff Band 39",null,{"$f":" 'R4a PR14'!D$360","v":"R4D39D04"},{"$f":" 'R4a PR14'!E$360","v":"£m"},{"$f":" 'R4a PR14'!F$360","v":3},{"$f":" 'R4a PR14'!G$360","v":0},{"$f":" 'R4a PR14'!H$360","v":0},{"$f":" 'R4a PR14'!I$360","v":0},{"$f":" 'R4a PR14'!J$360","v":0},{"$f":" 'R4a PR14'!K$360","v":0}]
[null,null,null,"Tariff Band 40",null,{"$f":" 'R4a PR14'!D$369","v":"R4D40D04"},{"$f":" 'R4a PR14'!E$369","v":"£m"},{"$f":" 'R4a PR14'!F$369","v":3},{"$f":" 'R4a PR14'!G$369","v":0},{"$f":" 'R4a PR14'!H$369","v":0},{"$f":" 'R4a PR14'!I$369","v":0},{"$f":" 'R4a PR14'!J$369","v":0},{"$f":" 'R4a PR14'!K$369","v":0}]
[null,null,null,"Tariff Band 41",null,{"$f":" 'R4a PR14'!D$378","v":"R4D41D04"},{"$f":" 'R4a PR14'!E$378","v":"£m"},{"$f":" 'R4a PR14'!F$378","v":3},{"$f":" 'R4a PR14'!G$378","v":0},{"$f":" 'R4a PR14'!H$378","v":0},{"$f":" 'R4a PR14'!I$378","v":0},{"$f":" 'R4a PR14'!J$378","v":0},{"$f":" 'R4a PR14'!K$378","v":0}]
[null,null,null,"Tariff Band 42",null,{"$f":" 'R4a PR14'!D$387","v":"R4D42D04"},{"$f":" 'R4a PR14'!E$387","v":"£m"},{"$f":" 'R4a PR14'!F$387","v":3},{"$f":" 'R4a PR14'!G$387","v":0},{"$f":" 'R4a PR14'!H$387","v":0},{"$f":" 'R4a PR14'!I$387","v":0},{"$f":" 'R4a PR14'!J$387","v":0},{"$f":" 'R4a PR14'!K$387","v":0}]
[null,null,null,"Tariff Band 43",null,{"$f":" 'R4a PR14'!D$396","v":"R4D43D04"},{"$f":" 'R4a PR14'!E$396","v":"£m"},{"$f":" 'R4a PR14'!F$396","v":3},{"$f":" 'R4a PR14'!G$396","v":0},{"$f":" 'R4a PR14'!H$396","v":0},{"$f":" 'R4a PR14'!I$396","v":0},{"$f":" 'R4a PR14'!J$396","v":0},{"$f":" 'R4a PR14'!K$396","v":0}]
[null,null,null,"Tariff Band 44",null,{"$f":" 'R4a PR14'!D$405","v":"R4D44D04"},{"$f":" 'R4a PR14'!E$405","v":"£m"},{"$f":" 'R4a PR14'!F$405","v":3},{"$f":" 'R4a PR14'!G$405","v":0},{"$f":" 'R4a PR14'!H$405","v":0},{"$f":" 'R4a PR14'!I$405","v":0},{"$f":" 'R4a PR14'!J$405","v":0},{"$f":" 'R4a PR14'!K$405","v":0}]
[null,null,null,"Tariff Band 45",null,{"$f":" 'R4a PR14'!D$414","v":"R4D45D04"},{"$f":" 'R4a PR14'!E$414","v":"£m"},{"$f":" 'R4a PR14'!F$414","v":3},{"$f":" 'R4a PR14'!G$414","v":0},{"$f":" 'R4a PR14'!H$414","v":0},{"$f":" 'R4a PR14'!I$414","v":0},{"$f":" 'R4a PR14'!J$414","v":0},{"$f":" 'R4a PR14'!K$414","v":0}]
[null,null,null,"Tariff Band 46",null,{"$f":" 'R4a PR14'!D$423","v":"R4D46D04"},{"$f":" 'R4a PR14'!E$423","v":"£m"},{"$f":" 'R4a PR14'!F$423","v":3},{"$f":" 'R4a PR14'!G$423","v":0},{"$f":" 'R4a PR14'!H$423","v":0},{"$f":" 'R4a PR14'!I$423","v":0},{"$f":" 'R4a PR14'!J$423","v":0},{"$f":" 'R4a PR14'!K$423","v":0}]
[null,null,null,"Tariff Band 47",null,{"$f":" 'R4a PR14'!D$432","v":"R4D47D04"},{"$f":" 'R4a PR14'!E$432","v":"£m"},{"$f":" 'R4a PR14'!F$432","v":3},{"$f":" 'R4a PR14'!G$432","v":0},{"$f":" 'R4a PR14'!H$432","v":0},{"$f":" 'R4a PR14'!I$432","v":0},{"$f":" 'R4a PR14'!J$432","v":0},{"$f":" 'R4a PR14'!K$432","v":0}]
[null,null,null,"Tariff Band 48",null,{"$f":" 'R4a PR14'!D$441","v":"R4D48D04"},{"$f":" 'R4a PR14'!E$441","v":"£m"},{"$f":" 'R4a PR14'!F$441","v":3},{"$f":" 'R4a PR14'!G$441","v":0},{"$f":" 'R4a PR14'!H$441","v":0},{"$f":" 'R4a PR14'!I$441","v":0},{"$f":" 'R4a PR14'!J$441","v":0},{"$f":" 'R4a PR14'!K$441","v":0}]
[null,null,null,"Tariff Band 49",null,{"$f":" 'R4a PR14'!D$450","v":"R4D49D04"},{"$f":" 'R4a PR14'!E$450","v":"£m"},{"$f":" 'R4a PR14'!F$450","v":3},{"$f":" 'R4a PR14'!G$450","v":0},{"$f":" 'R4a PR14'!H$450","v":0},{"$f":" 'R4a PR14'!I$450","v":0},{"$f":" 'R4a PR14'!J$450","v":0},{"$f":" 'R4a PR14'!K$450","v":0}]
[null,null,null,"Tariff Band 50",null,{"$f":" 'R4a PR14'!D$459","v":"R4D50D04"},{"$f":" 'R4a PR14'!E$459","v":"£m"},{"$f":" 'R4a PR14'!F$459","v":3},{"$f":" 'R4a PR14'!G$459","v":0},{"$f":" 'R4a PR14'!H$459","v":0},{"$f":" 'R4a PR14'!I$459","v":0},{"$f":" 'R4a PR14'!J$459","v":0},{"$f":" 'R4a PR14'!K$459","v":0}]
[null,null,null,"Tariff Band 51",null,{"$f":" 'R4a PR14'!D$468","v":"R4D51D04"},{"$f":" 'R4a PR14'!E$468","v":"£m"},{"$f":" 'R4a PR14'!F$468","v":3},{"$f":" 'R4a PR14'!G$468","v":0},{"$f":" 'R4a PR14'!H$468","v":0},{"$f":" 'R4a PR14'!I$468","v":0},{"$f":" 'R4a PR14'!J$468","v":0},{"$f":" 'R4a PR14'!K$468","v":0}]
[null,null,null,"Tariff Band 52",null,{"$f":" 'R4a PR14'!D$477","v":"R4D52D04"},{"$f":" 'R4a PR14'!E$477","v":"£m"},{"$f":" 'R4a PR14'!F$477","v":3},{"$f":" 'R4a PR14'!G$477","v":0},{"$f":" 'R4a PR14'!H$477","v":0},{"$f":" 'R4a PR14'!I$477","v":0},{"$f":" 'R4a PR14'!J$477","v":0},{"$f":" 'R4a PR14'!K$477","v":0}]
[null,null,null,"Tariff Band 53",null,{"$f":" 'R4a PR14'!D$486","v":"R4D53D04"},{"$f":" 'R4a PR14'!E$486","v":"£m"},{"$f":" 'R4a PR14'!F$486","v":3},{"$f":" 'R4a PR14'!G$486","v":0},{"$f":" 'R4a PR14'!H$486","v":0},{"$f":" 'R4a PR14'!I$486","v":0},{"$f":" 'R4a PR14'!J$486","v":0},{"$f":" 'R4a PR14'!K$486","v":0}]
[null,null,null,"Tariff Band 54",null,{"$f":" 'R4a PR14'!D$495","v":"R4D54D04"},{"$f":" 'R4a PR14'!E$495","v":"£m"},{"$f":" 'R4a PR14'!F$495","v":3},{"$f":" 'R4a PR14'!G$495","v":0},{"$f":" 'R4a PR14'!H$495","v":0},{"$f":" 'R4a PR14'!I$495","v":0},{"$f":" 'R4a PR14'!J$495","v":0},{"$f":" 'R4a PR14'!K$495","v":0}]
[null,null,null,"Tariff Band 55",null,{"$f":" 'R4a PR14'!D$504","v":"R4D55D04"},{"$f":" 'R4a PR14'!E$504","v":"£m"},{"$f":" 'R4a PR14'!F$504","v":3},{"$f":" 'R4a PR14'!G$504","v":0},{"$f":" 'R4a PR14'!H$504","v":0},{"$f":" 'R4a PR14'!I$504","v":0},{"$f":" 'R4a PR14'!J$504","v":0},{"$f":" 'R4a PR14'!K$504","v":0}]
[null,null,null,"Tariff Band 56",null,{"$f":" 'R4a PR14'!D$513","v":"R4D56D04"},{"$f":" 'R4a PR14'!E$513","v":"£m"},{"$f":" 'R4a PR14'!F$513","v":3},{"$f":" 'R4a PR14'!G$513","v":0},{"$f":" 'R4a PR14'!H$513","v":0},{"$f":" 'R4a PR14'!I$513","v":0},{"$f":" 'R4a PR14'!J$513","v":0},{"$f":" 'R4a PR14'!K$513","v":0}]
[null,null,null,"Tariff Band 57",null,{"$f":" 'R4a PR14'!D$522","v":"R4D57D04"},{"$f":" 'R4a PR14'!E$522","v":"£m"},{"$f":" 'R4a PR14'!F$522","v":3},{"$f":" 'R4a PR14'!G$522","v":0},{"$f":" 'R4a PR14'!H$522","v":0},{"$f":" 'R4a PR14'!I$522","v":0},{"$f":" 'R4a PR14'!J$522","v":0},{"$f":" 'R4a PR14'!K$522","v":0}]
[null,null,null,"Tariff Band 58",null,{"$f":" 'R4a PR14'!D$531","v":"R4D58D04"},{"$f":" 'R4a PR14'!E$531","v":"£m"},{"$f":" 'R4a PR14'!F$531","v":3},{"$f":" 'R4a PR14'!G$531","v":0},{"$f":" 'R4a PR14'!H$531","v":0},{"$f":" 'R4a PR14'!I$531","v":0},{"$f":" 'R4a PR14'!J$531","v":0},{"$f":" 'R4a PR14'!K$531","v":0}]
[null,null,null,"Tariff Band 59",null,{"$f":" 'R4a PR14'!D$540","v":"R4D59D04"},{"$f":" 'R4a PR14'!E$540","v":"£m"},{"$f":" 'R4a PR14'!F$540","v":3},{"$f":" 'R4a PR14'!G$540","v":0},{"$f":" 'R4a PR14'!H$540","v":0},{"$f":" 'R4a PR14'!I$540","v":0},{"$f":" 'R4a PR14'!J$540","v":0},{"$f":" 'R4a PR14'!K$540","v":0}]
[null,null,null,"Tariff Band 60",null,{"$f":" 'R4a PR14'!D$549","v":"R4D60D04"},{"$f":" 'R4a PR14'!E$549","v":"£m"},{"$f":" 'R4a PR14'!F$549","v":3},{"$f":" 'R4a PR14'!G$549","v":0},{"$f":" 'R4a PR14'!H$549","v":0},{"$f":" 'R4a PR14'!I$549","v":0},{"$f":" 'R4a PR14'!J$549","v":0},{"$f":" 'R4a PR14'!K$549","v":0}]
[]
[null,null,null,{"$f":" D$393","v":"Scaling factor to apportion FD wholesale charges to tariff bands"},null,{"$f":" F$393","v":0},"factor",2,{"$f":" I$393","v":0.86512792232146896},0.89243475300284625,0.9038614958611747,0.92118583171086554,0.94940839040635538]
[]
[null,null,null,"Tariff Band 1",null,null,"£m",3,{"$f":" I397 * I$458","v":9.1215884787005597E-2},9.5117242010785044E-2,9.9374006669423087E-2,0.10410794646731936,0.10918533926425589]
[null,null,null,"Tariff Band 2",null,null,"£m",3,2.2724930631774374,2.3697741267281782,2.4794342686357265,2.6015425573128925,2.7268749867922226]
[null,null,null,"Tariff Band 3",null,null,"£m",3,0.30058663101691752,0.31833511051636271,0.32971163652841656,0.343268464681247,0.36168673802783424]
[null,null,null,"Tariff Band 4",null,null,"£m",3,8.6925800638878975E-2,9.0643668431832178E-2,9.4700228064482306E-2,9.9211520237651743E-2,0.10405011205817101]
[null,null,null,"Tariff Band 5",null,null,"£m",3,0.12567677289414333,0.13105204263950362,0.13691699090500226,0.14343938860211322,0.15043499405970426]
[null,null,null,"Tariff Band 6",null,null,"£m",3,5.3079806718230378,5.5352051300309393,5.7913440477448459,6.0765587516619268,6.3693042495508108]
[null,null,null,"Tariff Band 7",null,null,"£m",3,0.62382358730625176,0.66065796052211201,0.68426827627006415,0.71240349020882754,0.75062792258688826]
[null,null,null,"Tariff Band 8",null,null,"£m",3,0.33427389574408045,0.34857098753820553,0.36417052164382002,0.38151873354962745,0.40012557899565998]
[null,null,null,"Tariff Band 9",null,null,"£m",3,0.47703341926904053,0.50771433740663963,0.53028433888429638,0.55774265802785505,0.59322490457682575]
[null,null,null,"Tariff Band 10",null,null,"£m",3,7.0355422188164663E-3,7.4880406940802937E-3,7.8209150627526584E-3,8.2258849365369029E-3,8.7491959531869716E-3]
[null,null,null,"Tariff Band 11",null,null,"£m",3,{"$f":" I407 * I$458","v":0},0,0,0,0]
[null,null,null,"Tariff Band 12",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 13",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 14",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 15",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 16",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 17",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 18",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 19",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 20",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 21",null,null,"£m",3,{"$f":" I417 * I$458","v":0},0,0,0,0]
[null,null,null,"Tariff Band 22",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 23",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 24",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 25",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 26",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 27",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 28",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 29",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 30",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 31",null,null,"£m",3,{"$f":" I427 * I$458","v":0},0,0,0,0]
[null,null,null,"Tariff Band 32",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 33",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 34",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 35",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 36",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 37",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 38",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 39",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 40",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 41",null,null,"£m",3,{"$f":" I437 * I$458","v":0},0,0,0,0]
[null,null,null,"Tariff Band 42",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 43",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 44",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 45",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 46",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 47",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 48",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 49",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 50",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 51",null,null,"£m",3,{"$f":" I447 * I$458","v":0},0,0,0,0]
[null,null,null,"Tariff Band 52",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 53",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 54",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 55",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 56",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 57",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 58",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 59",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 60",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Allocated wholesale charge at FD (nominal price base)",null,null,"£m",3,{"$f":"SUM(I460:I519)","v":9.6270452688756105},{"$f":"SUM(J460:J519)","v":10.064558646518638},{"$f":"SUM(K460:K519)","v":10.518025230408831},{"$f":"SUM(L460:L519)","v":11.028019395686},{"$f":"SUM(M460:M519)","v":11.574264021865559}]
[]
["RETAIL NET MARGIN"]
[null,null,"Retail net margin %"]
[null,null,null,"Tariff Band 1",null,{"$f":" 'R4a PR14'!D$16","v":"R5E00001_A001"},{"$f":" 'R4a PR14'!E$16","v":"%"},{"$f":" 'R4a PR14'!F$16","v":2},{"$f":" 'R4a PR14'!G$16","v":2.2708385594128501E-2},{"$f":" 'R4a PR14'!H$16","v":2.3846882263804901E-2},{"$f":" 'R4a PR14'!I$16","v":2.49999999999998E-2},{"$f":" 'R4a PR14'!J$16","v":2.6129077580647801E-2},{"$f":" 'R4a PR14'!K$16","v":2.6136733184769799E-2}]
[null,null,null,"Tariff Band 2",null,{"$f":" 'R4a PR14'!D$25","v":"R5E00002_A001"},{"$f":" 'R4a PR14'!E$25","v":"%"},{"$f":" 'R4a PR14'!F$25","v":2},{"$f":" 'R4a PR14'!G$25","v":2.2708385594128799E-2},{"$f":" 'R4a PR14'!H$25","v":2.3846882263804998E-2},{"$f":" 'R4a PR14'!I$25","v":2.49999999999998E-2},{"$f":" 'R4a PR14'!J$25","v":2.61290775806476E-2},{"$f":" 'R4a PR14'!K$25","v":2.6136733184769698E-2}]
[null,null,null,"Tariff Band 3",null,{"$f":" 'R4a PR14'!D$34","v":"R5E00003_A001"},{"$f":" 'R4a PR14'!E$34","v":"%"},{"$f":" 'R4a PR14'!F$34","v":2},{"$f":" 'R4a PR14'!G$34","v":3.5000000000000003E-2},{"$f":" 'R4a PR14'!H$34","v":0.03},{"$f":" 'R4a PR14'!I$34","v":2.5000000000000099E-2},{"$f":" 'R4a PR14'!J$34","v":2.0000000000000101E-2},{"$f":" 'R4a PR14'!K$34","v":0.02}]
[null,null,null,"Tariff Band 4",null,{"$f":" 'R4a PR14'!D$43","v":"R5E00004_A001"},{"$f":" 'R4a PR14'!E$43","v":"%"},{"$f":" 'R4a PR14'!F$43","v":2},{"$f":" 'R4a PR14'!G$43","v":3.50000000000001E-2},{"$f":" 'R4a PR14'!H$43","v":0.03},{"$f":" 'R4a PR14'!I$43","v":2.5000000000000199E-2},{"$f":" 'R4a PR14'!J$43","v":1.99999999999999E-2},{"$f":" 'R4a PR14'!K$43","v":2.0000000000000101E-2}]
[null,null,null,"Tariff Band 5",null,{"$f":" 'R4a PR14'!D$52","v":"R5E00005_A001"},{"$f":" 'R4a PR14'!E$52","v":"%"},{"$f":" 'R4a PR14'!F$52","v":2},{"$f":" 'R4a PR14'!G$52","v":2.2708385594128501E-2},{"$f":" 'R4a PR14'!H$52","v":2.3846882263804998E-2},{"$f":" 'R4a PR14'!I$52","v":2.49999999999998E-2},{"$f":" 'R4a PR14'!J$52","v":2.61290775806476E-2},{"$f":" 'R4a PR14'!K$52","v":2.6136733184769698E-2}]
[null,null,null,"Tariff Band 6",null,{"$f":" 'R4a PR14'!D$61","v":"R5E00006_A001"},{"$f":" 'R4a PR14'!E$61","v":"%"},{"$f":" 'R4a PR14'!F$61","v":2},{"$f":" 'R4a PR14'!G$61","v":2.2708385594128799E-2},{"$f":" 'R4a PR14'!H$61","v":2.38468822638052E-2},{"$f":" 'R4a PR14'!I$61","v":2.5000000000000001E-2},{"$f":" 'R4a PR14'!J$61","v":2.61290775806476E-2},{"$f":" 'R4a PR14'!K$61","v":2.6136733184769799E-2}]
[null,null,null,"Tariff Band 7",null,{"$f":" 'R4a PR14'!D$70","v":"R5E00007_A001"},{"$f":" 'R4a PR14'!E$70","v":"%"},{"$f":" 'R4a PR14'!F$70","v":2},{"$f":" 'R4a PR14'!G$70","v":3.5000000000000003E-2},{"$f":" 'R4a PR14'!H$70","v":2.9999999999999898E-2},{"$f":" 'R4a PR14'!I$70","v":2.5000000000000099E-2},{"$f":" 'R4a PR14'!J$70","v":1.99999999999999E-2},{"$f":" 'R4a PR14'!K$70","v":2.0000000000000101E-2}]
[null,null,null,"Tariff Band 8",null,{"$f":" 'R4a PR14'!D$79","v":"R5E00008_A001"},{"$f":" 'R4a PR14'!E$79","v":"%"},{"$f":" 'R4a PR14'!F$79","v":2},{"$f":" 'R4a PR14'!G$79","v":3.4999999999999899E-2},{"$f":" 'R4a PR14'!H$79","v":0.03},{"$f":" 'R4a PR14'!I$79","v":2.4999999999999901E-2},{"$f":" 'R4a PR14'!J$79","v":0.02},{"$f":" 'R4a PR14'!K$79","v":0.02}]
[null,null,null,"Tariff Band 9",null,{"$f":" 'R4a PR14'!D$88","v":"R5E00009_A001"},{"$f":" 'R4a PR14'!E$88","v":"%"},{"$f":" 'R4a PR14'!F$88","v":2},{"$f":" 'R4a PR14'!G$88","v":3.5000000000000003E-2},{"$f":" 'R4a PR14'!H$88","v":2.9999999999999801E-2},{"$f":" 'R4a PR14'!I$88","v":2.4999999999999901E-2},{"$f":" 'R4a PR14'!J$88","v":1.9999999999999799E-2},{"$f":" 'R4a PR14'!K$88","v":1.9999999999999799E-2}]
[null,null,null,"Tariff Band 10",null,{"$f":" 'R4a PR14'!D$97","v":"R5E00010_A001"},{"$f":" 'R4a PR14'!E$97","v":"%"},{"$f":" 'R4a PR14'!F$97","v":2},{"$f":" 'R4a PR14'!G$97","v":2.2708385594128501E-2},{"$f":" 'R4a PR14'!H$97","v":2.3846882263804998E-2},{"$f":" 'R4a PR14'!I$97","v":2.49999999999998E-2},{"$f":" 'R4a PR14'!J$97","v":2.6129077580647801E-2},{"$f":" 'R4a PR14'!K$97","v":2.6136733184769698E-2}]
[null,null,null,"Tariff Band 11",null,{"$f":" 'R4a PR14'!D$106","v":"R5E00011_A001"},{"$f":" 'R4a PR14'!E$106","v":"%"},{"$f":" 'R4a PR14'!F$106","v":2},{"$f":" 'R4a PR14'!G$106","v":0},{"$f":" 'R4a PR14'!H$106","v":0},{"$f":" 'R4a PR14'!I$106","v":0},{"$f":" 'R4a PR14'!J$106","v":0},{"$f":" 'R4a PR14'!K$106","v":0}]
[null,null,null,"Tariff Band 12",null,{"$f":" 'R4a PR14'!D$115","v":"R5E00012_A001"},{"$f":" 'R4a PR14'!E$115","v":"%"},{"$f":" 'R4a PR14'!F$115","v":2},{"$f":" 'R4a PR14'!G$115","v":0},{"$f":" 'R4a PR14'!H$115","v":0},{"$f":" 'R4a PR14'!I$115","v":0},{"$f":" 'R4a PR14'!J$115","v":0},{"$f":" 'R4a PR14'!K$115","v":0}]
[null,null,null,"Tariff Band 13",null,{"$f":" 'R4a PR14'!D$124","v":"R5E00013_A001"},{"$f":" 'R4a PR14'!E$124","v":"%"},{"$f":" 'R4a PR14'!F$124","v":2},{"$f":" 'R4a PR14'!G$124","v":0},{"$f":" 'R4a PR14'!H$124","v":0},{"$f":" 'R4a PR14'!I$124","v":0},{"$f":" 'R4a PR14'!J$124","v":0},{"$f":" 'R4a PR14'!K$124","v":0}]
[null,null,null,"Tariff Band 14",null,{"$f":" 'R4a PR14'!D$133","v":"R5E00014_A001"},{"$f":" 'R4a PR14'!E$133","v":"%"},{"$f":" 'R4a PR14'!F$133","v":2},{"$f":" 'R4a PR14'!G$133","v":0},{"$f":" 'R4a PR14'!H$133","v":0},{"$f":" 'R4a PR14'!I$133","v":0},{"$f":" 'R4a PR14'!J$133","v":0},{"$f":" 'R4a PR14'!K$133","v":0}]
[null,null,null,"Tariff Band 15",null,{"$f":" 'R4a PR14'!D$142","v":"R5E00015_A001"},{"$f":" 'R4a PR14'!E$142","v":"%"},{"$f":" 'R4a PR14'!F$142","v":2},{"$f":" 'R4a PR14'!G$142","v":0},{"$f":" 'R4a PR14'!H$142","v":0},{"$f":" 'R4a PR14'!I$142","v":0},{"$f":" 'R4a PR14'!J$142","v":0},{"$f":" 'R4a PR14'!K$142","v":0}]
[null,null,null,"Tariff Band 16",null,{"$f":" 'R4a PR14'!D$151","v":"R5E00016_A001"},{"$f":" 'R4a PR14'!E$151","v":"%"},{"$f":" 'R4a PR14'!F$151","v":2},{"$f":" 'R4a PR14'!G$151","v":0},{"$f":" 'R4a PR14'!H$151","v":0},{"$f":" 'R4a PR14'!I$151","v":0},{"$f":" 'R4a PR14'!J$151","v":0},{"$f":" 'R4a PR14'!K$151","v":0}]
[null,null,null,"Tariff Band 17",null,{"$f":" 'R4a PR14'!D$160","v":"R5E00017_A001"},{"$f":" 'R4a PR14'!E$160","v":"%"},{"$f":" 'R4a PR14'!F$160","v":2},{"$f":" 'R4a PR14'!G$160","v":0},{"$f":" 'R4a PR14'!H$160","v":0},{"$f":" 'R4a PR14'!I$160","v":0},{"$f":" 'R4a PR14'!J$160","v":0},{"$f":" 'R4a PR14'!K$160","v":0}]
[null,null,null,"Tariff Band 18",null,{"$f":" 'R4a PR14'!D$169","v":"R5E00018_A001"},{"$f":" 'R4a PR14'!E$169","v":"%"},{"$f":" 'R4a PR14'!F$169","v":2},{"$f":" 'R4a PR14'!G$169","v":0},{"$f":" 'R4a PR14'!H$169","v":0},{"$f":" 'R4a PR14'!I$169","v":0},{"$f":" 'R4a PR14'!J$169","v":0},{"$f":" 'R4a PR14'!K$169","v":0}]
[null,null,null,"Tariff Band 19",null,{"$f":" 'R4a PR14'!D$178","v":"R5E00019_A001"},{"$f":" 'R4a PR14'!E$178","v":"%"},{"$f":" 'R4a PR14'!F$178","v":2},{"$f":" 'R4a PR14'!G$178","v":0},{"$f":" 'R4a PR14'!H$178","v":0},{"$f":" 'R4a PR14'!I$178","v":0},{"$f":" 'R4a PR14'!J$178","v":0},{"$f":" 'R4a PR14'!K$178","v":0}]
[null,null,null,"Tariff Band 20",null,{"$f":" 'R4a PR14'!D$187","v":"R5E00020_A001"},{"$f":" 'R4a PR14'!E$187","v":"%"},{"$f":" 'R4a PR14'!F$187","v":2},{"$f":" 'R4a PR14'!G$187","v":0},{"$f":" 'R4a PR14'!H$187","v":0},{"$f":" 'R4a PR14'!I$187","v":0},{"$f":" 'R4a PR14'!J$187","v":0},{"$f":" 'R4a PR14'!K$187","v":0}]
[null,null,null,"Tariff Band 21",null,{"$f":" 'R4a PR14'!D$196","v":"R5E00021_A001"},{"$f":" 'R4a PR14'!E$196","v":"%"},{"$f":" 'R4a PR14'!F$196","v":2},{"$f":" 'R4a PR14'!G$196","v":0},{"$f":" 'R4a PR14'!H$196","v":0},{"$f":" 'R4a PR14'!I$196","v":0},{"$f":" 'R4a PR14'!J$196","v":0},{"$f":" 'R4a PR14'!K$196","v":0}]
[null,null,null,"Tariff Band 22",null,{"$f":" 'R4a PR14'!D$205","v":"R5E00022_A001"},{"$f":" 'R4a PR14'!E$205","v":"%"},{"$f":" 'R4a PR14'!F$205","v":2},{"$f":" 'R4a PR14'!G$205","v":0},{"$f":" 'R4a PR14'!H$205","v":0},{"$f":" 'R4a PR14'!I$205","v":0},{"$f":" 'R4a PR14'!J$205","v":0},{"$f":" 'R4a PR14'!K$205","v":0}]
[null,null,null,"Tariff Band 23",null,{"$f":" 'R4a PR14'!D$214","v":"R5E00023_A001"},{"$f":" 'R4a PR14'!E$214","v":"%"},{"$f":" 'R4a PR14'!F$214","v":2},{"$f":" 'R4a PR14'!G$214","v":0},{"$f":" 'R4a PR14'!H$214","v":0},{"$f":" 'R4a PR14'!I$214","v":0},{"$f":" 'R4a PR14'!J$214","v":0},{"$f":" 'R4a PR14'!K$214","v":0}]
[null,null,null,"Tariff Band 24",null,{"$f":" 'R4a PR14'!D$223","v":"R5E00024_A001"},{"$f":" 'R4a PR14'!E$223","v":"%"},{"$f":" 'R4a PR14'!F$223","v":2},{"$f":" 'R4a PR14'!G$223","v":0},{"$f":" 'R4a PR14'!H$223","v":0},{"$f":" 'R4a PR14'!I$223","v":0},{"$f":" 'R4a PR14'!J$223","v":0},{"$f":" 'R4a PR14'!K$223","v":0}]
[null,null,null,"Tariff Band 25",null,{"$f":" 'R4a PR14'!D$232","v":"R5E00025_A001"},{"$f":" 'R4a PR14'!E$232","v":"%"},{"$f":" 'R4a PR14'!F$232","v":2},{"$f":" 'R4a PR14'!G$232","v":0},{"$f":" 'R4a PR14'!H$232","v":0},{"$f":" 'R4a PR14'!I$232","v":0},{"$f":" 'R4a PR14'!J$232","v":0},{"$f":" 'R4a PR14'!K$232","v":0}]
[null,null,null,"Tariff Band 26",null,{"$f":" 'R4a PR14'!D$241","v":"R5E00026_A001"},{"$f":" 'R4a PR14'!E$241","v":"%"},{"$f":" 'R4a PR14'!F$241","v":2},{"$f":" 'R4a PR14'!G$241","v":0},{"$f":" 'R4a PR14'!H$241","v":0},{"$f":" 'R4a PR14'!I$241","v":0},{"$f":" 'R4a PR14'!J$241","v":0},{"$f":" 'R4a PR14'!K$241","v":0}]
[null,null,null,"Tariff Band 27",null,{"$f":" 'R4a PR14'!D$250","v":"R5E00027_A001"},{"$f":" 'R4a PR14'!E$250","v":"%"},{"$f":" 'R4a PR14'!F$250","v":2},{"$f":" 'R4a PR14'!G$250","v":0},{"$f":" 'R4a PR14'!H$250","v":0},{"$f":" 'R4a PR14'!I$250","v":0},{"$f":" 'R4a PR14'!J$250","v":0},{"$f":" 'R4a PR14'!K$250","v":0}]
[null,null,null,"Tariff Band 28",null,{"$f":" 'R4a PR14'!D$259","v":"R5E00028_A001"},{"$f":" 'R4a PR14'!E$259","v":"%"},{"$f":" 'R4a PR14'!F$259","v":2},{"$f":" 'R4a PR14'!G$259","v":0},{"$f":" 'R4a PR14'!H$259","v":0},{"$f":" 'R4a PR14'!I$259","v":0},{"$f":" 'R4a PR14'!J$259","v":0},{"$f":" 'R4a PR14'!K$259","v":0}]
[null,null,null,"Tariff Band 29",null,{"$f":" 'R4a PR14'!D$268","v":"R5E00029_A001"},{"$f":" 'R4a PR14'!E$268","v":"%"},{"$f":" 'R4a PR14'!F$268","v":2},{"$f":" 'R4a PR14'!G$268","v":0},{"$f":" 'R4a PR14'!H$268","v":0},{"$f":" 'R4a PR14'!I$268","v":0},{"$f":" 'R4a PR14'!J$268","v":0},{"$f":" 'R4a PR14'!K$268","v":0}]
[null,null,null,"Tariff Band 30",null,{"$f":" 'R4a PR14'!D$277","v":"R5E00030_A001"},{"$f":" 'R4a PR14'!E$277","v":"%"},{"$f":" 'R4a PR14'!F$277","v":2},{"$f":" 'R4a PR14'!G$277","v":0},{"$f":" 'R4a PR14'!H$277","v":0},{"$f":" 'R4a PR14'!I$277","v":0},{"$f":" 'R4a PR14'!J$277","v":0},{"$f":" 'R4a PR14'!K$277","v":0}]
[null,null,null,"Tariff Band 31",null,{"$f":" 'R4a PR14'!D$286","v":"R5E00031_A001"},{"$f":" 'R4a PR14'!E$286","v":"%"},{"$f":" 'R4a PR14'!F$286","v":2},{"$f":" 'R4a PR14'!G$286","v":0},{"$f":" 'R4a PR14'!H$286","v":0},{"$f":" 'R4a PR14'!I$286","v":0},{"$f":" 'R4a PR14'!J$286","v":0},{"$f":" 'R4a PR14'!K$286","v":0}]
[null,null,null,"Tariff Band 32",null,{"$f":" 'R4a PR14'!D$295","v":"R5E00032_A001"},{"$f":" 'R4a PR14'!E$295","v":"%"},{"$f":" 'R4a PR14'!F$295","v":2},{"$f":" 'R4a PR14'!G$295","v":0},{"$f":" 'R4a PR14'!H$295","v":0},{"$f":" 'R4a PR14'!I$295","v":0},{"$f":" 'R4a PR14'!J$295","v":0},{"$f":" 'R4a PR14'!K$295","v":0}]
[null,null,null,"Tariff Band 33",null,{"$f":" 'R4a PR14'!D$304","v":"R5E00033_A001"},{"$f":" 'R4a PR14'!E$304","v":"%"},{"$f":" 'R4a PR14'!F$304","v":2},{"$f":" 'R4a PR14'!G$304","v":0},{"$f":" 'R4a PR14'!H$304","v":0},{"$f":" 'R4a PR14'!I$304","v":0},{"$f":" 'R4a PR14'!J$304","v":0},{"$f":" 'R4a PR14'!K$304","v":0}]
[null,null,null,"Tariff Band 34",null,{"$f":" 'R4a PR14'!D$313","v":"R5E00034_A001"},{"$f":" 'R4a PR14'!E$313","v":"%"},{"$f":" 'R4a PR14'!F$313","v":2},{"$f":" 'R4a PR14'!G$313","v":0},{"$f":" 'R4a PR14'!H$313","v":0},{"$f":" 'R4a PR14'!I$313","v":0},{"$f":" 'R4a PR14'!J$313","v":0},{"$f":" 'R4a PR14'!K$313","v":0}]
[null,null,null,"Tariff Band 35",null,{"$f":" 'R4a PR14'!D$322","v":"R5E00035_A001"},{"$f":" 'R4a PR14'!E$322","v":"%"},{"$f":" 'R4a PR14'!F$322","v":2},{"$f":" 'R4a PR14'!G$322","v":0},{"$f":" 'R4a PR14'!H$322","v":0},{"$f":" 'R4a PR14'!I$322","v":0},{"$f":" 'R4a PR14'!J$322","v":0},{"$f":" 'R4a PR14'!K$322","v":0}]
[null,null,null,"Tariff Band 36",null,{"$f":" 'R4a PR14'!D$331","v":"R5E00036_A001"},{"$f":" 'R4a PR14'!E$331","v":"%"},{"$f":" 'R4a PR14'!F$331","v":2},{"$f":" 'R4a PR14'!G$331","v":0},{"$f":" 'R4a PR14'!H$331","v":0},{"$f":" 'R4a PR14'!I$331","v":0},{"$f":" 'R4a PR14'!J$331","v":0},{"$f":" 'R4a PR14'!K$331","v":0}]
[null,null,null,"Tariff Band 37",null,{"$f":" 'R4a PR14'!D$340","v":"R5E00037_A001"},{"$f":" 'R4a PR14'!E$340","v":"%"},{"$f":" 'R4a PR14'!F$340","v":2},{"$f":" 'R4a PR14'!G$340","v":0},{"$f":" 'R4a PR14'!H$340","v":0},{"$f":" 'R4a PR14'!I$340","v":0},{"$f":" 'R4a PR14'!J$340","v":0},{"$f":" 'R4a PR14'!K$340","v":0}]
[null,null,null,"Tariff Band 38",null,{"$f":" 'R4a PR14'!D$349","v":"R5E00038_A001"},{"$f":" 'R4a PR14'!E$349","v":"%"},{"$f":" 'R4a PR14'!F$349","v":2},{"$f":" 'R4a PR14'!G$349","v":0},{"$f":" 'R4a PR14'!H$349","v":0},{"$f":" 'R4a PR14'!I$349","v":0},{"$f":" 'R4a PR14'!J$349","v":0},{"$f":" 'R4a PR14'!K$349","v":0}]
[null,null,null,"Tariff Band 39",null,{"$f":" 'R4a PR14'!D$358","v":"R5E00039_A001"},{"$f":" 'R4a PR14'!E$358","v":"%"},{"$f":" 'R4a PR14'!F$358","v":2},{"$f":" 'R4a PR14'!G$358","v":0},{"$f":" 'R4a PR14'!H$358","v":0},{"$f":" 'R4a PR14'!I$358","v":0},{"$f":" 'R4a PR14'!J$358","v":0},{"$f":" 'R4a PR14'!K$358","v":0}]
[null,null,null,"Tariff Band 40",null,{"$f":" 'R4a PR14'!D$367","v":"R5E00040_A001"},{"$f":" 'R4a PR14'!E$367","v":"%"},{"$f":" 'R4a PR14'!F$367","v":2},{"$f":" 'R4a PR14'!G$367","v":0},{"$f":" 'R4a PR14'!H$367","v":0},{"$f":" 'R4a PR14'!I$367","v":0},{"$f":" 'R4a PR14'!J$367","v":0},{"$f":" 'R4a PR14'!K$367","v":0}]
[null,null,null,"Tariff Band 41",null,{"$f":" 'R4a PR14'!D$376","v":"R5E00041_A001"},{"$f":" 'R4a PR14'!E$376","v":"%"},{"$f":" 'R4a PR14'!F$376","v":2},{"$f":" 'R4a PR14'!G$376","v":0},{"$f":" 'R4a PR14'!H$376","v":0},{"$f":" 'R4a PR14'!I$376","v":0},{"$f":" 'R4a PR14'!J$376","v":0},{"$f":" 'R4a PR14'!K$376","v":0}]
[null,null,null,"Tariff Band 42",null,{"$f":" 'R4a PR14'!D$385","v":"R5E00042_A001"},{"$f":" 'R4a PR14'!E$385","v":"%"},{"$f":" 'R4a PR14'!F$385","v":2},{"$f":" 'R4a PR14'!G$385","v":0},{"$f":" 'R4a PR14'!H$385","v":0},{"$f":" 'R4a PR14'!I$385","v":0},{"$f":" 'R4a PR14'!J$385","v":0},{"$f":" 'R4a PR14'!K$385","v":0}]
[null,null,null,"Tariff Band 43",null,{"$f":" 'R4a PR14'!D$394","v":"R5E00043_A001"},{"$f":" 'R4a PR14'!E$394","v":"%"},{"$f":" 'R4a PR14'!F$394","v":2},{"$f":" 'R4a PR14'!G$394","v":0},{"$f":" 'R4a PR14'!H$394","v":0},{"$f":" 'R4a PR14'!I$394","v":0},{"$f":" 'R4a PR14'!J$394","v":0},{"$f":" 'R4a PR14'!K$394","v":0}]
[null,null,null,"Tariff Band 44",null,{"$f":" 'R4a PR14'!D$403","v":"R5E00044_A001"},{"$f":" 'R4a PR14'!E$403","v":"%"},{"$f":" 'R4a PR14'!F$403","v":2},{"$f":" 'R4a PR14'!G$403","v":0},{"$f":" 'R4a PR14'!H$403","v":0},{"$f":" 'R4a PR14'!I$403","v":0},{"$f":" 'R4a PR14'!J$403","v":0},{"$f":" 'R4a PR14'!K$403","v":0}]
[null,null,null,"Tariff Band 45",null,{"$f":" 'R4a PR14'!D$412","v":"R5E00045_A001"},{"$f":" 'R4a PR14'!E$412","v":"%"},{"$f":" 'R4a PR14'!F$412","v":2},{"$f":" 'R4a PR14'!G$412","v":0},{"$f":" 'R4a PR14'!H$412","v":0},{"$f":" 'R4a PR14'!I$412","v":0},{"$f":" 'R4a PR14'!J$412","v":0},{"$f":" 'R4a PR14'!K$412","v":0}]
[null,null,null,"Tariff Band 46",null,{"$f":" 'R4a PR14'!D$421","v":"R5E00046_A001"},{"$f":" 'R4a PR14'!E$421","v":"%"},{"$f":" 'R4a PR14'!F$421","v":2},{"$f":" 'R4a PR14'!G$421","v":0},{"$f":" 'R4a PR14'!H$421","v":0},{"$f":" 'R4a PR14'!I$421","v":0},{"$f":" 'R4a PR14'!J$421","v":0},{"$f":" 'R4a PR14'!K$421","v":0}]
[null,null,null,"Tariff Band 47",null,{"$f":" 'R4a PR14'!D$430","v":"R5E00047_A001"},{"$f":" 'R4a PR14'!E$430","v":"%"},{"$f":" 'R4a PR14'!F$430","v":2},{"$f":" 'R4a PR14'!G$430","v":0},{"$f":" 'R4a PR14'!H$430","v":0},{"$f":" 'R4a PR14'!I$430","v":0},{"$f":" 'R4a PR14'!J$430","v":0},{"$f":" 'R4a PR14'!K$430","v":0}]
[null,null,null,"Tariff Band 48",null,{"$f":" 'R4a PR14'!D$439","v":"R5E00048_A001"},{"$f":" 'R4a PR14'!E$439","v":"%"},{"$f":" 'R4a PR14'!F$439","v":2},{"$f":" 'R4a PR14'!G$439","v":0},{"$f":" 'R4a PR14'!H$439","v":0},{"$f":" 'R4a PR14'!I$439","v":0},{"$f":" 'R4a PR14'!J$439","v":0},{"$f":" 'R4a PR14'!K$439","v":0}]
[null,null,null,"Tariff Band 49",null,{"$f":" 'R4a PR14'!D$448","v":"R5E00049_A001"},{"$f":" 'R4a PR14'!E$448","v":"%"},{"$f":" 'R4a PR14'!F$448","v":2},{"$f":" 'R4a PR14'!G$448","v":0},{"$f":" 'R4a PR14'!H$448","v":0},{"$f":" 'R4a PR14'!I$448","v":0},{"$f":" 'R4a PR14'!J$448","v":0},{"$f":" 'R4a PR14'!K$448","v":0}]
[null,null,null,"Tariff Band 50",null,{"$f":" 'R4a PR14'!D$457","v":"R5E00050_A001"},{"$f":" 'R4a PR14'!E$457","v":"%"},{"$f":" 'R4a PR14'!F$457","v":2},{"$f":" 'R4a PR14'!G$457","v":0},{"$f":" 'R4a PR14'!H$457","v":0},{"$f":" 'R4a PR14'!I$457","v":0},{"$f":" 'R4a PR14'!J$457","v":0},{"$f":" 'R4a PR14'!K$457","v":0}]
[null,null,null,"Tariff Band 51",null,{"$f":" 'R4a PR14'!D$466","v":"R5E00051_A001"},{"$f":" 'R4a PR14'!E$466","v":"%"},{"$f":" 'R4a PR14'!F$466","v":2},{"$f":" 'R4a PR14'!G$466","v":0},{"$f":" 'R4a PR14'!H$466","v":0},{"$f":" 'R4a PR14'!I$466","v":0},{"$f":" 'R4a PR14'!J$466","v":0},{"$f":" 'R4a PR14'!K$466","v":0}]
[null,null,null,"Tariff Band 52",null,{"$f":" 'R4a PR14'!D$475","v":"R5E00052_A001"},{"$f":" 'R4a PR14'!E$475","v":"%"},{"$f":" 'R4a PR14'!F$475","v":2},{"$f":" 'R4a PR14'!G$475","v":0},{"$f":" 'R4a PR14'!H$475","v":0},{"$f":" 'R4a PR14'!I$475","v":0},{"$f":" 'R4a PR14'!J$475","v":0},{"$f":" 'R4a PR14'!K$475","v":0}]
[null,null,null,"Tariff Band 53",null,{"$f":" 'R4a PR14'!D$484","v":"R5E00053_A001"},{"$f":" 'R4a PR14'!E$484","v":"%"},{"$f":" 'R4a PR14'!F$484","v":2},{"$f":" 'R4a PR14'!G$484","v":0},{"$f":" 'R4a PR14'!H$484","v":0},{"$f":" 'R4a PR14'!I$484","v":0},{"$f":" 'R4a PR14'!J$484","v":0},{"$f":" 'R4a PR14'!K$484","v":0}]
[null,null,null,"Tariff Band 54",null,{"$f":" 'R4a PR14'!D$493","v":"R5E00054_A001"},{"$f":" 'R4a PR14'!E$493","v":"%"},{"$f":" 'R4a PR14'!F$493","v":2},{"$f":" 'R4a PR14'!G$493","v":0},{"$f":" 'R4a PR14'!H$493","v":0},{"$f":" 'R4a PR14'!I$493","v":0},{"$f":" 'R4a PR14'!J$493","v":0},{"$f":" 'R4a PR14'!K$493","v":0}]
[null,null,null,"Tariff Band 55",null,{"$f":" 'R4a PR14'!D$502","v":"R5E00055_A001"},{"$f":" 'R4a PR14'!E$502","v":"%"},{"$f":" 'R4a PR14'!F$502","v":2},{"$f":" 'R4a PR14'!G$502","v":0},{"$f":" 'R4a PR14'!H$502","v":0},{"$f":" 'R4a PR14'!I$502","v":0},{"$f":" 'R4a PR14'!J$502","v":0},{"$f":" 'R4a PR14'!K$502","v":0}]
[null,null,null,"Tariff Band 56",null,{"$f":" 'R4a PR14'!D$511","v":"R5E00056_A001"},{"$f":" 'R4a PR14'!E$511","v":"%"},{"$f":" 'R4a PR14'!F$511","v":2},{"$f":" 'R4a PR14'!G$511","v":0},{"$f":" 'R4a PR14'!H$511","v":0},{"$f":" 'R4a PR14'!I$511","v":0},{"$f":" 'R4a PR14'!J$511","v":0},{"$f":" 'R4a PR14'!K$511","v":0}]
[null,null,null,"Tariff Band 57",null,{"$f":" 'R4a PR14'!D$520","v":"R5E00057_A001"},{"$f":" 'R4a PR14'!E$520","v":"%"},{"$f":" 'R4a PR14'!F$520","v":2},{"$f":" 'R4a PR14'!G$520","v":0},{"$f":" 'R4a PR14'!H$520","v":0},{"$f":" 'R4a PR14'!I$520","v":0},{"$f":" 'R4a PR14'!J$520","v":0},{"$f":" 'R4a PR14'!K$520","v":0}]
[null,null,null,"Tariff Band 58",null,{"$f":" 'R4a PR14'!D$529","v":"R5E00058_A001"},{"$f":" 'R4a PR14'!E$529","v":"%"},{"$f":" 'R4a PR14'!F$529","v":2},{"$f":" 'R4a PR14'!G$529","v":0},{"$f":" 'R4a PR14'!H$529","v":0},{"$f":" 'R4a PR14'!I$529","v":0},{"$f":" 'R4a PR14'!J$529","v":0},{"$f":" 'R4a PR14'!K$529","v":0}]
[null,null,null,"Tariff Band 59",null,{"$f":" 'R4a PR14'!D$538","v":"R5E00059_A001"},{"$f":" 'R4a PR14'!E$538","v":"%"},{"$f":" 'R4a PR14'!F$538","v":2},{"$f":" 'R4a PR14'!G$538","v":0},{"$f":" 'R4a PR14'!H$538","v":0},{"$f":" 'R4a PR14'!I$538","v":0},{"$f":" 'R4a PR14'!J$538","v":0},{"$f":" 'R4a PR14'!K$538","v":0}]
[null,null,null,"Tariff Band 60",null,{"$f":" 'R4a PR14'!D$547","v":"R5E00060_A001"},{"$f":" 'R4a PR14'!E$547","v":"%"},{"$f":" 'R4a PR14'!F$547","v":2},{"$f":" 'R4a PR14'!G$547","v":0},{"$f":" 'R4a PR14'!H$547","v":0},{"$f":" 'R4a PR14'!I$547","v":0},{"$f":" 'R4a PR14'!J$547","v":0},{"$f":" 'R4a PR14'!K$547","v":0}]
[]
[null,null,"Allocated wholesale charge at FD (nominal price base)"]
[null,null,null,{"$f":" D$460","v":"Tariff Band 1"},null,{"$f":" F$460","v":0},"£m",3,9.1215884787005597E-2,9.5117242010785044E-2,9.9374006669423087E-2,0.10410794646731936,0.10918533926425589]
[null,null,null,{"$f":" D$461","v":"Tariff Band 2"},null,{"$f":" F$461","v":0},"£m",3,2.2724930631774374,2.3697741267281782,2.4794342686357265,2.6015425573128925,2.7268749867922226]
[null,null,null,{"$f":" D$462","v":"Tariff Band 3"},null,{"$f":" F$462","v":0},"£m",3,0.30058663101691752,0.31833511051636271,0.32971163652841656,0.343268464681247,0.36168673802783424]
[null,null,null,{"$f":" D$463","v":"Tariff Band 4"},null,{"$f":" F$463","v":0},"£m",3,8.6925800638878975E-2,9.0643668431832178E-2,9.4700228064482306E-2,9.9211520237651743E-2,0.10405011205817101]
[null,null,null,{"$f":" D$464","v":"Tariff Band 5"},null,{"$f":" F$464","v":0},"£m",3,0.12567677289414333,0.13105204263950362,0.13691699090500226,0.14343938860211322,0.15043499405970426]
[null,null,null,{"$f":" D$465","v":"Tariff Band 6"},null,{"$f":" F$465","v":0},"£m",3,5.3079806718230378,5.5352051300309393,5.7913440477448459,6.0765587516619268,6.3693042495508108]
[null,null,null,{"$f":" D$466","v":"Tariff Band 7"},null,{"$f":" F$466","v":0},"£m",3,0.62382358730625176,0.66065796052211201,0.68426827627006415,0.71240349020882754,0.75062792258688826]
[null,null,null,{"$f":" D$467","v":"Tariff Band 8"},null,{"$f":" F$467","v":0},"£m",3,0.33427389574408045,0.34857098753820553,0.36417052164382002,0.38151873354962745,0.40012557899565998]
[null,null,null,{"$f":" D$468","v":"Tariff Band 9"},null,{"$f":" F$468","v":0},"£m",3,0.47703341926904053,0.50771433740663963,0.53028433888429638,0.55774265802785505,0.59322490457682575]
[null,null,null,{"$f":" D$469","v":"Tariff Band 10"},null,{"$f":" F$469","v":0},"£m",3,7.0355422188164663E-3,7.4880406940802937E-3,7.8209150627526584E-3,8.2258849365369029E-3,8.7491959531869716E-3]
[null,null,null,{"$f":" D$470","v":"Tariff Band 11"},null,{"$f":" F$470","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$471","v":"Tariff Band 12"},null,{"$f":" F$471","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$472","v":"Tariff Band 13"},null,{"$f":" F$472","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$473","v":"Tariff Band 14"},null,{"$f":" F$473","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$474","v":"Tariff Band 15"},null,{"$f":" F$474","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$475","v":"Tariff Band 16"},null,{"$f":" F$475","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$476","v":"Tariff Band 17"},null,{"$f":" F$476","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$477","v":"Tariff Band 18"},null,{"$f":" F$477","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$478","v":"Tariff Band 19"},null,{"$f":" F$478","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$479","v":"Tariff Band 20"},null,{"$f":" F$479","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$480","v":"Tariff Band 21"},null,{"$f":" F$480","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$481","v":"Tariff Band 22"},null,{"$f":" F$481","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$482","v":"Tariff Band 23"},null,{"$f":" F$482","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$483","v":"Tariff Band 24"},null,{"$f":" F$483","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$484","v":"Tariff Band 25"},null,{"$f":" F$484","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$485","v":"Tariff Band 26"},null,{"$f":" F$485","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$486","v":"Tariff Band 27"},null,{"$f":" F$486","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$487","v":"Tariff Band 28"},null,{"$f":" F$487","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$488","v":"Tariff Band 29"},null,{"$f":" F$488","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$489","v":"Tariff Band 30"},null,{"$f":" F$489","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$490","v":"Tariff Band 31"},null,{"$f":" F$490","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$491","v":"Tariff Band 32"},null,{"$f":" F$491","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$492","v":"Tariff Band 33"},null,{"$f":" F$492","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$493","v":"Tariff Band 34"},null,{"$f":" F$493","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$494","v":"Tariff Band 35"},null,{"$f":" F$494","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$495","v":"Tariff Band 36"},null,{"$f":" F$495","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$496","v":"Tariff Band 37"},null,{"$f":" F$496","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$497","v":"Tariff Band 38"},null,{"$f":" F$497","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$498","v":"Tariff Band 39"},null,{"$f":" F$498","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$499","v":"Tariff Band 40"},null,{"$f":" F$499","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$500","v":"Tariff Band 41"},null,{"$f":" F$500","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$501","v":"Tariff Band 42"},null,{"$f":" F$501","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$502","v":"Tariff Band 43"},null,{"$f":" F$502","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$503","v":"Tariff Band 44"},null,{"$f":" F$503","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$504","v":"Tariff Band 45"},null,{"$f":" F$504","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$505","v":"Tariff Band 46"},null,{"$f":" F$505","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$506","v":"Tariff Band 47"},null,{"$f":" F$506","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$507","v":"Tariff Band 48"},null,{"$f":" F$507","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$508","v":"Tariff Band 49"},null,{"$f":" F$508","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$509","v":"Tariff Band 50"},null,{"$f":" F$509","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$510","v":"Tariff Band 51"},null,{"$f":" F$510","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$511","v":"Tariff Band 52"},null,{"$f":" F$511","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$512","v":"Tariff Band 53"},null,{"$f":" F$512","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$513","v":"Tariff Band 54"},null,{"$f":" F$513","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$514","v":"Tariff Band 55"},null,{"$f":" F$514","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$515","v":"Tariff Band 56"},null,{"$f":" F$515","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$516","v":"Tariff Band 57"},null,{"$f":" F$516","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$517","v":"Tariff Band 58"},null,{"$f":" F$517","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$518","v":"Tariff Band 59"},null,{"$f":" F$518","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$519","v":"Tariff Band 60"},null,{"$f":" F$519","v":0},"£m",3,0,0,0,0,0]
[]
[null,null,{"$f":" C$258","v":"Projected retail costs"}]
[null,null,null,{"$f":" D$259","v":"Tariff Band 1"},null,{"$f":" F$259","v":0},"£m",3,1.5431822302785149E-2,1.5817304622454786E-2,1.6196722084340514E-2,1.6480506658164428E-2,1.6682304805342461E-2]
[null,null,null,{"$f":" D$260","v":"Tariff Band 2"},null,{"$f":" F$260","v":0},"£m",3,0.14983402387103739,0.15135957864197377,0.15290433266607067,0.15386685006094555,0.15439303571535129]
[null,null,null,{"$f":" D$261","v":"Tariff Band 3"},null,{"$f":" F$261","v":0},"£m",3,1.129125511797047E-2,1.1229604587916555E-2,1.117562073136364E-2,1.110534498716916E-2,1.1030840337637743E-2]
[null,null,null,{"$f":" D$262","v":"Tariff Band 4"},null,{"$f":" F$262","v":0},"£m",3,6.1354791659845901E-4,6.1015661478497807E-4,6.0718336218903198E-4,6.03331288496278E-4,5.9925612578206407E-4]
[null,null,null,{"$f":" D$263","v":"Tariff Band 5"},null,{"$f":" F$263","v":0},"£m",3,1.6587053693049504E-2,1.700139334838156E-2,1.7409214128643088E-2,1.7714242910786882E-2,1.7931147734904399E-2]
[null,null,null,{"$f":" D$264","v":"Tariff Band 6"},null,{"$f":" F$264","v":0},"£m",3,0.27302643654575404,0.27580629102808779,0.27862113024579549,0.28037502223672212,0.2813338337968242]
[null,null,null,{"$f":" D$265","v":"Tariff Band 7"},null,{"$f":" F$265","v":0},"£m",3,1.8281079714809367E-2,1.8181264570912618E-2,1.8093862136493513E-2,1.7980082360178708E-2,1.7859455784746788E-2]
[null,null,null,{"$f":" D$266","v":"Tariff Band 8"},null,{"$f":" F$266","v":0},"£m",3,1.84064374979538E-3,1.830469844354931E-3,1.8215500865670961E-3,1.8099938654888342E-3,1.7977683773461922E-3]
[null,null,null,{"$f":" D$267","v":"Tariff Band 9"},null,{"$f":" F$267","v":0},"£m",3,3.6096015462210897E-3,3.5870838803051001E-3,3.5671160359779202E-3,3.54237433729575E-3,3.5167408663724798E-3]
[null,null,null,{"$f":" D$268","v":"Tariff Band 10"},null,{"$f":" F$268","v":0},"£m",3,5.0236408579586198E-5,5.0441204278838698E-5,5.0663237976044597E-5,5.0733566250792204E-5,5.0711752019849004E-5]
[null,null,null,{"$f":" D$269","v":"Tariff Band 11"},null,{"$f":" F$269","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$270","v":"Tariff Band 12"},null,{"$f":" F$270","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$271","v":"Tariff Band 13"},null,{"$f":" F$271","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$272","v":"Tariff Band 14"},null,{"$f":" F$272","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$273","v":"Tariff Band 15"},null,{"$f":" F$273","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$274","v":"Tariff Band 16"},null,{"$f":" F$274","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$275","v":"Tariff Band 17"},null,{"$f":" F$275","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$276","v":"Tariff Band 18"},null,{"$f":" F$276","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$277","v":"Tariff Band 19"},null,{"$f":" F$277","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$278","v":"Tariff Band 20"},null,{"$f":" F$278","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$279","v":"Tariff Band 21"},null,{"$f":" F$279","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$280","v":"Tariff Band 22"},null,{"$f":" F$280","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$281","v":"Tariff Band 23"},null,{"$f":" F$281","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$282","v":"Tariff Band 24"},null,{"$f":" F$282","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$283","v":"Tariff Band 25"},null,{"$f":" F$283","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$284","v":"Tariff Band 26"},null,{"$f":" F$284","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$285","v":"Tariff Band 27"},null,{"$f":" F$285","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$286","v":"Tariff Band 28"},null,{"$f":" F$286","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$287","v":"Tariff Band 29"},null,{"$f":" F$287","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$288","v":"Tariff Band 30"},null,{"$f":" F$288","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$289","v":"Tariff Band 31"},null,{"$f":" F$289","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$290","v":"Tariff Band 32"},null,{"$f":" F$290","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$291","v":"Tariff Band 33"},null,{"$f":" F$291","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$292","v":"Tariff Band 34"},null,{"$f":" F$292","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$293","v":"Tariff Band 35"},null,{"$f":" F$293","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$294","v":"Tariff Band 36"},null,{"$f":" F$294","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$295","v":"Tariff Band 37"},null,{"$f":" F$295","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$296","v":"Tariff Band 38"},null,{"$f":" F$296","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$297","v":"Tariff Band 39"},null,{"$f":" F$297","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$298","v":"Tariff Band 40"},null,{"$f":" F$298","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$299","v":"Tariff Band 41"},null,{"$f":" F$299","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$300","v":"Tariff Band 42"},null,{"$f":" F$300","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$301","v":"Tariff Band 43"},null,{"$f":" F$301","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$302","v":"Tariff Band 44"},null,{"$f":" F$302","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$303","v":"Tariff Band 45"},null,{"$f":" F$303","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$304","v":"Tariff Band 46"},null,{"$f":" F$304","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$305","v":"Tariff Band 47"},null,{"$f":" F$305","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$306","v":"Tariff Band 48"},null,{"$f":" F$306","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$307","v":"Tariff Band 49"},null,{"$f":" F$307","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$308","v":"Tariff Band 50"},null,{"$f":" F$308","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$309","v":"Tariff Band 51"},null,{"$f":" F$309","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$310","v":"Tariff Band 52"},null,{"$f":" F$310","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$311","v":"Tariff Band 53"},null,{"$f":" F$311","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$312","v":"Tariff Band 54"},null,{"$f":" F$312","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$313","v":"Tariff Band 55"},null,{"$f":" F$313","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$314","v":"Tariff Band 56"},null,{"$f":" F$314","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$315","v":"Tariff Band 57"},null,{"$f":" F$315","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$316","v":"Tariff Band 58"},null,{"$f":" F$316","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$317","v":"Tariff Band 59"},null,{"$f":" F$317","v":0},"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$318","v":"Tariff Band 60"},null,{"$f":" F$318","v":0},"£m",3,0,0,0,0,0]
[]
[null,null,"Retail Net Margin"]
[null,null,null,{"$f":" D$259","v":"Tariff Band 1"},null,null,{"$f":" G$260","v":"£m"},{"$f":" H$260","v":3},{"$f":"( I648 + I586 ) / ( 1 - I524 ) - I586 - I648","v":2.4780702296283638E-3},2.7100697877055629E-3,2.963352019327254E-3,3.2354031468754575E-3,3.3780604954954455E-3]
[null,null,null,{"$f":" D$260","v":"Tariff Band 2"},null,null,{"$f":" G$261","v":"£m"},{"$f":" H$261","v":3},5.6285285494074522E-2,6.158990587736915E-2,6.7495861571840121E-2,7.3927975991786715E-2,7.7328035776892678E-2]
[null,null,null,{"$f":" D$261","v":"Tariff Band 3"},null,null,{"$f":" G$262","v":"£m"},{"$f":" H$262","v":3},1.1311633175876797E-2,1.0192723147555037E-2,8.7406989040969482E-3,7.2321185646615858E-3,7.6064811911321032E-3]
[null,null,null,{"$f":" D$262","v":"Tariff Band 4"},null,null,{"$f":" G$263","v":"£m"},{"$f":" H$263","v":3},3.1750022792142144E-3,2.8222832488644474E-3,2.4437797801710815E-3,2.0370377862479086E-3,2.1357013915092532E-3]
[null,null,null,{"$f":" D$263","v":"Tariff Band 5"},null,null,{"$f":" G$264","v":"£m"},{"$f":" H$264","v":3},3.3056477540761228E-3,3.6168637815169498E-3,3.9570821803498607E-3,4.3237719119315621E-3,4.5186435050842653E-3]
[null,null,null,{"$f":" D$264","v":"Tariff Band 6"},null,null,{"$f":" G$265","v":"£m"},{"$f":" H$265","v":3},0.12968049613058324,0.14195980392194169,0.15564013276899158,0.17055732123164619,0.17849112808349366]
[null,null,null,{"$f":" D$265","v":"Tariff Band 7"},null,null,{"$f":" G$266","v":"£m"},{"$f":" H$266","v":3},2.3288770306463414E-2,2.0995027580196564E-2,1.8009285600168276E-2,1.4905787195285757E-2,1.5683415885135558E-2]
[null,null,null,{"$f":" D$266","v":"Tariff Band 8"},null,null,{"$f":" G$267","v":"£m"},{"$f":" H$267","v":3},1.2190682779570571E-2,1.0837158475749276E-2,9.3844120956509368E-3,7.8230352533697704E-3,8.2025172933266558E-3]
[null,null,null,{"$f":" D$267","v":"Tariff Band 9"},null,null,{"$f":" G$268","v":"£m"},{"$f":" H$268","v":3},1.7432648423351457E-2,1.5813446019183827E-2,1.3688498844109501E-2,1.1454796578880501E-2,1.2178400927412026E-2]
[null,null,null,{"$f":" D$268","v":"Tariff Band 10"},null,null,{"$f":" G$269","v":"£m"},{"$f":" H$269","v":3},1.6464542510514105E-4,1.8416095488677037E-4,2.0183534104432381E-4,2.2206270049373233E-4,2.361736473475883E-4]
[null,null,null,{"$f":" D$269","v":"Tariff Band 11"},null,null,{"$f":" G$270","v":"£m"},{"$f":" H$270","v":3},{"$f":"( I658 + I596 ) / ( 1 - I534 ) - I596 - I658","v":0},0,0,0,0]
[null,null,null,{"$f":" D$270","v":"Tariff Band 12"},null,null,{"$f":" G$271","v":"£m"},{"$f":" H$271","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$271","v":"Tariff Band 13"},null,null,{"$f":" G$272","v":"£m"},{"$f":" H$272","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$272","v":"Tariff Band 14"},null,null,{"$f":" G$273","v":"£m"},{"$f":" H$273","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$273","v":"Tariff Band 15"},null,null,{"$f":" G$274","v":"£m"},{"$f":" H$274","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$274","v":"Tariff Band 16"},null,null,{"$f":" G$275","v":"£m"},{"$f":" H$275","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$275","v":"Tariff Band 17"},null,null,{"$f":" G$276","v":"£m"},{"$f":" H$276","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$276","v":"Tariff Band 18"},null,null,{"$f":" G$277","v":"£m"},{"$f":" H$277","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$277","v":"Tariff Band 19"},null,null,{"$f":" G$278","v":"£m"},{"$f":" H$278","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$278","v":"Tariff Band 20"},null,null,{"$f":" G$279","v":"£m"},{"$f":" H$279","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$279","v":"Tariff Band 21"},null,null,{"$f":" G$280","v":"£m"},{"$f":" H$280","v":3},{"$f":"( I668 + I606 ) / ( 1 - I544 ) - I606 - I668","v":0},0,0,0,0]
[null,null,null,{"$f":" D$280","v":"Tariff Band 22"},null,null,{"$f":" G$281","v":"£m"},{"$f":" H$281","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$281","v":"Tariff Band 23"},null,null,{"$f":" G$282","v":"£m"},{"$f":" H$282","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$282","v":"Tariff Band 24"},null,null,{"$f":" G$283","v":"£m"},{"$f":" H$283","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$283","v":"Tariff Band 25"},null,null,{"$f":" G$284","v":"£m"},{"$f":" H$284","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$284","v":"Tariff Band 26"},null,null,{"$f":" G$285","v":"£m"},{"$f":" H$285","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$285","v":"Tariff Band 27"},null,null,{"$f":" G$286","v":"£m"},{"$f":" H$286","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$286","v":"Tariff Band 28"},null,null,{"$f":" G$287","v":"£m"},{"$f":" H$287","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$287","v":"Tariff Band 29"},null,null,{"$f":" G$288","v":"£m"},{"$f":" H$288","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$288","v":"Tariff Band 30"},null,null,{"$f":" G$289","v":"£m"},{"$f":" H$289","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$289","v":"Tariff Band 31"},null,null,{"$f":" G$290","v":"£m"},{"$f":" H$290","v":3},{"$f":"( I678 + I616 ) / ( 1 - I554 ) - I616 - I678","v":0},0,0,0,0]
[null,null,null,{"$f":" D$290","v":"Tariff Band 32"},null,null,{"$f":" G$291","v":"£m"},{"$f":" H$291","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$291","v":"Tariff Band 33"},null,null,{"$f":" G$292","v":"£m"},{"$f":" H$292","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$292","v":"Tariff Band 34"},null,null,{"$f":" G$293","v":"£m"},{"$f":" H$293","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$293","v":"Tariff Band 35"},null,null,{"$f":" G$294","v":"£m"},{"$f":" H$294","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$294","v":"Tariff Band 36"},null,null,{"$f":" G$295","v":"£m"},{"$f":" H$295","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$295","v":"Tariff Band 37"},null,null,{"$f":" G$296","v":"£m"},{"$f":" H$296","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$296","v":"Tariff Band 38"},null,null,{"$f":" G$297","v":"£m"},{"$f":" H$297","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$297","v":"Tariff Band 39"},null,null,{"$f":" G$298","v":"£m"},{"$f":" H$298","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$298","v":"Tariff Band 40"},null,null,{"$f":" G$299","v":"£m"},{"$f":" H$299","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$299","v":"Tariff Band 41"},null,null,{"$f":" G$300","v":"£m"},{"$f":" H$300","v":3},{"$f":"( I688 + I626 ) / ( 1 - I564 ) - I626 - I688","v":0},0,0,0,0]
[null,null,null,{"$f":" D$300","v":"Tariff Band 42"},null,null,{"$f":" G$301","v":"£m"},{"$f":" H$301","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$301","v":"Tariff Band 43"},null,null,{"$f":" G$302","v":"£m"},{"$f":" H$302","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$302","v":"Tariff Band 44"},null,null,{"$f":" G$303","v":"£m"},{"$f":" H$303","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$303","v":"Tariff Band 45"},null,null,{"$f":" G$304","v":"£m"},{"$f":" H$304","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$304","v":"Tariff Band 46"},null,null,{"$f":" G$305","v":"£m"},{"$f":" H$305","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$305","v":"Tariff Band 47"},null,null,{"$f":" G$306","v":"£m"},{"$f":" H$306","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$306","v":"Tariff Band 48"},null,null,{"$f":" G$307","v":"£m"},{"$f":" H$307","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$307","v":"Tariff Band 49"},null,null,{"$f":" G$308","v":"£m"},{"$f":" H$308","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$308","v":"Tariff Band 50"},null,null,{"$f":" G$309","v":"£m"},{"$f":" H$309","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$309","v":"Tariff Band 51"},null,null,{"$f":" G$310","v":"£m"},{"$f":" H$310","v":3},{"$f":"( I698 + I636 ) / ( 1 - I574 ) - I636 - I698","v":0},0,0,0,0]
[null,null,null,{"$f":" D$310","v":"Tariff Band 52"},null,null,{"$f":" G$311","v":"£m"},{"$f":" H$311","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$311","v":"Tariff Band 53"},null,null,{"$f":" G$312","v":"£m"},{"$f":" H$312","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$312","v":"Tariff Band 54"},null,null,{"$f":" G$313","v":"£m"},{"$f":" H$313","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$313","v":"Tariff Band 55"},null,null,{"$f":" G$314","v":"£m"},{"$f":" H$314","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$314","v":"Tariff Band 56"},null,null,{"$f":" G$315","v":"£m"},{"$f":" H$315","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$315","v":"Tariff Band 57"},null,null,{"$f":" G$316","v":"£m"},{"$f":" H$316","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$316","v":"Tariff Band 58"},null,null,{"$f":" G$317","v":"£m"},{"$f":" H$317","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$317","v":"Tariff Band 59"},null,null,{"$f":" G$318","v":"£m"},{"$f":" H$318","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$318","v":"Tariff Band 60"},null,null,{"$f":" G$318","v":"£m"},{"$f":" H$318","v":3},0,0,0,0,0]
[null,null,null,"Retail net margin",null,null,"£m",3,{"$f":"SUM(I710:I769)","v":0.25931288199794383},{"$f":"SUM(J710:J769)","v":0.27072144279496929},{"$f":"SUM(K710:K769)","v":0.28252493910574988},{"$f":"SUM(L710:L769)","v":0.29571931036117916},{"$f":"SUM(M710:M769)","v":0.30975855819682918}]

{"sheet":"PR16 Calculations","index":7,"n_rows":571,"n_cols":13,"rows_kept":571,"cut":false,"hidden":false,"merged":[]}
["PR16 Calculations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Lists!E29","v":"Sutton & East Surrey Water"}]
[]
["Line description",null,null,null,"Constant","Item reference","Units","DPs","2015-16","2016-17","2017-18","2018-19","2019-20"]
[]
["NUMBER OF TARIFF BANDS UTILISED"]
[null,null,"Tariff band descriptions"]
[null,null,null,"Tariff Band 1",{"$f":" 'R4a PR16'!G$13","v":"Northern area unmeasured"},{"$f":" 'R4a PR16'!D$13","v":0},{"$f":" 'R4a PR16'!E$13","v":0},{"$f":" 'R4a PR16'!F$13","v":0},null,null,{"$f":" 'R4a PR16'!I$13","v":"Northern area unmeasured"}]
[null,null,null,"Tariff Band 2",{"$f":" 'R4a PR16'!G$22","v":"Northern area standard user metered"},{"$f":" 'R4a PR16'!D$22","v":0},{"$f":" 'R4a PR16'!E$22","v":0},{"$f":" 'R4a PR16'!F$22","v":0},null,null,{"$f":" 'R4a PR16'!I$22","v":"Northern area standard user metered"}]
[null,null,null,"Tariff Band 3",{"$f":" 'R4a PR16'!G$31","v":"Northern area mid user metered"},{"$f":" 'R4a PR16'!D$31","v":0},{"$f":" 'R4a PR16'!E$31","v":0},{"$f":" 'R4a PR16'!F$31","v":0},null,null,{"$f":" 'R4a PR16'!I$31","v":"Northern area mid user metered"}]
[null,null,null,"Tariff Band 4",{"$f":" 'R4a PR16'!G$40","v":"Northern area high user metered"},{"$f":" 'R4a PR16'!D$40","v":0},{"$f":" 'R4a PR16'!E$40","v":0},{"$f":" 'R4a PR16'!F$40","v":0},null,null,{"$f":" 'R4a PR16'!I$40","v":"Northern area high user metered"}]
[null,null,null,"Tariff Band 5",{"$f":" 'R4a PR16'!G$49","v":"Southern area unmeasured"},{"$f":" 'R4a PR16'!D$49","v":0},{"$f":" 'R4a PR16'!E$49","v":0},{"$f":" 'R4a PR16'!F$49","v":0},null,null,{"$f":" 'R4a PR16'!I$49","v":"Southern area unmeasured"}]
[null,null,null,"Tariff Band 6",{"$f":" 'R4a PR16'!G$58","v":"Southern area standard user metered"},{"$f":" 'R4a PR16'!D$58","v":0},{"$f":" 'R4a PR16'!E$58","v":0},{"$f":" 'R4a PR16'!F$58","v":0},null,null,{"$f":" 'R4a PR16'!I$58","v":"Southern area standard user metered"}]
[null,null,null,"Tariff Band 7",{"$f":" 'R4a PR16'!G$67","v":"Southern area mid user metered"},{"$f":" 'R4a PR16'!D$67","v":0},{"$f":" 'R4a PR16'!E$67","v":0},{"$f":" 'R4a PR16'!F$67","v":0},null,null,{"$f":" 'R4a PR16'!I$67","v":"Southern area mid user metered"}]
[null,null,null,"Tariff Band 8",{"$f":" 'R4a PR16'!G$76","v":"Southern area high user metered"},{"$f":" 'R4a PR16'!D$76","v":0},{"$f":" 'R4a PR16'!E$76","v":0},{"$f":" 'R4a PR16'!F$76","v":0},null,null,{"$f":" 'R4a PR16'!I$76","v":"Southern area high user metered"}]
[null,null,null,"Tariff Band 9",{"$f":" 'R4a PR16'!G$85","v":"Special agreement 1 metered"},{"$f":" 'R4a PR16'!D$85","v":0},{"$f":" 'R4a PR16'!E$85","v":0},{"$f":" 'R4a PR16'!F$85","v":0},null,null,{"$f":" 'R4a PR16'!I$85","v":"Special agreement 1 metered"}]
[null,null,null,"Tariff Band 10",{"$f":" 'R4a PR16'!G$94","v":"Special agreement 2 metered"},{"$f":" 'R4a PR16'!D$94","v":0},{"$f":" 'R4a PR16'!E$94","v":0},{"$f":" 'R4a PR16'!F$94","v":0},null,null,{"$f":" 'R4a PR16'!I$94","v":"Special agreement 2 metered"}]
[null,null,null,"Tariff Band 11",{"$f":" 'R4a PR16'!G$103","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$103","v":0},{"$f":" 'R4a PR16'!E$103","v":0},{"$f":" 'R4a PR16'!F$103","v":0},null,null,{"$f":" 'R4a PR16'!I$103","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 12",{"$f":" 'R4a PR16'!G$112","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$112","v":0},{"$f":" 'R4a PR16'!E$112","v":0},{"$f":" 'R4a PR16'!F$112","v":0},null,null,{"$f":" 'R4a PR16'!I$112","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 13",{"$f":" 'R4a PR16'!G$121","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$121","v":0},{"$f":" 'R4a PR16'!E$121","v":0},{"$f":" 'R4a PR16'!F$121","v":0},null,null,{"$f":" 'R4a PR16'!I$121","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 14",{"$f":" 'R4a PR16'!G$130","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$130","v":0},{"$f":" 'R4a PR16'!E$130","v":0},{"$f":" 'R4a PR16'!F$130","v":0},null,null,{"$f":" 'R4a PR16'!I$130","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 15",{"$f":" 'R4a PR16'!G$139","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$139","v":0},{"$f":" 'R4a PR16'!E$139","v":0},{"$f":" 'R4a PR16'!F$139","v":0},null,null,{"$f":" 'R4a PR16'!I$139","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 16",{"$f":" 'R4a PR16'!G$148","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$148","v":0},{"$f":" 'R4a PR16'!E$148","v":0},{"$f":" 'R4a PR16'!F$148","v":0},null,null,{"$f":" 'R4a PR16'!I$148","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 17",{"$f":" 'R4a PR16'!G$157","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$157","v":0},{"$f":" 'R4a PR16'!E$157","v":0},{"$f":" 'R4a PR16'!F$157","v":0},null,null,{"$f":" 'R4a PR16'!I$157","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 18",{"$f":" 'R4a PR16'!G$166","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$166","v":0},{"$f":" 'R4a PR16'!E$166","v":0},{"$f":" 'R4a PR16'!F$166","v":0},null,null,{"$f":" 'R4a PR16'!I$166","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 19",{"$f":" 'R4a PR16'!G$175","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$175","v":0},{"$f":" 'R4a PR16'!E$175","v":0},{"$f":" 'R4a PR16'!F$175","v":0},null,null,{"$f":" 'R4a PR16'!I$175","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 20",{"$f":" 'R4a PR16'!G$184","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$184","v":0},{"$f":" 'R4a PR16'!E$184","v":0},{"$f":" 'R4a PR16'!F$184","v":0},null,null,{"$f":" 'R4a PR16'!I$184","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 21",{"$f":" 'R4a PR16'!G$193","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$193","v":0},{"$f":" 'R4a PR16'!E$193","v":0},{"$f":" 'R4a PR16'!F$193","v":0},null,null,{"$f":" 'R4a PR16'!I$193","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 22",{"$f":" 'R4a PR16'!G$202","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$202","v":0},{"$f":" 'R4a PR16'!E$202","v":0},{"$f":" 'R4a PR16'!F$202","v":0},null,null,{"$f":" 'R4a PR16'!I$202","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 23",{"$f":" 'R4a PR16'!G$211","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$211","v":0},{"$f":" 'R4a PR16'!E$211","v":0},{"$f":" 'R4a PR16'!F$211","v":0},null,null,{"$f":" 'R4a PR16'!I$211","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 24",{"$f":" 'R4a PR16'!G$220","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$220","v":0},{"$f":" 'R4a PR16'!E$220","v":0},{"$f":" 'R4a PR16'!F$220","v":0},null,null,{"$f":" 'R4a PR16'!I$220","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 25",{"$f":" 'R4a PR16'!G$229","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$229","v":0},{"$f":" 'R4a PR16'!E$229","v":0},{"$f":" 'R4a PR16'!F$229","v":0},null,null,{"$f":" 'R4a PR16'!I$229","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 26",{"$f":" 'R4a PR16'!G$238","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$238","v":0},{"$f":" 'R4a PR16'!E$238","v":0},{"$f":" 'R4a PR16'!F$238","v":0},null,null,{"$f":" 'R4a PR16'!I$238","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 27",{"$f":" 'R4a PR16'!G$247","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$247","v":0},{"$f":" 'R4a PR16'!E$247","v":0},{"$f":" 'R4a PR16'!F$247","v":0},null,null,{"$f":" 'R4a PR16'!I$247","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 28",{"$f":" 'R4a PR16'!G$256","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$256","v":0},{"$f":" 'R4a PR16'!E$256","v":0},{"$f":" 'R4a PR16'!F$256","v":0},null,null,{"$f":" 'R4a PR16'!I$256","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 29",{"$f":" 'R4a PR16'!G$265","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$265","v":0},{"$f":" 'R4a PR16'!E$265","v":0},{"$f":" 'R4a PR16'!F$265","v":0},null,null,{"$f":" 'R4a PR16'!I$265","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 30",{"$f":" 'R4a PR16'!G$274","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$274","v":0},{"$f":" 'R4a PR16'!E$274","v":0},{"$f":" 'R4a PR16'!F$274","v":0},null,null,{"$f":" 'R4a PR16'!I$274","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 31",{"$f":" 'R4a PR16'!G$283","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$283","v":0},{"$f":" 'R4a PR16'!E$283","v":0},{"$f":" 'R4a PR16'!F$283","v":0},null,null,{"$f":" 'R4a PR16'!I$283","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 32",{"$f":" 'R4a PR16'!G$292","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$292","v":0},{"$f":" 'R4a PR16'!E$292","v":0},{"$f":" 'R4a PR16'!F$292","v":0},null,null,{"$f":" 'R4a PR16'!I$292","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 33",{"$f":" 'R4a PR16'!G$301","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$301","v":0},{"$f":" 'R4a PR16'!E$301","v":0},{"$f":" 'R4a PR16'!F$301","v":0},null,null,{"$f":" 'R4a PR16'!I$301","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 34",{"$f":" 'R4a PR16'!G$310","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$310","v":0},{"$f":" 'R4a PR16'!E$310","v":0},{"$f":" 'R4a PR16'!F$310","v":0},null,null,{"$f":" 'R4a PR16'!I$310","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 35",{"$f":" 'R4a PR16'!G$319","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$319","v":0},{"$f":" 'R4a PR16'!E$319","v":0},{"$f":" 'R4a PR16'!F$319","v":0},null,null,{"$f":" 'R4a PR16'!I$319","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 36",{"$f":" 'R4a PR16'!G$328","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$328","v":0},{"$f":" 'R4a PR16'!E$328","v":0},{"$f":" 'R4a PR16'!F$328","v":0},null,null,{"$f":" 'R4a PR16'!I$328","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 37",{"$f":" 'R4a PR16'!G$337","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$337","v":0},{"$f":" 'R4a PR16'!E$337","v":0},{"$f":" 'R4a PR16'!F$337","v":0},null,null,{"$f":" 'R4a PR16'!I$337","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 38",{"$f":" 'R4a PR16'!G$346","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$346","v":0},{"$f":" 'R4a PR16'!E$346","v":0},{"$f":" 'R4a PR16'!F$346","v":0},null,null,{"$f":" 'R4a PR16'!I$346","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 39",{"$f":" 'R4a PR16'!G$355","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$355","v":0},{"$f":" 'R4a PR16'!E$355","v":0},{"$f":" 'R4a PR16'!F$355","v":0},null,null,{"$f":" 'R4a PR16'!I$355","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 40",{"$f":" 'R4a PR16'!G$364","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$364","v":0},{"$f":" 'R4a PR16'!E$364","v":0},{"$f":" 'R4a PR16'!F$364","v":0},null,null,{"$f":" 'R4a PR16'!I$364","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 41",{"$f":" 'R4a PR16'!G$373","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$373","v":0},{"$f":" 'R4a PR16'!E$373","v":0},{"$f":" 'R4a PR16'!F$373","v":0},null,null,{"$f":" 'R4a PR16'!I$373","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 42",{"$f":" 'R4a PR16'!G$382","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$382","v":0},{"$f":" 'R4a PR16'!E$382","v":0},{"$f":" 'R4a PR16'!F$382","v":0},null,null,{"$f":" 'R4a PR16'!I$382","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 43",{"$f":" 'R4a PR16'!G$391","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$391","v":0},{"$f":" 'R4a PR16'!E$391","v":0},{"$f":" 'R4a PR16'!F$391","v":0},null,null,{"$f":" 'R4a PR16'!I$391","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 44",{"$f":" 'R4a PR16'!G$400","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$400","v":0},{"$f":" 'R4a PR16'!E$400","v":0},{"$f":" 'R4a PR16'!F$400","v":0},null,null,{"$f":" 'R4a PR16'!I$400","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 45",{"$f":" 'R4a PR16'!G$409","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$409","v":0},{"$f":" 'R4a PR16'!E$409","v":0},{"$f":" 'R4a PR16'!F$409","v":0},null,null,{"$f":" 'R4a PR16'!I$409","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 46",{"$f":" 'R4a PR16'!G$418","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$418","v":0},{"$f":" 'R4a PR16'!E$418","v":0},{"$f":" 'R4a PR16'!F$418","v":0},null,null,{"$f":" 'R4a PR16'!I$418","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 47",{"$f":" 'R4a PR16'!G$427","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$427","v":0},{"$f":" 'R4a PR16'!E$427","v":0},{"$f":" 'R4a PR16'!F$427","v":0},null,null,{"$f":" 'R4a PR16'!I$427","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 48",{"$f":" 'R4a PR16'!G$436","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$436","v":0},{"$f":" 'R4a PR16'!E$436","v":0},{"$f":" 'R4a PR16'!F$436","v":0},null,null,{"$f":" 'R4a PR16'!I$436","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 49",{"$f":" 'R4a PR16'!G$445","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$445","v":0},{"$f":" 'R4a PR16'!E$445","v":0},{"$f":" 'R4a PR16'!F$445","v":0},null,null,{"$f":" 'R4a PR16'!I$445","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 50",{"$f":" 'R4a PR16'!G$454","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$454","v":0},{"$f":" 'R4a PR16'!E$454","v":0},{"$f":" 'R4a PR16'!F$454","v":0},null,null,{"$f":" 'R4a PR16'!I$454","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 51",{"$f":" 'R4a PR16'!G$463","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$463","v":0},{"$f":" 'R4a PR16'!E$463","v":0},{"$f":" 'R4a PR16'!F$463","v":0},null,null,{"$f":" 'R4a PR16'!I$463","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 52",{"$f":" 'R4a PR16'!G$472","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$472","v":0},{"$f":" 'R4a PR16'!E$472","v":0},{"$f":" 'R4a PR16'!F$472","v":0},null,null,{"$f":" 'R4a PR16'!I$472","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 53",{"$f":" 'R4a PR16'!G$481","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$481","v":0},{"$f":" 'R4a PR16'!E$481","v":0},{"$f":" 'R4a PR16'!F$481","v":0},null,null,{"$f":" 'R4a PR16'!I$481","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 54",{"$f":" 'R4a PR16'!G$490","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$490","v":0},{"$f":" 'R4a PR16'!E$490","v":0},{"$f":" 'R4a PR16'!F$490","v":0},null,null,{"$f":" 'R4a PR16'!I$490","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 55",{"$f":" 'R4a PR16'!G$499","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$499","v":0},{"$f":" 'R4a PR16'!E$499","v":0},{"$f":" 'R4a PR16'!F$499","v":0},null,null,{"$f":" 'R4a PR16'!I$499","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 56",{"$f":" 'R4a PR16'!G$508","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$508","v":0},{"$f":" 'R4a PR16'!E$508","v":0},{"$f":" 'R4a PR16'!F$508","v":0},null,null,{"$f":" 'R4a PR16'!I$508","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 57",{"$f":" 'R4a PR16'!G$517","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$517","v":0},{"$f":" 'R4a PR16'!E$517","v":0},{"$f":" 'R4a PR16'!F$517","v":0},null,null,{"$f":" 'R4a PR16'!I$517","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 58",{"$f":" 'R4a PR16'!G$526","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$526","v":0},{"$f":" 'R4a PR16'!E$526","v":0},{"$f":" 'R4a PR16'!F$526","v":0},null,null,{"$f":" 'R4a PR16'!I$526","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 59",{"$f":" 'R4a PR16'!G$535","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$535","v":0},{"$f":" 'R4a PR16'!E$535","v":0},{"$f":" 'R4a PR16'!F$535","v":0},null,null,{"$f":" 'R4a PR16'!I$535","v":"Insert new tariff name"}]
[null,null,null,"Tariff Band 60",{"$f":" 'R4a PR16'!G$544","v":"Not used at PR14"},{"$f":" 'R4a PR16'!D$544","v":0},{"$f":" 'R4a PR16'!E$544","v":0},{"$f":" 'R4a PR16'!F$544","v":0},null,null,{"$f":" 'R4a PR16'!I$544","v":"Insert new tariff name"}]
[null,null,null,"Number of tariff bands",null,null,"number",0,{"$f":" 60 - COUNTIF( $E$7:$E$66, \"Not used at PR14\")","v":10},{"$f":" 60 - COUNTIF( $E$7:$E$66, \"Not used at PR14\")","v":10},{"$f":" 60 - COUNTIF( $K$7:$K$66, \"Not used from 2017\") - COUNTIF( $K$7:$K$66, \"Insert new tariff name\")","v":10},{"$f":" 60 - COUNTIF( $K$7:$K$66, \"Not used from 2017\") - COUNTIF( $K$7:$K$66, \"Insert new tariff name\")","v":10},10]
[]
["NUMBER OF CUSTOMERS"]
[null,null,"Number of customers"]
[null,null,null,"Tariff Band 1",null,{"$f":" 'R4a PR16'!D$15","v":"CR601M01_R006"},{"$f":" 'R4a PR16'!E$15","v":"number"},{"$f":" 'R4a PR16'!F$15","v":0},{"$f":" 'R4a PR16'!G$15","v":921.02584814216505},{"$f":" 'R4a PR16'!H$15","v":921.02584814216505},{"$f":" 'R4a PR16'!I$15","v":921.02584814216505},{"$f":" 'R4a PR16'!J$15","v":921.02584814216505},{"$f":" 'R4a PR16'!K$15","v":921.02584814216505}]
[null,null,null,"Tariff Band 2",null,{"$f":" 'R4a PR16'!D$24","v":"CR602M01_R006"},{"$f":" 'R4a PR16'!E$24","v":"number"},{"$f":" 'R4a PR16'!F$24","v":0},{"$f":" 'R4a PR16'!G$24","v":4722.2150639507299},{"$f":" 'R4a PR16'!H$24","v":4722.2150639507299},{"$f":" 'R4a PR16'!I$24","v":4722.2150639507299},{"$f":" 'R4a PR16'!J$24","v":4722.2150639507299},{"$f":" 'R4a PR16'!K$24","v":4722.2150639507299}]
[null,null,null,"Tariff Band 3",null,{"$f":" 'R4a PR16'!D$33","v":"CR603M01_R006"},{"$f":" 'R4a PR16'!E$33","v":"number"},{"$f":" 'R4a PR16'!F$33","v":0},{"$f":" 'R4a PR16'!G$33","v":21},{"$f":" 'R4a PR16'!H$33","v":21},{"$f":" 'R4a PR16'!I$33","v":21},{"$f":" 'R4a PR16'!J$33","v":21},{"$f":" 'R4a PR16'!K$33","v":21}]
[null,null,null,"Tariff Band 4",null,{"$f":" 'R4a PR16'!D$42","v":"CR604M01_R006"},{"$f":" 'R4a PR16'!E$42","v":"number"},{"$f":" 'R4a PR16'!F$42","v":0},{"$f":" 'R4a PR16'!G$42","v":1},{"$f":" 'R4a PR16'!H$42","v":1},{"$f":" 'R4a PR16'!I$42","v":1},{"$f":" 'R4a PR16'!J$42","v":1},{"$f":" 'R4a PR16'!K$42","v":1}]
[null,null,null,"Tariff Band 5",null,{"$f":" 'R4a PR16'!D$51","v":"CR605M01_R006"},{"$f":" 'R4a PR16'!E$51","v":"number"},{"$f":" 'R4a PR16'!F$51","v":0},{"$f":" 'R4a PR16'!G$51","v":989.97415185783495},{"$f":" 'R4a PR16'!H$51","v":989.97415185783495},{"$f":" 'R4a PR16'!I$51","v":989.97415185783495},{"$f":" 'R4a PR16'!J$51","v":989.97415185783495},{"$f":" 'R4a PR16'!K$51","v":989.97415185783495}]
[null,null,null,"Tariff Band 6",null,{"$f":" 'R4a PR16'!D$60","v":"CR606M01_R006"},{"$f":" 'R4a PR16'!E$60","v":"number"},{"$f":" 'R4a PR16'!F$60","v":0},{"$f":" 'R4a PR16'!G$60","v":8604.7849360492601},{"$f":" 'R4a PR16'!H$60","v":8604.7849360492601},{"$f":" 'R4a PR16'!I$60","v":8604.7849360492601},{"$f":" 'R4a PR16'!J$60","v":8604.7849360492601},{"$f":" 'R4a PR16'!K$60","v":8604.7849360492601}]
[null,null,null,"Tariff Band 7",null,{"$f":" 'R4a PR16'!D$69","v":"CR607M01_R006"},{"$f":" 'R4a PR16'!E$69","v":"number"},{"$f":" 'R4a PR16'!F$69","v":0},{"$f":" 'R4a PR16'!G$69","v":34},{"$f":" 'R4a PR16'!H$69","v":34},{"$f":" 'R4a PR16'!I$69","v":34},{"$f":" 'R4a PR16'!J$69","v":34},{"$f":" 'R4a PR16'!K$69","v":34}]
[null,null,null,"Tariff Band 8",null,{"$f":" 'R4a PR16'!D$78","v":"CR608M01_R006"},{"$f":" 'R4a PR16'!E$78","v":"number"},{"$f":" 'R4a PR16'!F$78","v":0},{"$f":" 'R4a PR16'!G$78","v":3},{"$f":" 'R4a PR16'!H$78","v":3},{"$f":" 'R4a PR16'!I$78","v":3},{"$f":" 'R4a PR16'!J$78","v":3},{"$f":" 'R4a PR16'!K$78","v":3}]
[null,null,null,"Tariff Band 9",null,{"$f":" 'R4a PR16'!D$87","v":"CR609M01_R006"},{"$f":" 'R4a PR16'!E$87","v":"number"},{"$f":" 'R4a PR16'!F$87","v":0},{"$f":" 'R4a PR16'!G$87","v":1},{"$f":" 'R4a PR16'!H$87","v":1},{"$f":" 'R4a PR16'!I$87","v":1},{"$f":" 'R4a PR16'!J$87","v":1},{"$f":" 'R4a PR16'!K$87","v":1}]
[null,null,null,"Tariff Band 10",null,{"$f":" 'R4a PR16'!D$96","v":"CR610M01_R006"},{"$f":" 'R4a PR16'!E$96","v":"number"},{"$f":" 'R4a PR16'!F$96","v":0},{"$f":" 'R4a PR16'!G$96","v":1},{"$f":" 'R4a PR16'!H$96","v":1},{"$f":" 'R4a PR16'!I$96","v":1},{"$f":" 'R4a PR16'!J$96","v":1},{"$f":" 'R4a PR16'!K$96","v":1}]
[null,null,null,"Tariff Band 11",null,{"$f":" 'R4a PR16'!D$105","v":"CR611M01_R006"},{"$f":" 'R4a PR16'!E$105","v":"number"},{"$f":" 'R4a PR16'!F$105","v":0},{"$f":" 'R4a PR16'!G$105","v":0},{"$f":" 'R4a PR16'!H$105","v":0},{"$f":" 'R4a PR16'!I$105","v":0},{"$f":" 'R4a PR16'!J$105","v":0},{"$f":" 'R4a PR16'!K$105","v":0}]
[null,null,null,"Tariff Band 12",null,{"$f":" 'R4a PR16'!D$114","v":"CR612M01_R006"},{"$f":" 'R4a PR16'!E$114","v":"number"},{"$f":" 'R4a PR16'!F$114","v":0},{"$f":" 'R4a PR16'!G$114","v":0},{"$f":" 'R4a PR16'!H$114","v":0},{"$f":" 'R4a PR16'!I$114","v":0},{"$f":" 'R4a PR16'!J$114","v":0},{"$f":" 'R4a PR16'!K$114","v":0}]
[null,null,null,"Tariff Band 13",null,{"$f":" 'R4a PR16'!D$123","v":"CR613M01_R006"},{"$f":" 'R4a PR16'!E$123","v":"number"},{"$f":" 'R4a PR16'!F$123","v":0},{"$f":" 'R4a PR16'!G$123","v":0},{"$f":" 'R4a PR16'!H$123","v":0},{"$f":" 'R4a PR16'!I$123","v":0},{"$f":" 'R4a PR16'!J$123","v":0},{"$f":" 'R4a PR16'!K$123","v":0}]
[null,null,null,"Tariff Band 14",null,{"$f":" 'R4a PR16'!D$132","v":"CR614M01_R006"},{"$f":" 'R4a PR16'!E$132","v":"number"},{"$f":" 'R4a PR16'!F$132","v":0},{"$f":" 'R4a PR16'!G$132","v":0},{"$f":" 'R4a PR16'!H$132","v":0},{"$f":" 'R4a PR16'!I$132","v":0},{"$f":" 'R4a PR16'!J$132","v":0},{"$f":" 'R4a PR16'!K$132","v":0}]
[null,null,null,"Tariff Band 15",null,{"$f":" 'R4a PR16'!D$141","v":"CR615M01_R006"},{"$f":" 'R4a PR16'!E$141","v":"number"},{"$f":" 'R4a PR16'!F$141","v":0},{"$f":" 'R4a PR16'!G$141","v":0},{"$f":" 'R4a PR16'!H$141","v":0},{"$f":" 'R4a PR16'!I$141","v":0},{"$f":" 'R4a PR16'!J$141","v":0},{"$f":" 'R4a PR16'!K$141","v":0}]
[null,null,null,"Tariff Band 16",null,{"$f":" 'R4a PR16'!D$150","v":"CR616M01_R006"},{"$f":" 'R4a PR16'!E$150","v":"number"},{"$f":" 'R4a PR16'!F$150","v":0},{"$f":" 'R4a PR16'!G$150","v":0},{"$f":" 'R4a PR16'!H$150","v":0},{"$f":" 'R4a PR16'!I$150","v":0},{"$f":" 'R4a PR16'!J$150","v":0},{"$f":" 'R4a PR16'!K$150","v":0}]
[null,null,null,"Tariff Band 17",null,{"$f":" 'R4a PR16'!D$159","v":"CR617M01_R006"},{"$f":" 'R4a PR16'!E$159","v":"number"},{"$f":" 'R4a PR16'!F$159","v":0},{"$f":" 'R4a PR16'!G$159","v":0},{"$f":" 'R4a PR16'!H$159","v":0},{"$f":" 'R4a PR16'!I$159","v":0},{"$f":" 'R4a PR16'!J$159","v":0},{"$f":" 'R4a PR16'!K$159","v":0}]
[null,null,null,"Tariff Band 18",null,{"$f":" 'R4a PR16'!D$168","v":"CR618M01_R006"},{"$f":" 'R4a PR16'!E$168","v":"number"},{"$f":" 'R4a PR16'!F$168","v":0},{"$f":" 'R4a PR16'!G$168","v":0},{"$f":" 'R4a PR16'!H$168","v":0},{"$f":" 'R4a PR16'!I$168","v":0},{"$f":" 'R4a PR16'!J$168","v":0},{"$f":" 'R4a PR16'!K$168","v":0}]
[null,null,null,"Tariff Band 19",null,{"$f":" 'R4a PR16'!D$177","v":"CR619M01_R006"},{"$f":" 'R4a PR16'!E$177","v":"number"},{"$f":" 'R4a PR16'!F$177","v":0},{"$f":" 'R4a PR16'!G$177","v":0},{"$f":" 'R4a PR16'!H$177","v":0},{"$f":" 'R4a PR16'!I$177","v":0},{"$f":" 'R4a PR16'!J$177","v":0},{"$f":" 'R4a PR16'!K$177","v":0}]
[null,null,null,"Tariff Band 20",null,{"$f":" 'R4a PR16'!D$186","v":"CR620M01_R006"},{"$f":" 'R4a PR16'!E$186","v":"number"},{"$f":" 'R4a PR16'!F$186","v":0},{"$f":" 'R4a PR16'!G$186","v":0},{"$f":" 'R4a PR16'!H$186","v":0},{"$f":" 'R4a PR16'!I$186","v":0},{"$f":" 'R4a PR16'!J$186","v":0},{"$f":" 'R4a PR16'!K$186","v":0}]
[null,null,null,"Tariff Band 21",null,{"$f":" 'R4a PR16'!D$195","v":"CR621M01_R006"},{"$f":" 'R4a PR16'!E$195","v":"number"},{"$f":" 'R4a PR16'!F$195","v":0},{"$f":" 'R4a PR16'!G$195","v":0},{"$f":" 'R4a PR16'!H$195","v":0},{"$f":" 'R4a PR16'!I$195","v":0},{"$f":" 'R4a PR16'!J$195","v":0},{"$f":" 'R4a PR16'!K$195","v":0}]
[null,null,null,"Tariff Band 22",null,{"$f":" 'R4a PR16'!D$204","v":"CR622M01_R006"},{"$f":" 'R4a PR16'!E$204","v":"number"},{"$f":" 'R4a PR16'!F$204","v":0},{"$f":" 'R4a PR16'!G$204","v":0},{"$f":" 'R4a PR16'!H$204","v":0},{"$f":" 'R4a PR16'!I$204","v":0},{"$f":" 'R4a PR16'!J$204","v":0},{"$f":" 'R4a PR16'!K$204","v":0}]
[null,null,null,"Tariff Band 23",null,{"$f":" 'R4a PR16'!D$213","v":"CR623M01_R006"},{"$f":" 'R4a PR16'!E$213","v":"number"},{"$f":" 'R4a PR16'!F$213","v":0},{"$f":" 'R4a PR16'!G$213","v":0},{"$f":" 'R4a PR16'!H$213","v":0},{"$f":" 'R4a PR16'!I$213","v":0},{"$f":" 'R4a PR16'!J$213","v":0},{"$f":" 'R4a PR16'!K$213","v":0}]
[null,null,null,"Tariff Band 24",null,{"$f":" 'R4a PR16'!D$222","v":"CR624M01_R006"},{"$f":" 'R4a PR16'!E$222","v":"number"},{"$f":" 'R4a PR16'!F$222","v":0},{"$f":" 'R4a PR16'!G$222","v":0},{"$f":" 'R4a PR16'!H$222","v":0},{"$f":" 'R4a PR16'!I$222","v":0},{"$f":" 'R4a PR16'!J$222","v":0},{"$f":" 'R4a PR16'!K$222","v":0}]
[null,null,null,"Tariff Band 25",null,{"$f":" 'R4a PR16'!D$231","v":"CR625M01_R006"},{"$f":" 'R4a PR16'!E$231","v":"number"},{"$f":" 'R4a PR16'!F$231","v":0},{"$f":" 'R4a PR16'!G$231","v":0},{"$f":" 'R4a PR16'!H$231","v":0},{"$f":" 'R4a PR16'!I$231","v":0},{"$f":" 'R4a PR16'!J$231","v":0},{"$f":" 'R4a PR16'!K$231","v":0}]
[null,null,null,"Tariff Band 26",null,{"$f":" 'R4a PR16'!D$240","v":"CR626M01_R006"},{"$f":" 'R4a PR16'!E$240","v":"number"},{"$f":" 'R4a PR16'!F$240","v":0},{"$f":" 'R4a PR16'!G$240","v":0},{"$f":" 'R4a PR16'!H$240","v":0},{"$f":" 'R4a PR16'!I$240","v":0},{"$f":" 'R4a PR16'!J$240","v":0},{"$f":" 'R4a PR16'!K$240","v":0}]
[null,null,null,"Tariff Band 27",null,{"$f":" 'R4a PR16'!D$249","v":"CR627M01_R006"},{"$f":" 'R4a PR16'!E$249","v":"number"},{"$f":" 'R4a PR16'!F$249","v":0},{"$f":" 'R4a PR16'!G$249","v":0},{"$f":" 'R4a PR16'!H$249","v":0},{"$f":" 'R4a PR16'!I$249","v":0},{"$f":" 'R4a PR16'!J$249","v":0},{"$f":" 'R4a PR16'!K$249","v":0}]
[null,null,null,"Tariff Band 28",null,{"$f":" 'R4a PR16'!D$258","v":"CR628M01_R006"},{"$f":" 'R4a PR16'!E$258","v":"number"},{"$f":" 'R4a PR16'!F$258","v":0},{"$f":" 'R4a PR16'!G$258","v":0},{"$f":" 'R4a PR16'!H$258","v":0},{"$f":" 'R4a PR16'!I$258","v":0},{"$f":" 'R4a PR16'!J$258","v":0},{"$f":" 'R4a PR16'!K$258","v":0}]
[null,null,null,"Tariff Band 29",null,{"$f":" 'R4a PR16'!D$267","v":"CR629M01_R006"},{"$f":" 'R4a PR16'!E$267","v":"number"},{"$f":" 'R4a PR16'!F$267","v":0},{"$f":" 'R4a PR16'!G$267","v":0},{"$f":" 'R4a PR16'!H$267","v":0},{"$f":" 'R4a PR16'!I$267","v":0},{"$f":" 'R4a PR16'!J$267","v":0},{"$f":" 'R4a PR16'!K$267","v":0}]
[null,null,null,"Tariff Band 30",null,{"$f":" 'R4a PR16'!D$276","v":"CR630M01_R006"},{"$f":" 'R4a PR16'!E$276","v":"number"},{"$f":" 'R4a PR16'!F$276","v":0},{"$f":" 'R4a PR16'!G$276","v":0},{"$f":" 'R4a PR16'!H$276","v":0},{"$f":" 'R4a PR16'!I$276","v":0},{"$f":" 'R4a PR16'!J$276","v":0},{"$f":" 'R4a PR16'!K$276","v":0}]
[null,null,null,"Tariff Band 31",null,{"$f":" 'R4a PR16'!D$285","v":"CR631M01_R006"},{"$f":" 'R4a PR16'!E$285","v":"number"},{"$f":" 'R4a PR16'!F$285","v":0},{"$f":" 'R4a PR16'!G$285","v":0},{"$f":" 'R4a PR16'!H$285","v":0},{"$f":" 'R4a PR16'!I$285","v":0},{"$f":" 'R4a PR16'!J$285","v":0},{"$f":" 'R4a PR16'!K$285","v":0}]
[null,null,null,"Tariff Band 32",null,{"$f":" 'R4a PR16'!D$294","v":"CR632M01_R006"},{"$f":" 'R4a PR16'!E$294","v":"number"},{"$f":" 'R4a PR16'!F$294","v":0},{"$f":" 'R4a PR16'!G$294","v":0},{"$f":" 'R4a PR16'!H$294","v":0},{"$f":" 'R4a PR16'!I$294","v":0},{"$f":" 'R4a PR16'!J$294","v":0},{"$f":" 'R4a PR16'!K$294","v":0}]
[null,null,null,"Tariff Band 33",null,{"$f":" 'R4a PR16'!D$303","v":"CR633M01_R006"},{"$f":" 'R4a PR16'!E$303","v":"number"},{"$f":" 'R4a PR16'!F$303","v":0},{"$f":" 'R4a PR16'!G$303","v":0},{"$f":" 'R4a PR16'!H$303","v":0},{"$f":" 'R4a PR16'!I$303","v":0},{"$f":" 'R4a PR16'!J$303","v":0},{"$f":" 'R4a PR16'!K$303","v":0}]
[null,null,null,"Tariff Band 34",null,{"$f":" 'R4a PR16'!D$312","v":"CR634M01_R006"},{"$f":" 'R4a PR16'!E$312","v":"number"},{"$f":" 'R4a PR16'!F$312","v":0},{"$f":" 'R4a PR16'!G$312","v":0},{"$f":" 'R4a PR16'!H$312","v":0},{"$f":" 'R4a PR16'!I$312","v":0},{"$f":" 'R4a PR16'!J$312","v":0},{"$f":" 'R4a PR16'!K$312","v":0}]
[null,null,null,"Tariff Band 35",null,{"$f":" 'R4a PR16'!D$321","v":"CR635M01_R006"},{"$f":" 'R4a PR16'!E$321","v":"number"},{"$f":" 'R4a PR16'!F$321","v":0},{"$f":" 'R4a PR16'!G$321","v":0},{"$f":" 'R4a PR16'!H$321","v":0},{"$f":" 'R4a PR16'!I$321","v":0},{"$f":" 'R4a PR16'!J$321","v":0},{"$f":" 'R4a PR16'!K$321","v":0}]
[null,null,null,"Tariff Band 36",null,{"$f":" 'R4a PR16'!D$330","v":"CR636M01_R006"},{"$f":" 'R4a PR16'!E$330","v":"number"},{"$f":" 'R4a PR16'!F$330","v":0},{"$f":" 'R4a PR16'!G$330","v":0},{"$f":" 'R4a PR16'!H$330","v":0},{"$f":" 'R4a PR16'!I$330","v":0},{"$f":" 'R4a PR16'!J$330","v":0},{"$f":" 'R4a PR16'!K$330","v":0}]
[null,null,null,"Tariff Band 37",null,{"$f":" 'R4a PR16'!D$339","v":"CR637M01_R006"},{"$f":" 'R4a PR16'!E$339","v":"number"},{"$f":" 'R4a PR16'!F$339","v":0},{"$f":" 'R4a PR16'!G$339","v":0},{"$f":" 'R4a PR16'!H$339","v":0},{"$f":" 'R4a PR16'!I$339","v":0},{"$f":" 'R4a PR16'!J$339","v":0},{"$f":" 'R4a PR16'!K$339","v":0}]
[null,null,null,"Tariff Band 38",null,{"$f":" 'R4a PR16'!D$348","v":"CR638M01_R006"},{"$f":" 'R4a PR16'!E$348","v":"number"},{"$f":" 'R4a PR16'!F$348","v":0},{"$f":" 'R4a PR16'!G$348","v":0},{"$f":" 'R4a PR16'!H$348","v":0},{"$f":" 'R4a PR16'!I$348","v":0},{"$f":" 'R4a PR16'!J$348","v":0},{"$f":" 'R4a PR16'!K$348","v":0}]
[null,null,null,"Tariff Band 39",null,{"$f":" 'R4a PR16'!D$357","v":"CR639M01_R006"},{"$f":" 'R4a PR16'!E$357","v":"number"},{"$f":" 'R4a PR16'!F$357","v":0},{"$f":" 'R4a PR16'!G$357","v":0},{"$f":" 'R4a PR16'!H$357","v":0},{"$f":" 'R4a PR16'!I$357","v":0},{"$f":" 'R4a PR16'!J$357","v":0},{"$f":" 'R4a PR16'!K$357","v":0}]
[null,null,null,"Tariff Band 40",null,{"$f":" 'R4a PR16'!D$366","v":"CR640M01_R006"},{"$f":" 'R4a PR16'!E$366","v":"number"},{"$f":" 'R4a PR16'!F$366","v":0},{"$f":" 'R4a PR16'!G$366","v":0},{"$f":" 'R4a PR16'!H$366","v":0},{"$f":" 'R4a PR16'!I$366","v":0},{"$f":" 'R4a PR16'!J$366","v":0},{"$f":" 'R4a PR16'!K$366","v":0}]
[null,null,null,"Tariff Band 41",null,{"$f":" 'R4a PR16'!D$375","v":"CR641M01_R006"},{"$f":" 'R4a PR16'!E$375","v":"number"},{"$f":" 'R4a PR16'!F$375","v":0},{"$f":" 'R4a PR16'!G$375","v":0},{"$f":" 'R4a PR16'!H$375","v":0},{"$f":" 'R4a PR16'!I$375","v":0},{"$f":" 'R4a PR16'!J$375","v":0},{"$f":" 'R4a PR16'!K$375","v":0}]
[null,null,null,"Tariff Band 42",null,{"$f":" 'R4a PR16'!D$384","v":"CR642M01_R006"},{"$f":" 'R4a PR16'!E$384","v":"number"},{"$f":" 'R4a PR16'!F$384","v":0},{"$f":" 'R4a PR16'!G$384","v":0},{"$f":" 'R4a PR16'!H$384","v":0},{"$f":" 'R4a PR16'!I$384","v":0},{"$f":" 'R4a PR16'!J$384","v":0},{"$f":" 'R4a PR16'!K$384","v":0}]
[null,null,null,"Tariff Band 43",null,{"$f":" 'R4a PR16'!D$393","v":"CR643M01_R006"},{"$f":" 'R4a PR16'!E$393","v":"number"},{"$f":" 'R4a PR16'!F$393","v":0},{"$f":" 'R4a PR16'!G$393","v":0},{"$f":" 'R4a PR16'!H$393","v":0},{"$f":" 'R4a PR16'!I$393","v":0},{"$f":" 'R4a PR16'!J$393","v":0},{"$f":" 'R4a PR16'!K$393","v":0}]
[null,null,null,"Tariff Band 44",null,{"$f":" 'R4a PR16'!D$402","v":"CR644M01_R006"},{"$f":" 'R4a PR16'!E$402","v":"number"},{"$f":" 'R4a PR16'!F$402","v":0},{"$f":" 'R4a PR16'!G$402","v":0},{"$f":" 'R4a PR16'!H$402","v":0},{"$f":" 'R4a PR16'!I$402","v":0},{"$f":" 'R4a PR16'!J$402","v":0},{"$f":" 'R4a PR16'!K$402","v":0}]
[null,null,null,"Tariff Band 45",null,{"$f":" 'R4a PR16'!D$411","v":"CR645M01_R006"},{"$f":" 'R4a PR16'!E$411","v":"number"},{"$f":" 'R4a PR16'!F$411","v":0},{"$f":" 'R4a PR16'!G$411","v":0},{"$f":" 'R4a PR16'!H$411","v":0},{"$f":" 'R4a PR16'!I$411","v":0},{"$f":" 'R4a PR16'!J$411","v":0},{"$f":" 'R4a PR16'!K$411","v":0}]
[null,null,null,"Tariff Band 46",null,{"$f":" 'R4a PR16'!D$420","v":"CR646M01_R006"},{"$f":" 'R4a PR16'!E$420","v":"number"},{"$f":" 'R4a PR16'!F$420","v":0},{"$f":" 'R4a PR16'!G$420","v":0},{"$f":" 'R4a PR16'!H$420","v":0},{"$f":" 'R4a PR16'!I$420","v":0},{"$f":" 'R4a PR16'!J$420","v":0},{"$f":" 'R4a PR16'!K$420","v":0}]
[null,null,null,"Tariff Band 47",null,{"$f":" 'R4a PR16'!D$429","v":"CR647M01_R006"},{"$f":" 'R4a PR16'!E$429","v":"number"},{"$f":" 'R4a PR16'!F$429","v":0},{"$f":" 'R4a PR16'!G$429","v":0},{"$f":" 'R4a PR16'!H$429","v":0},{"$f":" 'R4a PR16'!I$429","v":0},{"$f":" 'R4a PR16'!J$429","v":0},{"$f":" 'R4a PR16'!K$429","v":0}]
[null,null,null,"Tariff Band 48",null,{"$f":" 'R4a PR16'!D$438","v":"CR648M01_R006"},{"$f":" 'R4a PR16'!E$438","v":"number"},{"$f":" 'R4a PR16'!F$438","v":0},{"$f":" 'R4a PR16'!G$438","v":0},{"$f":" 'R4a PR16'!H$438","v":0},{"$f":" 'R4a PR16'!I$438","v":0},{"$f":" 'R4a PR16'!J$438","v":0},{"$f":" 'R4a PR16'!K$438","v":0}]
[null,null,null,"Tariff Band 49",null,{"$f":" 'R4a PR16'!D$447","v":"CR649M01_R006"},{"$f":" 'R4a PR16'!E$447","v":"number"},{"$f":" 'R4a PR16'!F$447","v":0},{"$f":" 'R4a PR16'!G$447","v":0},{"$f":" 'R4a PR16'!H$447","v":0},{"$f":" 'R4a PR16'!I$447","v":0},{"$f":" 'R4a PR16'!J$447","v":0},{"$f":" 'R4a PR16'!K$447","v":0}]
[null,null,null,"Tariff Band 50",null,{"$f":" 'R4a PR16'!D$456","v":"CR650M01_R006"},{"$f":" 'R4a PR16'!E$456","v":"number"},{"$f":" 'R4a PR16'!F$456","v":0},{"$f":" 'R4a PR16'!G$456","v":0},{"$f":" 'R4a PR16'!H$456","v":0},{"$f":" 'R4a PR16'!I$456","v":0},{"$f":" 'R4a PR16'!J$456","v":0},{"$f":" 'R4a PR16'!K$456","v":0}]
[null,null,null,"Tariff Band 51",null,{"$f":" 'R4a PR16'!D$465","v":"CR651M01_R006"},{"$f":" 'R4a PR16'!E$465","v":"number"},{"$f":" 'R4a PR16'!F$465","v":0},{"$f":" 'R4a PR16'!G$465","v":0},{"$f":" 'R4a PR16'!H$465","v":0},{"$f":" 'R4a PR16'!I$465","v":0},{"$f":" 'R4a PR16'!J$465","v":0},{"$f":" 'R4a PR16'!K$465","v":0}]
[null,null,null,"Tariff Band 52",null,{"$f":" 'R4a PR16'!D$474","v":"CR652M01_R006"},{"$f":" 'R4a PR16'!E$474","v":"number"},{"$f":" 'R4a PR16'!F$474","v":0},{"$f":" 'R4a PR16'!G$474","v":0},{"$f":" 'R4a PR16'!H$474","v":0},{"$f":" 'R4a PR16'!I$474","v":0},{"$f":" 'R4a PR16'!J$474","v":0},{"$f":" 'R4a PR16'!K$474","v":0}]
[null,null,null,"Tariff Band 53",null,{"$f":" 'R4a PR16'!D$483","v":"CR653M01_R006"},{"$f":" 'R4a PR16'!E$483","v":"number"},{"$f":" 'R4a PR16'!F$483","v":0},{"$f":" 'R4a PR16'!G$483","v":0},{"$f":" 'R4a PR16'!H$483","v":0},{"$f":" 'R4a PR16'!I$483","v":0},{"$f":" 'R4a PR16'!J$483","v":0},{"$f":" 'R4a PR16'!K$483","v":0}]
[null,null,null,"Tariff Band 54",null,{"$f":" 'R4a PR16'!D$492","v":"CR654M01_R006"},{"$f":" 'R4a PR16'!E$492","v":"number"},{"$f":" 'R4a PR16'!F$492","v":0},{"$f":" 'R4a PR16'!G$492","v":0},{"$f":" 'R4a PR16'!H$492","v":0},{"$f":" 'R4a PR16'!I$492","v":0},{"$f":" 'R4a PR16'!J$492","v":0},{"$f":" 'R4a PR16'!K$492","v":0}]
[null,null,null,"Tariff Band 55",null,{"$f":" 'R4a PR16'!D$501","v":"CR655M01_R006"},{"$f":" 'R4a PR16'!E$501","v":"number"},{"$f":" 'R4a PR16'!F$501","v":0},{"$f":" 'R4a PR16'!G$501","v":0},{"$f":" 'R4a PR16'!H$501","v":0},{"$f":" 'R4a PR16'!I$501","v":0},{"$f":" 'R4a PR16'!J$501","v":0},{"$f":" 'R4a PR16'!K$501","v":0}]
[null,null,null,"Tariff Band 56",null,{"$f":" 'R4a PR16'!D$510","v":"CR656M01_R006"},{"$f":" 'R4a PR16'!E$510","v":"number"},{"$f":" 'R4a PR16'!F$510","v":0},{"$f":" 'R4a PR16'!G$510","v":0},{"$f":" 'R4a PR16'!H$510","v":0},{"$f":" 'R4a PR16'!I$510","v":0},{"$f":" 'R4a PR16'!J$510","v":0},{"$f":" 'R4a PR16'!K$510","v":0}]
[null,null,null,"Tariff Band 57",null,{"$f":" 'R4a PR16'!D$519","v":"CR657M01_R006"},{"$f":" 'R4a PR16'!E$519","v":"number"},{"$f":" 'R4a PR16'!F$519","v":0},{"$f":" 'R4a PR16'!G$519","v":0},{"$f":" 'R4a PR16'!H$519","v":0},{"$f":" 'R4a PR16'!I$519","v":0},{"$f":" 'R4a PR16'!J$519","v":0},{"$f":" 'R4a PR16'!K$519","v":0}]
[null,null,null,"Tariff Band 58",null,{"$f":" 'R4a PR16'!D$528","v":"CR658M01_R006"},{"$f":" 'R4a PR16'!E$528","v":"number"},{"$f":" 'R4a PR16'!F$528","v":0},{"$f":" 'R4a PR16'!G$528","v":0},{"$f":" 'R4a PR16'!H$528","v":0},{"$f":" 'R4a PR16'!I$528","v":0},{"$f":" 'R4a PR16'!J$528","v":0},{"$f":" 'R4a PR16'!K$528","v":0}]
[null,null,null,"Tariff Band 59",null,{"$f":" 'R4a PR16'!D$537","v":"CR659M01_R006"},{"$f":" 'R4a PR16'!E$537","v":"number"},{"$f":" 'R4a PR16'!F$537","v":0},{"$f":" 'R4a PR16'!G$537","v":0},{"$f":" 'R4a PR16'!H$537","v":0},{"$f":" 'R4a PR16'!I$537","v":0},{"$f":" 'R4a PR16'!J$537","v":0},{"$f":" 'R4a PR16'!K$537","v":0}]
[null,null,null,"Tariff Band 60",null,{"$f":" 'R4a PR16'!D$546","v":"CR660M01_R006"},{"$f":" 'R4a PR16'!E$546","v":"number"},{"$f":" 'R4a PR16'!F$546","v":0},{"$f":" 'R4a PR16'!G$546","v":0},{"$f":" 'R4a PR16'!H$546","v":0},{"$f":" 'R4a PR16'!I$546","v":0},{"$f":" 'R4a PR16'!J$546","v":0},{"$f":" 'R4a PR16'!K$546","v":0}]
[null,null,null,"Number of customers",null,null,"number",0,{"$f":"SUM(I71:I130)","v":15298.999999999989},{"$f":"SUM(J71:J130)","v":15298.999999999989},15298.999999999989,15298.999999999989,15298.999999999989]
[]
["PROJECTED RETAIL COSTS"]
[null,null,"Number of customers"]
[null,null,null,"Tariff Band 1",null,{"$f":" 'R4a PR16'!D$15","v":"CR601M01_R006"},{"$f":" 'R4a PR16'!E$15","v":"number"},{"$f":" 'R4a PR16'!F$15","v":0},{"$f":" 'R4a PR16'!G$15","v":921.02584814216505},{"$f":" 'R4a PR16'!H$15","v":921.02584814216505},{"$f":" 'R4a PR16'!I$15","v":921.02584814216505},{"$f":" 'R4a PR16'!J$15","v":921.02584814216505},{"$f":" 'R4a PR16'!K$15","v":921.02584814216505}]
[null,null,null,"Tariff Band 2",null,{"$f":" 'R4a PR16'!D$24","v":"CR602M01_R006"},{"$f":" 'R4a PR16'!E$24","v":"number"},{"$f":" 'R4a PR16'!F$24","v":0},{"$f":" 'R4a PR16'!G$24","v":4722.2150639507299},{"$f":" 'R4a PR16'!H$24","v":4722.2150639507299},{"$f":" 'R4a PR16'!I$24","v":4722.2150639507299},{"$f":" 'R4a PR16'!J$24","v":4722.2150639507299},{"$f":" 'R4a PR16'!K$24","v":4722.2150639507299}]
[null,null,null,"Tariff Band 3",null,{"$f":" 'R4a PR16'!D$33","v":"CR603M01_R006"},{"$f":" 'R4a PR16'!E$33","v":"number"},{"$f":" 'R4a PR16'!F$33","v":0},{"$f":" 'R4a PR16'!G$33","v":21},{"$f":" 'R4a PR16'!H$33","v":21},{"$f":" 'R4a PR16'!I$33","v":21},{"$f":" 'R4a PR16'!J$33","v":21},{"$f":" 'R4a PR16'!K$33","v":21}]
[null,null,null,"Tariff Band 4",null,{"$f":" 'R4a PR16'!D$42","v":"CR604M01_R006"},{"$f":" 'R4a PR16'!E$42","v":"number"},{"$f":" 'R4a PR16'!F$42","v":0},{"$f":" 'R4a PR16'!G$42","v":1},{"$f":" 'R4a PR16'!H$42","v":1},{"$f":" 'R4a PR16'!I$42","v":1},{"$f":" 'R4a PR16'!J$42","v":1},{"$f":" 'R4a PR16'!K$42","v":1}]
[null,null,null,"Tariff Band 5",null,{"$f":" 'R4a PR16'!D$51","v":"CR605M01_R006"},{"$f":" 'R4a PR16'!E$51","v":"number"},{"$f":" 'R4a PR16'!F$51","v":0},{"$f":" 'R4a PR16'!G$51","v":989.97415185783495},{"$f":" 'R4a PR16'!H$51","v":989.97415185783495},{"$f":" 'R4a PR16'!I$51","v":989.97415185783495},{"$f":" 'R4a PR16'!J$51","v":989.97415185783495},{"$f":" 'R4a PR16'!K$51","v":989.97415185783495}]
[null,null,null,"Tariff Band 6",null,{"$f":" 'R4a PR16'!D$60","v":"CR606M01_R006"},{"$f":" 'R4a PR16'!E$60","v":"number"},{"$f":" 'R4a PR16'!F$60","v":0},{"$f":" 'R4a PR16'!G$60","v":8604.7849360492601},{"$f":" 'R4a PR16'!H$60","v":8604.7849360492601},{"$f":" 'R4a PR16'!I$60","v":8604.7849360492601},{"$f":" 'R4a PR16'!J$60","v":8604.7849360492601},{"$f":" 'R4a PR16'!K$60","v":8604.7849360492601}]
[null,null,null,"Tariff Band 7",null,{"$f":" 'R4a PR16'!D$69","v":"CR607M01_R006"},{"$f":" 'R4a PR16'!E$69","v":"number"},{"$f":" 'R4a PR16'!F$69","v":0},{"$f":" 'R4a PR16'!G$69","v":34},{"$f":" 'R4a PR16'!H$69","v":34},{"$f":" 'R4a PR16'!I$69","v":34},{"$f":" 'R4a PR16'!J$69","v":34},{"$f":" 'R4a PR16'!K$69","v":34}]
[null,null,null,"Tariff Band 8",null,{"$f":" 'R4a PR16'!D$78","v":"CR608M01_R006"},{"$f":" 'R4a PR16'!E$78","v":"number"},{"$f":" 'R4a PR16'!F$78","v":0},{"$f":" 'R4a PR16'!G$78","v":3},{"$f":" 'R4a PR16'!H$78","v":3},{"$f":" 'R4a PR16'!I$78","v":3},{"$f":" 'R4a PR16'!J$78","v":3},{"$f":" 'R4a PR16'!K$78","v":3}]
[null,null,null,"Tariff Band 9",null,{"$f":" 'R4a PR16'!D$87","v":"CR609M01_R006"},{"$f":" 'R4a PR16'!E$87","v":"number"},{"$f":" 'R4a PR16'!F$87","v":0},{"$f":" 'R4a PR16'!G$87","v":1},{"$f":" 'R4a PR16'!H$87","v":1},{"$f":" 'R4a PR16'!I$87","v":1},{"$f":" 'R4a PR16'!J$87","v":1},{"$f":" 'R4a PR16'!K$87","v":1}]
[null,null,null,"Tariff Band 10",null,{"$f":" 'R4a PR16'!D$96","v":"CR610M01_R006"},{"$f":" 'R4a PR16'!E$96","v":"number"},{"$f":" 'R4a PR16'!F$96","v":0},{"$f":" 'R4a PR16'!G$96","v":1},{"$f":" 'R4a PR16'!H$96","v":1},{"$f":" 'R4a PR16'!I$96","v":1},{"$f":" 'R4a PR16'!J$96","v":1},{"$f":" 'R4a PR16'!K$96","v":1}]
[null,null,null,"Tariff Band 11",null,{"$f":" 'R4a PR16'!D$105","v":"CR611M01_R006"},{"$f":" 'R4a PR16'!E$105","v":"number"},{"$f":" 'R4a PR16'!F$105","v":0},{"$f":" 'R4a PR16'!G$105","v":0},{"$f":" 'R4a PR16'!H$105","v":0},{"$f":" 'R4a PR16'!I$105","v":0},{"$f":" 'R4a PR16'!J$105","v":0},{"$f":" 'R4a PR16'!K$105","v":0}]
[null,null,null,"Tariff Band 12",null,{"$f":" 'R4a PR16'!D$114","v":"CR612M01_R006"},{"$f":" 'R4a PR16'!E$114","v":"number"},{"$f":" 'R4a PR16'!F$114","v":0},{"$f":" 'R4a PR16'!G$114","v":0},{"$f":" 'R4a PR16'!H$114","v":0},{"$f":" 'R4a PR16'!I$114","v":0},{"$f":" 'R4a PR16'!J$114","v":0},{"$f":" 'R4a PR16'!K$114","v":0}]
[null,null,null,"Tariff Band 13",null,{"$f":" 'R4a PR16'!D$123","v":"CR613M01_R006"},{"$f":" 'R4a PR16'!E$123","v":"number"},{"$f":" 'R4a PR16'!F$123","v":0},{"$f":" 'R4a PR16'!G$123","v":0},{"$f":" 'R4a PR16'!H$123","v":0},{"$f":" 'R4a PR16'!I$123","v":0},{"$f":" 'R4a PR16'!J$123","v":0},{"$f":" 'R4a PR16'!K$123","v":0}]
[null,null,null,"Tariff Band 14",null,{"$f":" 'R4a PR16'!D$132","v":"CR614M01_R006"},{"$f":" 'R4a PR16'!E$132","v":"number"},{"$f":" 'R4a PR16'!F$132","v":0},{"$f":" 'R4a PR16'!G$132","v":0},{"$f":" 'R4a PR16'!H$132","v":0},{"$f":" 'R4a PR16'!I$132","v":0},{"$f":" 'R4a PR16'!J$132","v":0},{"$f":" 'R4a PR16'!K$132","v":0}]
[null,null,null,"Tariff Band 15",null,{"$f":" 'R4a PR16'!D$141","v":"CR615M01_R006"},{"$f":" 'R4a PR16'!E$141","v":"number"},{"$f":" 'R4a PR16'!F$141","v":0},{"$f":" 'R4a PR16'!G$141","v":0},{"$f":" 'R4a PR16'!H$141","v":0},{"$f":" 'R4a PR16'!I$141","v":0},{"$f":" 'R4a PR16'!J$141","v":0},{"$f":" 'R4a PR16'!K$141","v":0}]
[null,null,null,"Tariff Band 16",null,{"$f":" 'R4a PR16'!D$150","v":"CR616M01_R006"},{"$f":" 'R4a PR16'!E$150","v":"number"},{"$f":" 'R4a PR16'!F$150","v":0},{"$f":" 'R4a PR16'!G$150","v":0},{"$f":" 'R4a PR16'!H$150","v":0},{"$f":" 'R4a PR16'!I$150","v":0},{"$f":" 'R4a PR16'!J$150","v":0},{"$f":" 'R4a PR16'!K$150","v":0}]
[null,null,null,"Tariff Band 17",null,{"$f":" 'R4a PR16'!D$159","v":"CR617M01_R006"},{"$f":" 'R4a PR16'!E$159","v":"number"},{"$f":" 'R4a PR16'!F$159","v":0},{"$f":" 'R4a PR16'!G$159","v":0},{"$f":" 'R4a PR16'!H$159","v":0},{"$f":" 'R4a PR16'!I$159","v":0},{"$f":" 'R4a PR16'!J$159","v":0},{"$f":" 'R4a PR16'!K$159","v":0}]
[null,null,null,"Tariff Band 18",null,{"$f":" 'R4a PR16'!D$168","v":"CR618M01_R006"},{"$f":" 'R4a PR16'!E$168","v":"number"},{"$f":" 'R4a PR16'!F$168","v":0},{"$f":" 'R4a PR16'!G$168","v":0},{"$f":" 'R4a PR16'!H$168","v":0},{"$f":" 'R4a PR16'!I$168","v":0},{"$f":" 'R4a PR16'!J$168","v":0},{"$f":" 'R4a PR16'!K$168","v":0}]
[null,null,null,"Tariff Band 19",null,{"$f":" 'R4a PR16'!D$177","v":"CR619M01_R006"},{"$f":" 'R4a PR16'!E$177","v":"number"},{"$f":" 'R4a PR16'!F$177","v":0},{"$f":" 'R4a PR16'!G$177","v":0},{"$f":" 'R4a PR16'!H$177","v":0},{"$f":" 'R4a PR16'!I$177","v":0},{"$f":" 'R4a PR16'!J$177","v":0},{"$f":" 'R4a PR16'!K$177","v":0}]
[null,null,null,"Tariff Band 20",null,{"$f":" 'R4a PR16'!D$186","v":"CR620M01_R006"},{"$f":" 'R4a PR16'!E$186","v":"number"},{"$f":" 'R4a PR16'!F$186","v":0},{"$f":" 'R4a PR16'!G$186","v":0},{"$f":" 'R4a PR16'!H$186","v":0},{"$f":" 'R4a PR16'!I$186","v":0},{"$f":" 'R4a PR16'!J$186","v":0},{"$f":" 'R4a PR16'!K$186","v":0}]
[null,null,null,"Tariff Band 21",null,{"$f":" 'R4a PR16'!D$195","v":"CR621M01_R006"},{"$f":" 'R4a PR16'!E$195","v":"number"},{"$f":" 'R4a PR16'!F$195","v":0},{"$f":" 'R4a PR16'!G$195","v":0},{"$f":" 'R4a PR16'!H$195","v":0},{"$f":" 'R4a PR16'!I$195","v":0},{"$f":" 'R4a PR16'!J$195","v":0},{"$f":" 'R4a PR16'!K$195","v":0}]
[null,null,null,"Tariff Band 22",null,{"$f":" 'R4a PR16'!D$204","v":"CR622M01_R006"},{"$f":" 'R4a PR16'!E$204","v":"number"},{"$f":" 'R4a PR16'!F$204","v":0},{"$f":" 'R4a PR16'!G$204","v":0},{"$f":" 'R4a PR16'!H$204","v":0},{"$f":" 'R4a PR16'!I$204","v":0},{"$f":" 'R4a PR16'!J$204","v":0},{"$f":" 'R4a PR16'!K$204","v":0}]
[null,null,null,"Tariff Band 23",null,{"$f":" 'R4a PR16'!D$213","v":"CR623M01_R006"},{"$f":" 'R4a PR16'!E$213","v":"number"},{"$f":" 'R4a PR16'!F$213","v":0},{"$f":" 'R4a PR16'!G$213","v":0},{"$f":" 'R4a PR16'!H$213","v":0},{"$f":" 'R4a PR16'!I$213","v":0},{"$f":" 'R4a PR16'!J$213","v":0},{"$f":" 'R4a PR16'!K$213","v":0}]
[null,null,null,"Tariff Band 24",null,{"$f":" 'R4a PR16'!D$222","v":"CR624M01_R006"},{"$f":" 'R4a PR16'!E$222","v":"number"},{"$f":" 'R4a PR16'!F$222","v":0},{"$f":" 'R4a PR16'!G$222","v":0},{"$f":" 'R4a PR16'!H$222","v":0},{"$f":" 'R4a PR16'!I$222","v":0},{"$f":" 'R4a PR16'!J$222","v":0},{"$f":" 'R4a PR16'!K$222","v":0}]
[null,null,null,"Tariff Band 25",null,{"$f":" 'R4a PR16'!D$231","v":"CR625M01_R006"},{"$f":" 'R4a PR16'!E$231","v":"number"},{"$f":" 'R4a PR16'!F$231","v":0},{"$f":" 'R4a PR16'!G$231","v":0},{"$f":" 'R4a PR16'!H$231","v":0},{"$f":" 'R4a PR16'!I$231","v":0},{"$f":" 'R4a PR16'!J$231","v":0},{"$f":" 'R4a PR16'!K$231","v":0}]
[null,null,null,"Tariff Band 26",null,{"$f":" 'R4a PR16'!D$240","v":"CR626M01_R006"},{"$f":" 'R4a PR16'!E$240","v":"number"},{"$f":" 'R4a PR16'!F$240","v":0},{"$f":" 'R4a PR16'!G$240","v":0},{"$f":" 'R4a PR16'!H$240","v":0},{"$f":" 'R4a PR16'!I$240","v":0},{"$f":" 'R4a PR16'!J$240","v":0},{"$f":" 'R4a PR16'!K$240","v":0}]
[null,null,null,"Tariff Band 27",null,{"$f":" 'R4a PR16'!D$249","v":"CR627M01_R006"},{"$f":" 'R4a PR16'!E$249","v":"number"},{"$f":" 'R4a PR16'!F$249","v":0},{"$f":" 'R4a PR16'!G$249","v":0},{"$f":" 'R4a PR16'!H$249","v":0},{"$f":" 'R4a PR16'!I$249","v":0},{"$f":" 'R4a PR16'!J$249","v":0},{"$f":" 'R4a PR16'!K$249","v":0}]
[null,null,null,"Tariff Band 28",null,{"$f":" 'R4a PR16'!D$258","v":"CR628M01_R006"},{"$f":" 'R4a PR16'!E$258","v":"number"},{"$f":" 'R4a PR16'!F$258","v":0},{"$f":" 'R4a PR16'!G$258","v":0},{"$f":" 'R4a PR16'!H$258","v":0},{"$f":" 'R4a PR16'!I$258","v":0},{"$f":" 'R4a PR16'!J$258","v":0},{"$f":" 'R4a PR16'!K$258","v":0}]
[null,null,null,"Tariff Band 29",null,{"$f":" 'R4a PR16'!D$267","v":"CR629M01_R006"},{"$f":" 'R4a PR16'!E$267","v":"number"},{"$f":" 'R4a PR16'!F$267","v":0},{"$f":" 'R4a PR16'!G$267","v":0},{"$f":" 'R4a PR16'!H$267","v":0},{"$f":" 'R4a PR16'!I$267","v":0},{"$f":" 'R4a PR16'!J$267","v":0},{"$f":" 'R4a PR16'!K$267","v":0}]
[null,null,null,"Tariff Band 30",null,{"$f":" 'R4a PR16'!D$276","v":"CR630M01_R006"},{"$f":" 'R4a PR16'!E$276","v":"number"},{"$f":" 'R4a PR16'!F$276","v":0},{"$f":" 'R4a PR16'!G$276","v":0},{"$f":" 'R4a PR16'!H$276","v":0},{"$f":" 'R4a PR16'!I$276","v":0},{"$f":" 'R4a PR16'!J$276","v":0},{"$f":" 'R4a PR16'!K$276","v":0}]
[null,null,null,"Tariff Band 31",null,{"$f":" 'R4a PR16'!D$285","v":"CR631M01_R006"},{"$f":" 'R4a PR16'!E$285","v":"number"},{"$f":" 'R4a PR16'!F$285","v":0},{"$f":" 'R4a PR16'!G$285","v":0},{"$f":" 'R4a PR16'!H$285","v":0},{"$f":" 'R4a PR16'!I$285","v":0},{"$f":" 'R4a PR16'!J$285","v":0},{"$f":" 'R4a PR16'!K$285","v":0}]
[null,null,null,"Tariff Band 32",null,{"$f":" 'R4a PR16'!D$294","v":"CR632M01_R006"},{"$f":" 'R4a PR16'!E$294","v":"number"},{"$f":" 'R4a PR16'!F$294","v":0},{"$f":" 'R4a PR16'!G$294","v":0},{"$f":" 'R4a PR16'!H$294","v":0},{"$f":" 'R4a PR16'!I$294","v":0},{"$f":" 'R4a PR16'!J$294","v":0},{"$f":" 'R4a PR16'!K$294","v":0}]
[null,null,null,"Tariff Band 33",null,{"$f":" 'R4a PR16'!D$303","v":"CR633M01_R006"},{"$f":" 'R4a PR16'!E$303","v":"number"},{"$f":" 'R4a PR16'!F$303","v":0},{"$f":" 'R4a PR16'!G$303","v":0},{"$f":" 'R4a PR16'!H$303","v":0},{"$f":" 'R4a PR16'!I$303","v":0},{"$f":" 'R4a PR16'!J$303","v":0},{"$f":" 'R4a PR16'!K$303","v":0}]
[null,null,null,"Tariff Band 34",null,{"$f":" 'R4a PR16'!D$312","v":"CR634M01_R006"},{"$f":" 'R4a PR16'!E$312","v":"number"},{"$f":" 'R4a PR16'!F$312","v":0},{"$f":" 'R4a PR16'!G$312","v":0},{"$f":" 'R4a PR16'!H$312","v":0},{"$f":" 'R4a PR16'!I$312","v":0},{"$f":" 'R4a PR16'!J$312","v":0},{"$f":" 'R4a PR16'!K$312","v":0}]
[null,null,null,"Tariff Band 35",null,{"$f":" 'R4a PR16'!D$321","v":"CR635M01_R006"},{"$f":" 'R4a PR16'!E$321","v":"number"},{"$f":" 'R4a PR16'!F$321","v":0},{"$f":" 'R4a PR16'!G$321","v":0},{"$f":" 'R4a PR16'!H$321","v":0},{"$f":" 'R4a PR16'!I$321","v":0},{"$f":" 'R4a PR16'!J$321","v":0},{"$f":" 'R4a PR16'!K$321","v":0}]
[null,null,null,"Tariff Band 36",null,{"$f":" 'R4a PR16'!D$330","v":"CR636M01_R006"},{"$f":" 'R4a PR16'!E$330","v":"number"},{"$f":" 'R4a PR16'!F$330","v":0},{"$f":" 'R4a PR16'!G$330","v":0},{"$f":" 'R4a PR16'!H$330","v":0},{"$f":" 'R4a PR16'!I$330","v":0},{"$f":" 'R4a PR16'!J$330","v":0},{"$f":" 'R4a PR16'!K$330","v":0}]
[null,null,null,"Tariff Band 37",null,{"$f":" 'R4a PR16'!D$339","v":"CR637M01_R006"},{"$f":" 'R4a PR16'!E$339","v":"number"},{"$f":" 'R4a PR16'!F$339","v":0},{"$f":" 'R4a PR16'!G$339","v":0},{"$f":" 'R4a PR16'!H$339","v":0},{"$f":" 'R4a PR16'!I$339","v":0},{"$f":" 'R4a PR16'!J$339","v":0},{"$f":" 'R4a PR16'!K$339","v":0}]
[null,null,null,"Tariff Band 38",null,{"$f":" 'R4a PR16'!D$348","v":"CR638M01_R006"},{"$f":" 'R4a PR16'!E$348","v":"number"},{"$f":" 'R4a PR16'!F$348","v":0},{"$f":" 'R4a PR16'!G$348","v":0},{"$f":" 'R4a PR16'!H$348","v":0},{"$f":" 'R4a PR16'!I$348","v":0},{"$f":" 'R4a PR16'!J$348","v":0},{"$f":" 'R4a PR16'!K$348","v":0}]
[null,null,null,"Tariff Band 39",null,{"$f":" 'R4a PR16'!D$357","v":"CR639M01_R006"},{"$f":" 'R4a PR16'!E$357","v":"number"},{"$f":" 'R4a PR16'!F$357","v":0},{"$f":" 'R4a PR16'!G$357","v":0},{"$f":" 'R4a PR16'!H$357","v":0},{"$f":" 'R4a PR16'!I$357","v":0},{"$f":" 'R4a PR16'!J$357","v":0},{"$f":" 'R4a PR16'!K$357","v":0}]
[null,null,null,"Tariff Band 40",null,{"$f":" 'R4a PR16'!D$366","v":"CR640M01_R006"},{"$f":" 'R4a PR16'!E$366","v":"number"},{"$f":" 'R4a PR16'!F$366","v":0},{"$f":" 'R4a PR16'!G$366","v":0},{"$f":" 'R4a PR16'!H$366","v":0},{"$f":" 'R4a PR16'!I$366","v":0},{"$f":" 'R4a PR16'!J$366","v":0},{"$f":" 'R4a PR16'!K$366","v":0}]
[null,null,null,"Tariff Band 41",null,{"$f":" 'R4a PR16'!D$375","v":"CR641M01_R006"},{"$f":" 'R4a PR16'!E$375","v":"number"},{"$f":" 'R4a PR16'!F$375","v":0},{"$f":" 'R4a PR16'!G$375","v":0},{"$f":" 'R4a PR16'!H$375","v":0},{"$f":" 'R4a PR16'!I$375","v":0},{"$f":" 'R4a PR16'!J$375","v":0},{"$f":" 'R4a PR16'!K$375","v":0}]
[null,null,null,"Tariff Band 42",null,{"$f":" 'R4a PR16'!D$384","v":"CR642M01_R006"},{"$f":" 'R4a PR16'!E$384","v":"number"},{"$f":" 'R4a PR16'!F$384","v":0},{"$f":" 'R4a PR16'!G$384","v":0},{"$f":" 'R4a PR16'!H$384","v":0},{"$f":" 'R4a PR16'!I$384","v":0},{"$f":" 'R4a PR16'!J$384","v":0},{"$f":" 'R4a PR16'!K$384","v":0}]
[null,null,null,"Tariff Band 43",null,{"$f":" 'R4a PR16'!D$393","v":"CR643M01_R006"},{"$f":" 'R4a PR16'!E$393","v":"number"},{"$f":" 'R4a PR16'!F$393","v":0},{"$f":" 'R4a PR16'!G$393","v":0},{"$f":" 'R4a PR16'!H$393","v":0},{"$f":" 'R4a PR16'!I$393","v":0},{"$f":" 'R4a PR16'!J$393","v":0},{"$f":" 'R4a PR16'!K$393","v":0}]
[null,null,null,"Tariff Band 44",null,{"$f":" 'R4a PR16'!D$402","v":"CR644M01_R006"},{"$f":" 'R4a PR16'!E$402","v":"number"},{"$f":" 'R4a PR16'!F$402","v":0},{"$f":" 'R4a PR16'!G$402","v":0},{"$f":" 'R4a PR16'!H$402","v":0},{"$f":" 'R4a PR16'!I$402","v":0},{"$f":" 'R4a PR16'!J$402","v":0},{"$f":" 'R4a PR16'!K$402","v":0}]
[null,null,null,"Tariff Band 45",null,{"$f":" 'R4a PR16'!D$411","v":"CR645M01_R006"},{"$f":" 'R4a PR16'!E$411","v":"number"},{"$f":" 'R4a PR16'!F$411","v":0},{"$f":" 'R4a PR16'!G$411","v":0},{"$f":" 'R4a PR16'!H$411","v":0},{"$f":" 'R4a PR16'!I$411","v":0},{"$f":" 'R4a PR16'!J$411","v":0},{"$f":" 'R4a PR16'!K$411","v":0}]
[null,null,null,"Tariff Band 46",null,{"$f":" 'R4a PR16'!D$420","v":"CR646M01_R006"},{"$f":" 'R4a PR16'!E$420","v":"number"},{"$f":" 'R4a PR16'!F$420","v":0},{"$f":" 'R4a PR16'!G$420","v":0},{"$f":" 'R4a PR16'!H$420","v":0},{"$f":" 'R4a PR16'!I$420","v":0},{"$f":" 'R4a PR16'!J$420","v":0},{"$f":" 'R4a PR16'!K$420","v":0}]
[null,null,null,"Tariff Band 47",null,{"$f":" 'R4a PR16'!D$429","v":"CR647M01_R006"},{"$f":" 'R4a PR16'!E$429","v":"number"},{"$f":" 'R4a PR16'!F$429","v":0},{"$f":" 'R4a PR16'!G$429","v":0},{"$f":" 'R4a PR16'!H$429","v":0},{"$f":" 'R4a PR16'!I$429","v":0},{"$f":" 'R4a PR16'!J$429","v":0},{"$f":" 'R4a PR16'!K$429","v":0}]
[null,null,null,"Tariff Band 48",null,{"$f":" 'R4a PR16'!D$438","v":"CR648M01_R006"},{"$f":" 'R4a PR16'!E$438","v":"number"},{"$f":" 'R4a PR16'!F$438","v":0},{"$f":" 'R4a PR16'!G$438","v":0},{"$f":" 'R4a PR16'!H$438","v":0},{"$f":" 'R4a PR16'!I$438","v":0},{"$f":" 'R4a PR16'!J$438","v":0},{"$f":" 'R4a PR16'!K$438","v":0}]
[null,null,null,"Tariff Band 49",null,{"$f":" 'R4a PR16'!D$447","v":"CR649M01_R006"},{"$f":" 'R4a PR16'!E$447","v":"number"},{"$f":" 'R4a PR16'!F$447","v":0},{"$f":" 'R4a PR16'!G$447","v":0},{"$f":" 'R4a PR16'!H$447","v":0},{"$f":" 'R4a PR16'!I$447","v":0},{"$f":" 'R4a PR16'!J$447","v":0},{"$f":" 'R4a PR16'!K$447","v":0}]
[null,null,null,"Tariff Band 50",null,{"$f":" 'R4a PR16'!D$456","v":"CR650M01_R006"},{"$f":" 'R4a PR16'!E$456","v":"number"},{"$f":" 'R4a PR16'!F$456","v":0},{"$f":" 'R4a PR16'!G$456","v":0},{"$f":" 'R4a PR16'!H$456","v":0},{"$f":" 'R4a PR16'!I$456","v":0},{"$f":" 'R4a PR16'!J$456","v":0},{"$f":" 'R4a PR16'!K$456","v":0}]
[null,null,null,"Tariff Band 51",null,{"$f":" 'R4a PR16'!D$465","v":"CR651M01_R006"},{"$f":" 'R4a PR16'!E$465","v":"number"},{"$f":" 'R4a PR16'!F$465","v":0},{"$f":" 'R4a PR16'!G$465","v":0},{"$f":" 'R4a PR16'!H$465","v":0},{"$f":" 'R4a PR16'!I$465","v":0},{"$f":" 'R4a PR16'!J$465","v":0},{"$f":" 'R4a PR16'!K$465","v":0}]
[null,null,null,"Tariff Band 52",null,{"$f":" 'R4a PR16'!D$474","v":"CR652M01_R006"},{"$f":" 'R4a PR16'!E$474","v":"number"},{"$f":" 'R4a PR16'!F$474","v":0},{"$f":" 'R4a PR16'!G$474","v":0},{"$f":" 'R4a PR16'!H$474","v":0},{"$f":" 'R4a PR16'!I$474","v":0},{"$f":" 'R4a PR16'!J$474","v":0},{"$f":" 'R4a PR16'!K$474","v":0}]
[null,null,null,"Tariff Band 53",null,{"$f":" 'R4a PR16'!D$483","v":"CR653M01_R006"},{"$f":" 'R4a PR16'!E$483","v":"number"},{"$f":" 'R4a PR16'!F$483","v":0},{"$f":" 'R4a PR16'!G$483","v":0},{"$f":" 'R4a PR16'!H$483","v":0},{"$f":" 'R4a PR16'!I$483","v":0},{"$f":" 'R4a PR16'!J$483","v":0},{"$f":" 'R4a PR16'!K$483","v":0}]
[null,null,null,"Tariff Band 54",null,{"$f":" 'R4a PR16'!D$492","v":"CR654M01_R006"},{"$f":" 'R4a PR16'!E$492","v":"number"},{"$f":" 'R4a PR16'!F$492","v":0},{"$f":" 'R4a PR16'!G$492","v":0},{"$f":" 'R4a PR16'!H$492","v":0},{"$f":" 'R4a PR16'!I$492","v":0},{"$f":" 'R4a PR16'!J$492","v":0},{"$f":" 'R4a PR16'!K$492","v":0}]
[null,null,null,"Tariff Band 55",null,{"$f":" 'R4a PR16'!D$501","v":"CR655M01_R006"},{"$f":" 'R4a PR16'!E$501","v":"number"},{"$f":" 'R4a PR16'!F$501","v":0},{"$f":" 'R4a PR16'!G$501","v":0},{"$f":" 'R4a PR16'!H$501","v":0},{"$f":" 'R4a PR16'!I$501","v":0},{"$f":" 'R4a PR16'!J$501","v":0},{"$f":" 'R4a PR16'!K$501","v":0}]
[null,null,null,"Tariff Band 56",null,{"$f":" 'R4a PR16'!D$510","v":"CR656M01_R006"},{"$f":" 'R4a PR16'!E$510","v":"number"},{"$f":" 'R4a PR16'!F$510","v":0},{"$f":" 'R4a PR16'!G$510","v":0},{"$f":" 'R4a PR16'!H$510","v":0},{"$f":" 'R4a PR16'!I$510","v":0},{"$f":" 'R4a PR16'!J$510","v":0},{"$f":" 'R4a PR16'!K$510","v":0}]
[null,null,null,"Tariff Band 57",null,{"$f":" 'R4a PR16'!D$519","v":"CR657M01_R006"},{"$f":" 'R4a PR16'!E$519","v":"number"},{"$f":" 'R4a PR16'!F$519","v":0},{"$f":" 'R4a PR16'!G$519","v":0},{"$f":" 'R4a PR16'!H$519","v":0},{"$f":" 'R4a PR16'!I$519","v":0},{"$f":" 'R4a PR16'!J$519","v":0},{"$f":" 'R4a PR16'!K$519","v":0}]
[null,null,null,"Tariff Band 58",null,{"$f":" 'R4a PR16'!D$528","v":"CR658M01_R006"},{"$f":" 'R4a PR16'!E$528","v":"number"},{"$f":" 'R4a PR16'!F$528","v":0},{"$f":" 'R4a PR16'!G$528","v":0},{"$f":" 'R4a PR16'!H$528","v":0},{"$f":" 'R4a PR16'!I$528","v":0},{"$f":" 'R4a PR16'!J$528","v":0},{"$f":" 'R4a PR16'!K$528","v":0}]
[null,null,null,"Tariff Band 59",null,{"$f":" 'R4a PR16'!D$537","v":"CR659M01_R006"},{"$f":" 'R4a PR16'!E$537","v":"number"},{"$f":" 'R4a PR16'!F$537","v":0},{"$f":" 'R4a PR16'!G$537","v":0},{"$f":" 'R4a PR16'!H$537","v":0},{"$f":" 'R4a PR16'!I$537","v":0},{"$f":" 'R4a PR16'!J$537","v":0},{"$f":" 'R4a PR16'!K$537","v":0}]
[null,null,null,"Tariff Band 60",null,{"$f":" 'R4a PR16'!D$546","v":"CR660M01_R006"},{"$f":" 'R4a PR16'!E$546","v":"number"},{"$f":" 'R4a PR16'!F$546","v":0},{"$f":" 'R4a PR16'!G$546","v":0},{"$f":" 'R4a PR16'!H$546","v":0},{"$f":" 'R4a PR16'!I$546","v":0},{"$f":" 'R4a PR16'!J$546","v":0},{"$f":" 'R4a PR16'!K$546","v":0}]
[]
[null,null,"Retail cost per customer"]
[null,null,null,"Tariff Band 1",null,{"$f":" 'R4a PR16'!D$17","v":"CR601C01_R006"},{"$f":" 'R4a PR16'!E$17","v":"£"},{"$f":" 'R4a PR16'!F$17","v":2},{"$f":" 'R4a PR16'!G$17","v":16.755037151143199},{"$f":" 'R4a PR16'!H$17","v":17.173572983169201},{"$f":" 'R4a PR16'!I$17","v":17.585523920975199},{"$f":" 'R4a PR16'!J$17","v":17.893641846651601},{"$f":" 'R4a PR16'!K$17","v":18.1127433491611}]
[null,null,null,"Tariff Band 2",null,{"$f":" 'R4a PR16'!D$26","v":"CR602C01_R006"},{"$f":" 'R4a PR16'!E$26","v":"£"},{"$f":" 'R4a PR16'!F$26","v":2},{"$f":" 'R4a PR16'!G$26","v":31.7296060941541},{"$f":" 'R4a PR16'!H$26","v":32.052665241244298},{"$f":" 'R4a PR16'!I$26","v":32.379790118696299},{"$f":" 'R4a PR16'!J$26","v":32.583617640704503},{"$f":" 'R4a PR16'!K$26","v":32.695045359959103}]
[null,null,null,"Tariff Band 3",null,{"$f":" 'R4a PR16'!D$35","v":"CR603C01_R006"},{"$f":" 'R4a PR16'!E$35","v":"£"},{"$f":" 'R4a PR16'!F$35","v":2},{"$f":" 'R4a PR16'!G$35","v":537.67881514145097},{"$f":" 'R4a PR16'!H$35","v":534.74307561507396},{"$f":" 'R4a PR16'!I$35","v":532.17241577922096},{"$f":" 'R4a PR16'!J$35","v":528.82595176996006},{"$f":" 'R4a PR16'!K$35","v":525.27811131608303}]
[null,null,null,"Tariff Band 4",null,{"$f":" 'R4a PR16'!D$44","v":"CR604C01_R006"},{"$f":" 'R4a PR16'!E$44","v":"£"},{"$f":" 'R4a PR16'!F$44","v":2},{"$f":" 'R4a PR16'!G$44","v":613.54791659845898},{"$f":" 'R4a PR16'!H$44","v":610.15661478497805},{"$f":" 'R4a PR16'!I$44","v":607.18336218903198},{"$f":" 'R4a PR16'!J$44","v":603.33128849627803},{"$f":" 'R4a PR16'!K$44","v":599.25612578206403}]
[null,null,null,"Tariff Band 5",null,{"$f":" 'R4a PR16'!D$53","v":"CR605C01_R006"},{"$f":" 'R4a PR16'!E$53","v":"£"},{"$f":" 'R4a PR16'!F$53","v":2},{"$f":" 'R4a PR16'!G$53","v":16.755037151143199},{"$f":" 'R4a PR16'!H$53","v":17.173572983169201},{"$f":" 'R4a PR16'!I$53","v":17.585523920975199},{"$f":" 'R4a PR16'!J$53","v":17.8936418466517},{"$f":" 'R4a PR16'!K$53","v":18.1127433491611}]
[null,null,null,"Tariff Band 6",null,{"$f":" 'R4a PR16'!D$62","v":"CR606C01_R006"},{"$f":" 'R4a PR16'!E$62","v":"£"},{"$f":" 'R4a PR16'!F$62","v":2},{"$f":" 'R4a PR16'!G$62","v":31.7296060941541},{"$f":" 'R4a PR16'!H$62","v":32.052665241244199},{"$f":" 'R4a PR16'!I$62","v":32.379790118696398},{"$f":" 'R4a PR16'!J$62","v":32.583617640704396},{"$f":" 'R4a PR16'!K$62","v":32.695045359959202}]
[null,null,null,"Tariff Band 7",null,{"$f":" 'R4a PR16'!D$71","v":"CR607C01_R006"},{"$f":" 'R4a PR16'!E$71","v":"£"},{"$f":" 'R4a PR16'!F$71","v":2},{"$f":" 'R4a PR16'!G$71","v":537.67881514145199},{"$f":" 'R4a PR16'!H$71","v":534.74307561507703},{"$f":" 'R4a PR16'!I$71","v":532.17241577922096},{"$f":" 'R4a PR16'!J$71","v":528.82595176996199},{"$f":" 'R4a PR16'!K$71","v":525.278111316082}]
[null,null,null,"Tariff Band 8",null,{"$f":" 'R4a PR16'!D$80","v":"CR608C01_R006"},{"$f":" 'R4a PR16'!E$80","v":"£"},{"$f":" 'R4a PR16'!F$80","v":2},{"$f":" 'R4a PR16'!G$80","v":613.54791659846001},{"$f":" 'R4a PR16'!H$80","v":610.15661478497702},{"$f":" 'R4a PR16'!I$80","v":607.18336218903198},{"$f":" 'R4a PR16'!J$80","v":603.33128849627803},{"$f":" 'R4a PR16'!K$80","v":599.25612578206403}]
[null,null,null,"Tariff Band 9",null,{"$f":" 'R4a PR16'!D$89","v":"CR609C01_R006"},{"$f":" 'R4a PR16'!E$89","v":"£"},{"$f":" 'R4a PR16'!F$89","v":2},{"$f":" 'R4a PR16'!G$89","v":3609.6015462210898},{"$f":" 'R4a PR16'!H$89","v":3587.0838803051001},{"$f":" 'R4a PR16'!I$89","v":3567.1160359779201},{"$f":" 'R4a PR16'!J$89","v":3542.3743372957501},{"$f":" 'R4a PR16'!K$89","v":3516.74086637248}]
[null,null,null,"Tariff Band 10",null,{"$f":" 'R4a PR16'!D$98","v":"CR610C01_R006"},{"$f":" 'R4a PR16'!E$98","v":"£"},{"$f":" 'R4a PR16'!F$98","v":2},{"$f":" 'R4a PR16'!G$98","v":50.236408579586197},{"$f":" 'R4a PR16'!H$98","v":50.441204278838697},{"$f":" 'R4a PR16'!I$98","v":50.663237976044599},{"$f":" 'R4a PR16'!J$98","v":50.733566250792201},{"$f":" 'R4a PR16'!K$98","v":50.711752019849001}]
[null,null,null,"Tariff Band 11",null,{"$f":" 'R4a PR16'!D$107","v":"CR611C01_R006"},{"$f":" 'R4a PR16'!E$107","v":"£"},{"$f":" 'R4a PR16'!F$107","v":2},{"$f":" 'R4a PR16'!G$107","v":0},{"$f":" 'R4a PR16'!H$107","v":0},{"$f":" 'R4a PR16'!I$107","v":0},{"$f":" 'R4a PR16'!J$107","v":0},{"$f":" 'R4a PR16'!K$107","v":0}]
[null,null,null,"Tariff Band 12",null,{"$f":" 'R4a PR16'!D$116","v":"CR612C01_R006"},{"$f":" 'R4a PR16'!E$116","v":"£"},{"$f":" 'R4a PR16'!F$116","v":2},{"$f":" 'R4a PR16'!G$116","v":0},{"$f":" 'R4a PR16'!H$116","v":0},{"$f":" 'R4a PR16'!I$116","v":0},{"$f":" 'R4a PR16'!J$116","v":0},{"$f":" 'R4a PR16'!K$116","v":0}]
[null,null,null,"Tariff Band 13",null,{"$f":" 'R4a PR16'!D$125","v":"CR613C01_R006"},{"$f":" 'R4a PR16'!E$125","v":"£"},{"$f":" 'R4a PR16'!F$125","v":2},{"$f":" 'R4a PR16'!G$125","v":0},{"$f":" 'R4a PR16'!H$125","v":0},{"$f":" 'R4a PR16'!I$125","v":0},{"$f":" 'R4a PR16'!J$125","v":0},{"$f":" 'R4a PR16'!K$125","v":0}]
[null,null,null,"Tariff Band 14",null,{"$f":" 'R4a PR16'!D$134","v":"CR614C01_R006"},{"$f":" 'R4a PR16'!E$134","v":"£"},{"$f":" 'R4a PR16'!F$134","v":2},{"$f":" 'R4a PR16'!G$134","v":0},{"$f":" 'R4a PR16'!H$134","v":0},{"$f":" 'R4a PR16'!I$134","v":0},{"$f":" 'R4a PR16'!J$134","v":0},{"$f":" 'R4a PR16'!K$134","v":0}]
[null,null,null,"Tariff Band 15",null,{"$f":" 'R4a PR16'!D$143","v":"CR615C01_R006"},{"$f":" 'R4a PR16'!E$143","v":"£"},{"$f":" 'R4a PR16'!F$143","v":2},{"$f":" 'R4a PR16'!G$143","v":0},{"$f":" 'R4a PR16'!H$143","v":0},{"$f":" 'R4a PR16'!I$143","v":0},{"$f":" 'R4a PR16'!J$143","v":0},{"$f":" 'R4a PR16'!K$143","v":0}]
[null,null,null,"Tariff Band 16",null,{"$f":" 'R4a PR16'!D$152","v":"CR616C01_R006"},{"$f":" 'R4a PR16'!E$152","v":"£"},{"$f":" 'R4a PR16'!F$152","v":2},{"$f":" 'R4a PR16'!G$152","v":0},{"$f":" 'R4a PR16'!H$152","v":0},{"$f":" 'R4a PR16'!I$152","v":0},{"$f":" 'R4a PR16'!J$152","v":0},{"$f":" 'R4a PR16'!K$152","v":0}]
[null,null,null,"Tariff Band 17",null,{"$f":" 'R4a PR16'!D$161","v":"CR617C01_R006"},{"$f":" 'R4a PR16'!E$161","v":"£"},{"$f":" 'R4a PR16'!F$161","v":2},{"$f":" 'R4a PR16'!G$161","v":0},{"$f":" 'R4a PR16'!H$161","v":0},{"$f":" 'R4a PR16'!I$161","v":0},{"$f":" 'R4a PR16'!J$161","v":0},{"$f":" 'R4a PR16'!K$161","v":0}]
[null,null,null,"Tariff Band 18",null,{"$f":" 'R4a PR16'!D$170","v":"CR618C01_R006"},{"$f":" 'R4a PR16'!E$170","v":"£"},{"$f":" 'R4a PR16'!F$170","v":2},{"$f":" 'R4a PR16'!G$170","v":0},{"$f":" 'R4a PR16'!H$170","v":0},{"$f":" 'R4a PR16'!I$170","v":0},{"$f":" 'R4a PR16'!J$170","v":0},{"$f":" 'R4a PR16'!K$170","v":0}]
[null,null,null,"Tariff Band 19",null,{"$f":" 'R4a PR16'!D$179","v":"CR619C01_R006"},{"$f":" 'R4a PR16'!E$179","v":"£"},{"$f":" 'R4a PR16'!F$179","v":2},{"$f":" 'R4a PR16'!G$179","v":0},{"$f":" 'R4a PR16'!H$179","v":0},{"$f":" 'R4a PR16'!I$179","v":0},{"$f":" 'R4a PR16'!J$179","v":0},{"$f":" 'R4a PR16'!K$179","v":0}]
[null,null,null,"Tariff Band 20",null,{"$f":" 'R4a PR16'!D$188","v":"CR620C01_R006"},{"$f":" 'R4a PR16'!E$188","v":"£"},{"$f":" 'R4a PR16'!F$188","v":2},{"$f":" 'R4a PR16'!G$188","v":0},{"$f":" 'R4a PR16'!H$188","v":0},{"$f":" 'R4a PR16'!I$188","v":0},{"$f":" 'R4a PR16'!J$188","v":0},{"$f":" 'R4a PR16'!K$188","v":0}]
[null,null,null,"Tariff Band 21",null,{"$f":" 'R4a PR16'!D$197","v":"CR621C01_R006"},{"$f":" 'R4a PR16'!E$197","v":"£"},{"$f":" 'R4a PR16'!F$197","v":2},{"$f":" 'R4a PR16'!G$197","v":0},{"$f":" 'R4a PR16'!H$197","v":0},{"$f":" 'R4a PR16'!I$197","v":0},{"$f":" 'R4a PR16'!J$197","v":0},{"$f":" 'R4a PR16'!K$197","v":0}]
[null,null,null,"Tariff Band 22",null,{"$f":" 'R4a PR16'!D$206","v":"CR622C01_R006"},{"$f":" 'R4a PR16'!E$206","v":"£"},{"$f":" 'R4a PR16'!F$206","v":2},{"$f":" 'R4a PR16'!G$206","v":0},{"$f":" 'R4a PR16'!H$206","v":0},{"$f":" 'R4a PR16'!I$206","v":0},{"$f":" 'R4a PR16'!J$206","v":0},{"$f":" 'R4a PR16'!K$206","v":0}]
[null,null,null,"Tariff Band 23",null,{"$f":" 'R4a PR16'!D$215","v":"CR623C01_R006"},{"$f":" 'R4a PR16'!E$215","v":"£"},{"$f":" 'R4a PR16'!F$215","v":2},{"$f":" 'R4a PR16'!G$215","v":0},{"$f":" 'R4a PR16'!H$215","v":0},{"$f":" 'R4a PR16'!I$215","v":0},{"$f":" 'R4a PR16'!J$215","v":0},{"$f":" 'R4a PR16'!K$215","v":0}]
[null,null,null,"Tariff Band 24",null,{"$f":" 'R4a PR16'!D$224","v":"CR624C01_R006"},{"$f":" 'R4a PR16'!E$224","v":"£"},{"$f":" 'R4a PR16'!F$224","v":2},{"$f":" 'R4a PR16'!G$224","v":0},{"$f":" 'R4a PR16'!H$224","v":0},{"$f":" 'R4a PR16'!I$224","v":0},{"$f":" 'R4a PR16'!J$224","v":0},{"$f":" 'R4a PR16'!K$224","v":0}]
[null,null,null,"Tariff Band 25",null,{"$f":" 'R4a PR16'!D$233","v":"CR625C01_R006"},{"$f":" 'R4a PR16'!E$233","v":"£"},{"$f":" 'R4a PR16'!F$233","v":2},{"$f":" 'R4a PR16'!G$233","v":0},{"$f":" 'R4a PR16'!H$233","v":0},{"$f":" 'R4a PR16'!I$233","v":0},{"$f":" 'R4a PR16'!J$233","v":0},{"$f":" 'R4a PR16'!K$233","v":0}]
[null,null,null,"Tariff Band 26",null,{"$f":" 'R4a PR16'!D$242","v":"CR626C01_R006"},{"$f":" 'R4a PR16'!E$242","v":"£"},{"$f":" 'R4a PR16'!F$242","v":2},{"$f":" 'R4a PR16'!G$242","v":0},{"$f":" 'R4a PR16'!H$242","v":0},{"$f":" 'R4a PR16'!I$242","v":0},{"$f":" 'R4a PR16'!J$242","v":0},{"$f":" 'R4a PR16'!K$242","v":0}]
[null,null,null,"Tariff Band 27",null,{"$f":" 'R4a PR16'!D$251","v":"CR627C01_R006"},{"$f":" 'R4a PR16'!E$251","v":"£"},{"$f":" 'R4a PR16'!F$251","v":2},{"$f":" 'R4a PR16'!G$251","v":0},{"$f":" 'R4a PR16'!H$251","v":0},{"$f":" 'R4a PR16'!I$251","v":0},{"$f":" 'R4a PR16'!J$251","v":0},{"$f":" 'R4a PR16'!K$251","v":0}]
[null,null,null,"Tariff Band 28",null,{"$f":" 'R4a PR16'!D$260","v":"CR628C01_R006"},{"$f":" 'R4a PR16'!E$260","v":"£"},{"$f":" 'R4a PR16'!F$260","v":2},{"$f":" 'R4a PR16'!G$260","v":0},{"$f":" 'R4a PR16'!H$260","v":0},{"$f":" 'R4a PR16'!I$260","v":0},{"$f":" 'R4a PR16'!J$260","v":0},{"$f":" 'R4a PR16'!K$260","v":0}]
[null,null,null,"Tariff Band 29",null,{"$f":" 'R4a PR16'!D$269","v":"CR629C01_R006"},{"$f":" 'R4a PR16'!E$269","v":"£"},{"$f":" 'R4a PR16'!F$269","v":2},{"$f":" 'R4a PR16'!G$269","v":0},{"$f":" 'R4a PR16'!H$269","v":0},{"$f":" 'R4a PR16'!I$269","v":0},{"$f":" 'R4a PR16'!J$269","v":0},{"$f":" 'R4a PR16'!K$269","v":0}]
[null,null,null,"Tariff Band 30",null,{"$f":" 'R4a PR16'!D$278","v":"CR630C01_R006"},{"$f":" 'R4a PR16'!E$278","v":"£"},{"$f":" 'R4a PR16'!F$278","v":2},{"$f":" 'R4a PR16'!G$278","v":0},{"$f":" 'R4a PR16'!H$278","v":0},{"$f":" 'R4a PR16'!I$278","v":0},{"$f":" 'R4a PR16'!J$278","v":0},{"$f":" 'R4a PR16'!K$278","v":0}]
[null,null,null,"Tariff Band 31",null,{"$f":" 'R4a PR16'!D$287","v":"CR631C01_R006"},{"$f":" 'R4a PR16'!E$287","v":"£"},{"$f":" 'R4a PR16'!F$287","v":2},{"$f":" 'R4a PR16'!G$287","v":0},{"$f":" 'R4a PR16'!H$287","v":0},{"$f":" 'R4a PR16'!I$287","v":0},{"$f":" 'R4a PR16'!J$287","v":0},{"$f":" 'R4a PR16'!K$287","v":0}]
[null,null,null,"Tariff Band 32",null,{"$f":" 'R4a PR16'!D$296","v":"CR632C01_R006"},{"$f":" 'R4a PR16'!E$296","v":"£"},{"$f":" 'R4a PR16'!F$296","v":2},{"$f":" 'R4a PR16'!G$296","v":0},{"$f":" 'R4a PR16'!H$296","v":0},{"$f":" 'R4a PR16'!I$296","v":0},{"$f":" 'R4a PR16'!J$296","v":0},{"$f":" 'R4a PR16'!K$296","v":0}]
[null,null,null,"Tariff Band 33",null,{"$f":" 'R4a PR16'!D$305","v":"CR633C01_R006"},{"$f":" 'R4a PR16'!E$305","v":"£"},{"$f":" 'R4a PR16'!F$305","v":2},{"$f":" 'R4a PR16'!G$305","v":0},{"$f":" 'R4a PR16'!H$305","v":0},{"$f":" 'R4a PR16'!I$305","v":0},{"$f":" 'R4a PR16'!J$305","v":0},{"$f":" 'R4a PR16'!K$305","v":0}]
[null,null,null,"Tariff Band 34",null,{"$f":" 'R4a PR16'!D$314","v":"CR634C01_R006"},{"$f":" 'R4a PR16'!E$314","v":"£"},{"$f":" 'R4a PR16'!F$314","v":2},{"$f":" 'R4a PR16'!G$314","v":0},{"$f":" 'R4a PR16'!H$314","v":0},{"$f":" 'R4a PR16'!I$314","v":0},{"$f":" 'R4a PR16'!J$314","v":0},{"$f":" 'R4a PR16'!K$314","v":0}]
[null,null,null,"Tariff Band 35",null,{"$f":" 'R4a PR16'!D$323","v":"CR635C01_R006"},{"$f":" 'R4a PR16'!E$323","v":"£"},{"$f":" 'R4a PR16'!F$323","v":2},{"$f":" 'R4a PR16'!G$323","v":0},{"$f":" 'R4a PR16'!H$323","v":0},{"$f":" 'R4a PR16'!I$323","v":0},{"$f":" 'R4a PR16'!J$323","v":0},{"$f":" 'R4a PR16'!K$323","v":0}]
[null,null,null,"Tariff Band 36",null,{"$f":" 'R4a PR16'!D$332","v":"CR636C01_R006"},{"$f":" 'R4a PR16'!E$332","v":"£"},{"$f":" 'R4a PR16'!F$332","v":2},{"$f":" 'R4a PR16'!G$332","v":0},{"$f":" 'R4a PR16'!H$332","v":0},{"$f":" 'R4a PR16'!I$332","v":0},{"$f":" 'R4a PR16'!J$332","v":0},{"$f":" 'R4a PR16'!K$332","v":0}]
[null,null,null,"Tariff Band 37",null,{"$f":" 'R4a PR16'!D$341","v":"CR637C01_R006"},{"$f":" 'R4a PR16'!E$341","v":"£"},{"$f":" 'R4a PR16'!F$341","v":2},{"$f":" 'R4a PR16'!G$341","v":0},{"$f":" 'R4a PR16'!H$341","v":0},{"$f":" 'R4a PR16'!I$341","v":0},{"$f":" 'R4a PR16'!J$341","v":0},{"$f":" 'R4a PR16'!K$341","v":0}]
[null,null,null,"Tariff Band 38",null,{"$f":" 'R4a PR16'!D$350","v":"CR638C01_R006"},{"$f":" 'R4a PR16'!E$350","v":"£"},{"$f":" 'R4a PR16'!F$350","v":2},{"$f":" 'R4a PR16'!G$350","v":0},{"$f":" 'R4a PR16'!H$350","v":0},{"$f":" 'R4a PR16'!I$350","v":0},{"$f":" 'R4a PR16'!J$350","v":0},{"$f":" 'R4a PR16'!K$350","v":0}]
[null,null,null,"Tariff Band 39",null,{"$f":" 'R4a PR16'!D$359","v":"CR639C01_R006"},{"$f":" 'R4a PR16'!E$359","v":"£"},{"$f":" 'R4a PR16'!F$359","v":2},{"$f":" 'R4a PR16'!G$359","v":0},{"$f":" 'R4a PR16'!H$359","v":0},{"$f":" 'R4a PR16'!I$359","v":0},{"$f":" 'R4a PR16'!J$359","v":0},{"$f":" 'R4a PR16'!K$359","v":0}]
[null,null,null,"Tariff Band 40",null,{"$f":" 'R4a PR16'!D$368","v":"CR640C01_R006"},{"$f":" 'R4a PR16'!E$368","v":"£"},{"$f":" 'R4a PR16'!F$368","v":2},{"$f":" 'R4a PR16'!G$368","v":0},{"$f":" 'R4a PR16'!H$368","v":0},{"$f":" 'R4a PR16'!I$368","v":0},{"$f":" 'R4a PR16'!J$368","v":0},{"$f":" 'R4a PR16'!K$368","v":0}]
[null,null,null,"Tariff Band 41",null,{"$f":" 'R4a PR16'!D$377","v":"CR641C01_R006"},{"$f":" 'R4a PR16'!E$377","v":"£"},{"$f":" 'R4a PR16'!F$377","v":2},{"$f":" 'R4a PR16'!G$377","v":0},{"$f":" 'R4a PR16'!H$377","v":0},{"$f":" 'R4a PR16'!I$377","v":0},{"$f":" 'R4a PR16'!J$377","v":0},{"$f":" 'R4a PR16'!K$377","v":0}]
[null,null,null,"Tariff Band 42",null,{"$f":" 'R4a PR16'!D$386","v":"CR642C01_R006"},{"$f":" 'R4a PR16'!E$386","v":"£"},{"$f":" 'R4a PR16'!F$386","v":2},{"$f":" 'R4a PR16'!G$386","v":0},{"$f":" 'R4a PR16'!H$386","v":0},{"$f":" 'R4a PR16'!I$386","v":0},{"$f":" 'R4a PR16'!J$386","v":0},{"$f":" 'R4a PR16'!K$386","v":0}]
[null,null,null,"Tariff Band 43",null,{"$f":" 'R4a PR16'!D$395","v":"CR643C01_R006"},{"$f":" 'R4a PR16'!E$395","v":"£"},{"$f":" 'R4a PR16'!F$395","v":2},{"$f":" 'R4a PR16'!G$395","v":0},{"$f":" 'R4a PR16'!H$395","v":0},{"$f":" 'R4a PR16'!I$395","v":0},{"$f":" 'R4a PR16'!J$395","v":0},{"$f":" 'R4a PR16'!K$395","v":0}]
[null,null,null,"Tariff Band 44",null,{"$f":" 'R4a PR16'!D$404","v":"CR644C01_R006"},{"$f":" 'R4a PR16'!E$404","v":"£"},{"$f":" 'R4a PR16'!F$404","v":2},{"$f":" 'R4a PR16'!G$404","v":0},{"$f":" 'R4a PR16'!H$404","v":0},{"$f":" 'R4a PR16'!I$404","v":0},{"$f":" 'R4a PR16'!J$404","v":0},{"$f":" 'R4a PR16'!K$404","v":0}]
[null,null,null,"Tariff Band 45",null,{"$f":" 'R4a PR16'!D$413","v":"CR645C01_R006"},{"$f":" 'R4a PR16'!E$413","v":"£"},{"$f":" 'R4a PR16'!F$413","v":2},{"$f":" 'R4a PR16'!G$413","v":0},{"$f":" 'R4a PR16'!H$413","v":0},{"$f":" 'R4a PR16'!I$413","v":0},{"$f":" 'R4a PR16'!J$413","v":0},{"$f":" 'R4a PR16'!K$413","v":0}]
[null,null,null,"Tariff Band 46",null,{"$f":" 'R4a PR16'!D$422","v":"CR646C01_R006"},{"$f":" 'R4a PR16'!E$422","v":"£"},{"$f":" 'R4a PR16'!F$422","v":2},{"$f":" 'R4a PR16'!G$422","v":0},{"$f":" 'R4a PR16'!H$422","v":0},{"$f":" 'R4a PR16'!I$422","v":0},{"$f":" 'R4a PR16'!J$422","v":0},{"$f":" 'R4a PR16'!K$422","v":0}]
[null,null,null,"Tariff Band 47",null,{"$f":" 'R4a PR16'!D$431","v":"CR647C01_R006"},{"$f":" 'R4a PR16'!E$431","v":"£"},{"$f":" 'R4a PR16'!F$431","v":2},{"$f":" 'R4a PR16'!G$431","v":0},{"$f":" 'R4a PR16'!H$431","v":0},{"$f":" 'R4a PR16'!I$431","v":0},{"$f":" 'R4a PR16'!J$431","v":0},{"$f":" 'R4a PR16'!K$431","v":0}]
[null,null,null,"Tariff Band 48",null,{"$f":" 'R4a PR16'!D$440","v":"CR648C01_R006"},{"$f":" 'R4a PR16'!E$440","v":"£"},{"$f":" 'R4a PR16'!F$440","v":2},{"$f":" 'R4a PR16'!G$440","v":0},{"$f":" 'R4a PR16'!H$440","v":0},{"$f":" 'R4a PR16'!I$440","v":0},{"$f":" 'R4a PR16'!J$440","v":0},{"$f":" 'R4a PR16'!K$440","v":0}]
[null,null,null,"Tariff Band 49",null,{"$f":" 'R4a PR16'!D$449","v":"CR649C01_R006"},{"$f":" 'R4a PR16'!E$449","v":"£"},{"$f":" 'R4a PR16'!F$449","v":2},{"$f":" 'R4a PR16'!G$449","v":0},{"$f":" 'R4a PR16'!H$449","v":0},{"$f":" 'R4a PR16'!I$449","v":0},{"$f":" 'R4a PR16'!J$449","v":0},{"$f":" 'R4a PR16'!K$449","v":0}]
[null,null,null,"Tariff Band 50",null,{"$f":" 'R4a PR16'!D$458","v":"CR650C01_R006"},{"$f":" 'R4a PR16'!E$458","v":"£"},{"$f":" 'R4a PR16'!F$458","v":2},{"$f":" 'R4a PR16'!G$458","v":0},{"$f":" 'R4a PR16'!H$458","v":0},{"$f":" 'R4a PR16'!I$458","v":0},{"$f":" 'R4a PR16'!J$458","v":0},{"$f":" 'R4a PR16'!K$458","v":0}]
[null,null,null,"Tariff Band 51",null,{"$f":" 'R4a PR16'!D$467","v":"CR651C01_R006"},{"$f":" 'R4a PR16'!E$467","v":"£"},{"$f":" 'R4a PR16'!F$467","v":2},{"$f":" 'R4a PR16'!G$467","v":0},{"$f":" 'R4a PR16'!H$467","v":0},{"$f":" 'R4a PR16'!I$467","v":0},{"$f":" 'R4a PR16'!J$467","v":0},{"$f":" 'R4a PR16'!K$467","v":0}]
[null,null,null,"Tariff Band 52",null,{"$f":" 'R4a PR16'!D$476","v":"CR652C01_R006"},{"$f":" 'R4a PR16'!E$476","v":"£"},{"$f":" 'R4a PR16'!F$476","v":2},{"$f":" 'R4a PR16'!G$476","v":0},{"$f":" 'R4a PR16'!H$476","v":0},{"$f":" 'R4a PR16'!I$476","v":0},{"$f":" 'R4a PR16'!J$476","v":0},{"$f":" 'R4a PR16'!K$476","v":0}]
[null,null,null,"Tariff Band 53",null,{"$f":" 'R4a PR16'!D$485","v":"CR653C01_R006"},{"$f":" 'R4a PR16'!E$485","v":"£"},{"$f":" 'R4a PR16'!F$485","v":2},{"$f":" 'R4a PR16'!G$485","v":0},{"$f":" 'R4a PR16'!H$485","v":0},{"$f":" 'R4a PR16'!I$485","v":0},{"$f":" 'R4a PR16'!J$485","v":0},{"$f":" 'R4a PR16'!K$485","v":0}]
[null,null,null,"Tariff Band 54",null,{"$f":" 'R4a PR16'!D$494","v":"CR654C01_R006"},{"$f":" 'R4a PR16'!E$494","v":"£"},{"$f":" 'R4a PR16'!F$494","v":2},{"$f":" 'R4a PR16'!G$494","v":0},{"$f":" 'R4a PR16'!H$494","v":0},{"$f":" 'R4a PR16'!I$494","v":0},{"$f":" 'R4a PR16'!J$494","v":0},{"$f":" 'R4a PR16'!K$494","v":0}]
[null,null,null,"Tariff Band 55",null,{"$f":" 'R4a PR16'!D$503","v":"CR655C01_R006"},{"$f":" 'R4a PR16'!E$503","v":"£"},{"$f":" 'R4a PR16'!F$503","v":2},{"$f":" 'R4a PR16'!G$503","v":0},{"$f":" 'R4a PR16'!H$503","v":0},{"$f":" 'R4a PR16'!I$503","v":0},{"$f":" 'R4a PR16'!J$503","v":0},{"$f":" 'R4a PR16'!K$503","v":0}]
[null,null,null,"Tariff Band 56",null,{"$f":" 'R4a PR16'!D$512","v":"CR656C01_R006"},{"$f":" 'R4a PR16'!E$512","v":"£"},{"$f":" 'R4a PR16'!F$512","v":2},{"$f":" 'R4a PR16'!G$512","v":0},{"$f":" 'R4a PR16'!H$512","v":0},{"$f":" 'R4a PR16'!I$512","v":0},{"$f":" 'R4a PR16'!J$512","v":0},{"$f":" 'R4a PR16'!K$512","v":0}]
[null,null,null,"Tariff Band 57",null,{"$f":" 'R4a PR16'!D$521","v":"CR657C01_R006"},{"$f":" 'R4a PR16'!E$521","v":"£"},{"$f":" 'R4a PR16'!F$521","v":2},{"$f":" 'R4a PR16'!G$521","v":0},{"$f":" 'R4a PR16'!H$521","v":0},{"$f":" 'R4a PR16'!I$521","v":0},{"$f":" 'R4a PR16'!J$521","v":0},{"$f":" 'R4a PR16'!K$521","v":0}]
[null,null,null,"Tariff Band 58",null,{"$f":" 'R4a PR16'!D$530","v":"CR658C01_R006"},{"$f":" 'R4a PR16'!E$530","v":"£"},{"$f":" 'R4a PR16'!F$530","v":2},{"$f":" 'R4a PR16'!G$530","v":0},{"$f":" 'R4a PR16'!H$530","v":0},{"$f":" 'R4a PR16'!I$530","v":0},{"$f":" 'R4a PR16'!J$530","v":0},{"$f":" 'R4a PR16'!K$530","v":0}]
[null,null,null,"Tariff Band 59",null,{"$f":" 'R4a PR16'!D$539","v":"CR659C01_R006"},{"$f":" 'R4a PR16'!E$539","v":"£"},{"$f":" 'R4a PR16'!F$539","v":2},{"$f":" 'R4a PR16'!G$539","v":0},{"$f":" 'R4a PR16'!H$539","v":0},{"$f":" 'R4a PR16'!I$539","v":0},{"$f":" 'R4a PR16'!J$539","v":0},{"$f":" 'R4a PR16'!K$539","v":0}]
[null,null,null,"Tariff Band 60",null,{"$f":" 'R4a PR16'!D$548","v":"CR660C01_R006"},{"$f":" 'R4a PR16'!E$548","v":"£"},{"$f":" 'R4a PR16'!F$548","v":2},{"$f":" 'R4a PR16'!G$548","v":0},{"$f":" 'R4a PR16'!H$548","v":0},{"$f":" 'R4a PR16'!I$548","v":0},{"$f":" 'R4a PR16'!J$548","v":0},{"$f":" 'R4a PR16'!K$548","v":0}]
[]
[null,null,"Projected retail costs"]
[null,null,null,"Tariff Band 1",null,null,"£m",3,{"$f":" I135 * I197 / 1000000","v":1.5431822302785149E-2},1.5817304622454786E-2,1.6196722084340514E-2,1.6480506658164428E-2,1.6682304805342461E-2]
[null,null,null,"Tariff Band 2",null,null,"£m",3,0.14983402387103739,0.15135957864197377,0.15290433266607067,0.15386685006094555,0.15439303571535129]
[null,null,null,"Tariff Band 3",null,null,"£m",3,1.129125511797047E-2,1.1229604587916555E-2,1.117562073136364E-2,1.110534498716916E-2,1.1030840337637743E-2]
[null,null,null,"Tariff Band 4",null,null,"£m",3,6.1354791659845901E-4,6.1015661478497807E-4,6.0718336218903198E-4,6.03331288496278E-4,5.9925612578206407E-4]
[null,null,null,"Tariff Band 5",null,null,"£m",3,1.6587053693049504E-2,1.700139334838156E-2,1.7409214128643088E-2,1.7714242910786882E-2,1.7931147734904399E-2]
[null,null,null,"Tariff Band 6",null,null,"£m",3,0.27302643654575404,0.27580629102808779,0.27862113024579549,0.28037502223672212,0.2813338337968242]
[null,null,null,"Tariff Band 7",null,null,"£m",3,1.8281079714809367E-2,1.8181264570912618E-2,1.8093862136493513E-2,1.7980082360178708E-2,1.7859455784746788E-2]
[null,null,null,"Tariff Band 8",null,null,"£m",3,1.84064374979538E-3,1.830469844354931E-3,1.8215500865670961E-3,1.8099938654888342E-3,1.7977683773461922E-3]
[null,null,null,"Tariff Band 9",null,null,"£m",3,3.6096015462210897E-3,3.5870838803051001E-3,3.5671160359779202E-3,3.54237433729575E-3,3.5167408663724798E-3]
[null,null,null,"Tariff Band 10",null,null,"£m",3,5.0236408579586198E-5,5.0441204278838698E-5,5.0663237976044597E-5,5.0733566250792204E-5,5.0711752019849004E-5]
[null,null,null,"Tariff Band 11",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 12",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 13",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 14",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 15",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 16",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 17",null,null,"£m",3,{"$f":" I151 * I213 / 1000000","v":0},0,0,0,0]
[null,null,null,"Tariff Band 18",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 19",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 20",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 21",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 22",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 23",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 24",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 25",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 26",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 27",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 28",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 29",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 30",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 31",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 32",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 33",null,null,"£m",3,{"$f":" I167 * I229 / 1000000","v":0},0,0,0,0]
[null,null,null,"Tariff Band 34",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 35",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 36",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 37",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 38",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 39",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 40",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 41",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 42",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 43",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 44",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 45",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 46",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 47",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 48",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 49",null,null,"£m",3,{"$f":" I183 * I245 / 1000000","v":0},0,0,0,0]
[null,null,null,"Tariff Band 50",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 51",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 52",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 53",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 54",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 55",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 56",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 57",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 58",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 59",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Tariff Band 60",null,null,"£m",3,0,0,0,0,0]
[null,null,null,"Projected retail costs",null,null,"£m",3,{"$f":"SUM(I259:I318)","v":0.4905657008666004},{"$f":"SUM(J259:J318)","v":0.4954735883434509},0.50044739471541699,0.50352848227149849,0.50519509529632745]
[]
[]
["RETAIL NET MARGIN"]
[null,null,"Retail net margin %"]
[null,null,null,"Tariff Band 1",null,{"$f":" 'R4a PR16'!D$16","v":"R5E00001_A001"},{"$f":" 'R4a PR16'!E$16","v":"%"},{"$f":" 'R4a PR16'!F$16","v":2},{"$f":" 'R4a PR16'!G$16","v":2.2708385594128501E-2},{"$f":" 'R4a PR16'!H$16","v":2.3846882263804901E-2},{"$f":" 'R4a PR16'!I$16","v":2.49999999999998E-2},{"$f":" 'R4a PR16'!J$16","v":2.6129077580647801E-2},{"$f":" 'R4a PR16'!K$16","v":2.6136733184769799E-2}]
[null,null,null,"Tariff Band 2",null,{"$f":" 'R4a PR16'!D$25","v":"R5E00002_A001"},{"$f":" 'R4a PR16'!E$25","v":"%"},{"$f":" 'R4a PR16'!F$25","v":2},{"$f":" 'R4a PR16'!G$25","v":2.2708385594128799E-2},{"$f":" 'R4a PR16'!H$25","v":2.3846882263804998E-2},{"$f":" 'R4a PR16'!I$25","v":2.49999999999998E-2},{"$f":" 'R4a PR16'!J$25","v":2.61290775806476E-2},{"$f":" 'R4a PR16'!K$25","v":2.6136733184769698E-2}]
[null,null,null,"Tariff Band 3",null,{"$f":" 'R4a PR16'!D$34","v":"R5E00003_A001"},{"$f":" 'R4a PR16'!E$34","v":"%"},{"$f":" 'R4a PR16'!F$34","v":2},{"$f":" 'R4a PR16'!G$34","v":3.5000000000000003E-2},{"$f":" 'R4a PR16'!H$34","v":0.03},{"$f":" 'R4a PR16'!I$34","v":2.5000000000000099E-2},{"$f":" 'R4a PR16'!J$34","v":2.0000000000000101E-2},{"$f":" 'R4a PR16'!K$34","v":0.02}]
[null,null,null,"Tariff Band 4",null,{"$f":" 'R4a PR16'!D$43","v":"R5E00004_A001"},{"$f":" 'R4a PR16'!E$43","v":"%"},{"$f":" 'R4a PR16'!F$43","v":2},{"$f":" 'R4a PR16'!G$43","v":3.50000000000001E-2},{"$f":" 'R4a PR16'!H$43","v":0.03},{"$f":" 'R4a PR16'!I$43","v":2.5000000000000199E-2},{"$f":" 'R4a PR16'!J$43","v":1.99999999999999E-2},{"$f":" 'R4a PR16'!K$43","v":2.0000000000000101E-2}]
[null,null,null,"Tariff Band 5",null,{"$f":" 'R4a PR16'!D$52","v":"R5E00005_A001"},{"$f":" 'R4a PR16'!E$52","v":"%"},{"$f":" 'R4a PR16'!F$52","v":2},{"$f":" 'R4a PR16'!G$52","v":2.2708385594128501E-2},{"$f":" 'R4a PR16'!H$52","v":2.3846882263804998E-2},{"$f":" 'R4a PR16'!I$52","v":2.49999999999998E-2},{"$f":" 'R4a PR16'!J$52","v":2.61290775806476E-2},{"$f":" 'R4a PR16'!K$52","v":2.6136733184769698E-2}]
[null,null,null,"Tariff Band 6",null,{"$f":" 'R4a PR16'!D$61","v":"R5E00006_A001"},{"$f":" 'R4a PR16'!E$61","v":"%"},{"$f":" 'R4a PR16'!F$61","v":2},{"$f":" 'R4a PR16'!G$61","v":2.2708385594128799E-2},{"$f":" 'R4a PR16'!H$61","v":2.38468822638052E-2},{"$f":" 'R4a PR16'!I$61","v":2.5000000000000001E-2},{"$f":" 'R4a PR16'!J$61","v":2.61290775806476E-2},{"$f":" 'R4a PR16'!K$61","v":2.6136733184769799E-2}]
[null,null,null,"Tariff Band 7",null,{"$f":" 'R4a PR16'!D$70","v":"R5E00007_A001"},{"$f":" 'R4a PR16'!E$70","v":"%"},{"$f":" 'R4a PR16'!F$70","v":2},{"$f":" 'R4a PR16'!G$70","v":3.5000000000000003E-2},{"$f":" 'R4a PR16'!H$70","v":2.9999999999999898E-2},{"$f":" 'R4a PR16'!I$70","v":2.5000000000000099E-2},{"$f":" 'R4a PR16'!J$70","v":1.99999999999999E-2},{"$f":" 'R4a PR16'!K$70","v":2.0000000000000101E-2}]
[null,null,null,"Tariff Band 8",null,{"$f":" 'R4a PR16'!D$79","v":"R5E00008_A001"},{"$f":" 'R4a PR16'!E$79","v":"%"},{"$f":" 'R4a PR16'!F$79","v":2},{"$f":" 'R4a PR16'!G$79","v":3.4999999999999899E-2},{"$f":" 'R4a PR16'!H$79","v":0.03},{"$f":" 'R4a PR16'!I$79","v":2.4999999999999901E-2},{"$f":" 'R4a PR16'!J$79","v":0.02},{"$f":" 'R4a PR16'!K$79","v":0.02}]
[null,null,null,"Tariff Band 9",null,{"$f":" 'R4a PR16'!D$88","v":"R5E00009_A001"},{"$f":" 'R4a PR16'!E$88","v":"%"},{"$f":" 'R4a PR16'!F$88","v":2},{"$f":" 'R4a PR16'!G$88","v":3.5000000000000003E-2},{"$f":" 'R4a PR16'!H$88","v":2.9999999999999801E-2},{"$f":" 'R4a PR16'!I$88","v":2.4999999999999901E-2},{"$f":" 'R4a PR16'!J$88","v":1.9999999999999799E-2},{"$f":" 'R4a PR16'!K$88","v":1.9999999999999799E-2}]
[null,null,null,"Tariff Band 10",null,{"$f":" 'R4a PR16'!D$97","v":"R5E00010_A001"},{"$f":" 'R4a PR16'!E$97","v":"%"},{"$f":" 'R4a PR16'!F$97","v":2},{"$f":" 'R4a PR16'!G$97","v":2.2708385594128501E-2},{"$f":" 'R4a PR16'!H$97","v":2.3846882263804998E-2},{"$f":" 'R4a PR16'!I$97","v":2.49999999999998E-2},{"$f":" 'R4a PR16'!J$97","v":2.6129077580647801E-2},{"$f":" 'R4a PR16'!K$97","v":2.6136733184769698E-2}]
[null,null,null,"Tariff Band 11",null,{"$f":" 'R4a PR16'!D$106","v":"R5E00011_A001"},{"$f":" 'R4a PR16'!E$106","v":"%"},{"$f":" 'R4a PR16'!F$106","v":2},{"$f":" 'R4a PR16'!G$106","v":0},{"$f":" 'R4a PR16'!H$106","v":0},{"$f":" 'R4a PR16'!I$106","v":0},{"$f":" 'R4a PR16'!J$106","v":0},{"$f":" 'R4a PR16'!K$106","v":0}]
[null,null,null,"Tariff Band 12",null,{"$f":" 'R4a PR16'!D$115","v":"R5E00012_A001"},{"$f":" 'R4a PR16'!E$115","v":"%"},{"$f":" 'R4a PR16'!F$115","v":2},{"$f":" 'R4a PR16'!G$115","v":0},{"$f":" 'R4a PR16'!H$115","v":0},{"$f":" 'R4a PR16'!I$115","v":0},{"$f":" 'R4a PR16'!J$115","v":0},{"$f":" 'R4a PR16'!K$115","v":0}]
[null,null,null,"Tariff Band 13",null,{"$f":" 'R4a PR16'!D$124","v":"R5E00013_A001"},{"$f":" 'R4a PR16'!E$124","v":"%"},{"$f":" 'R4a PR16'!F$124","v":2},{"$f":" 'R4a PR16'!G$124","v":0},{"$f":" 'R4a PR16'!H$124","v":0},{"$f":" 'R4a PR16'!I$124","v":0},{"$f":" 'R4a PR16'!J$124","v":0},{"$f":" 'R4a PR16'!K$124","v":0}]
[null,null,null,"Tariff Band 14",null,{"$f":" 'R4a PR16'!D$133","v":"R5E00014_A001"},{"$f":" 'R4a PR16'!E$133","v":"%"},{"$f":" 'R4a PR16'!F$133","v":2},{"$f":" 'R4a PR16'!G$133","v":0},{"$f":" 'R4a PR16'!H$133","v":0},{"$f":" 'R4a PR16'!I$133","v":0},{"$f":" 'R4a PR16'!J$133","v":0},{"$f":" 'R4a PR16'!K$133","v":0}]
[null,null,null,"Tariff Band 15",null,{"$f":" 'R4a PR16'!D$142","v":"R5E00015_A001"},{"$f":" 'R4a PR16'!E$142","v":"%"},{"$f":" 'R4a PR16'!F$142","v":2},{"$f":" 'R4a PR16'!G$142","v":0},{"$f":" 'R4a PR16'!H$142","v":0},{"$f":" 'R4a PR16'!I$142","v":0},{"$f":" 'R4a PR16'!J$142","v":0},{"$f":" 'R4a PR16'!K$142","v":0}]
[null,null,null,"Tariff Band 16",null,{"$f":" 'R4a PR16'!D$151","v":"R5E00016_A001"},{"$f":" 'R4a PR16'!E$151","v":"%"},{"$f":" 'R4a PR16'!F$151","v":2},{"$f":" 'R4a PR16'!G$151","v":0},{"$f":" 'R4a PR16'!H$151","v":0},{"$f":" 'R4a PR16'!I$151","v":0},{"$f":" 'R4a PR16'!J$151","v":0},{"$f":" 'R4a PR16'!K$151","v":0}]
[null,null,null,"Tariff Band 17",null,{"$f":" 'R4a PR16'!D$160","v":"R5E00017_A001"},{"$f":" 'R4a PR16'!E$160","v":"%"},{"$f":" 'R4a PR16'!F$160","v":2},{"$f":" 'R4a PR16'!G$160","v":0},{"$f":" 'R4a PR16'!H$160","v":0},{"$f":" 'R4a PR16'!I$160","v":0},{"$f":" 'R4a PR16'!J$160","v":0},{"$f":" 'R4a PR16'!K$160","v":0}]
[null,null,null,"Tariff Band 18",null,{"$f":" 'R4a PR16'!D$169","v":"R5E00018_A001"},{"$f":" 'R4a PR16'!E$169","v":"%"},{"$f":" 'R4a PR16'!F$169","v":2},{"$f":" 'R4a PR16'!G$169","v":0},{"$f":" 'R4a PR16'!H$169","v":0},{"$f":" 'R4a PR16'!I$169","v":0},{"$f":" 'R4a PR16'!J$169","v":0},{"$f":" 'R4a PR16'!K$169","v":0}]
[null,null,null,"Tariff Band 19",null,{"$f":" 'R4a PR16'!D$178","v":"R5E00019_A001"},{"$f":" 'R4a PR16'!E$178","v":"%"},{"$f":" 'R4a PR16'!F$178","v":2},{"$f":" 'R4a PR16'!G$178","v":0},{"$f":" 'R4a PR16'!H$178","v":0},{"$f":" 'R4a PR16'!I$178","v":0},{"$f":" 'R4a PR16'!J$178","v":0},{"$f":" 'R4a PR16'!K$178","v":0}]
[null,null,null,"Tariff Band 20",null,{"$f":" 'R4a PR16'!D$187","v":"R5E00020_A001"},{"$f":" 'R4a PR16'!E$187","v":"%"},{"$f":" 'R4a PR16'!F$187","v":2},{"$f":" 'R4a PR16'!G$187","v":0},{"$f":" 'R4a PR16'!H$187","v":0},{"$f":" 'R4a PR16'!I$187","v":0},{"$f":" 'R4a PR16'!J$187","v":0},{"$f":" 'R4a PR16'!K$187","v":0}]
[null,null,null,"Tariff Band 21",null,{"$f":" 'R4a PR16'!D$196","v":"R5E00021_A001"},{"$f":" 'R4a PR16'!E$196","v":"%"},{"$f":" 'R4a PR16'!F$196","v":2},{"$f":" 'R4a PR16'!G$196","v":0},{"$f":" 'R4a PR16'!H$196","v":0},{"$f":" 'R4a PR16'!I$196","v":0},{"$f":" 'R4a PR16'!J$196","v":0},{"$f":" 'R4a PR16'!K$196","v":0}]
[null,null,null,"Tariff Band 22",null,{"$f":" 'R4a PR16'!D$205","v":"R5E00022_A001"},{"$f":" 'R4a PR16'!E$205","v":"%"},{"$f":" 'R4a PR16'!F$205","v":2},{"$f":" 'R4a PR16'!G$205","v":0},{"$f":" 'R4a PR16'!H$205","v":0},{"$f":" 'R4a PR16'!I$205","v":0},{"$f":" 'R4a PR16'!J$205","v":0},{"$f":" 'R4a PR16'!K$205","v":0}]
[null,null,null,"Tariff Band 23",null,{"$f":" 'R4a PR16'!D$214","v":"R5E00023_A001"},{"$f":" 'R4a PR16'!E$214","v":"%"},{"$f":" 'R4a PR16'!F$214","v":2},{"$f":" 'R4a PR16'!G$214","v":0},{"$f":" 'R4a PR16'!H$214","v":0},{"$f":" 'R4a PR16'!I$214","v":0},{"$f":" 'R4a PR16'!J$214","v":0},{"$f":" 'R4a PR16'!K$214","v":0}]
[null,null,null,"Tariff Band 24",null,{"$f":" 'R4a PR16'!D$223","v":"R5E00024_A001"},{"$f":" 'R4a PR16'!E$223","v":"%"},{"$f":" 'R4a PR16'!F$223","v":2},{"$f":" 'R4a PR16'!G$223","v":0},{"$f":" 'R4a PR16'!H$223","v":0},{"$f":" 'R4a PR16'!I$223","v":0},{"$f":" 'R4a PR16'!J$223","v":0},{"$f":" 'R4a PR16'!K$223","v":0}]
[null,null,null,"Tariff Band 25",null,{"$f":" 'R4a PR16'!D$232","v":"R5E00025_A001"},{"$f":" 'R4a PR16'!E$232","v":"%"},{"$f":" 'R4a PR16'!F$232","v":2},{"$f":" 'R4a PR16'!G$232","v":0},{"$f":" 'R4a PR16'!H$232","v":0},{"$f":" 'R4a PR16'!I$232","v":0},{"$f":" 'R4a PR16'!J$232","v":0},{"$f":" 'R4a PR16'!K$232","v":0}]
[null,null,null,"Tariff Band 26",null,{"$f":" 'R4a PR16'!D$241","v":"R5E00026_A001"},{"$f":" 'R4a PR16'!E$241","v":"%"},{"$f":" 'R4a PR16'!F$241","v":2},{"$f":" 'R4a PR16'!G$241","v":0},{"$f":" 'R4a PR16'!H$241","v":0},{"$f":" 'R4a PR16'!I$241","v":0},{"$f":" 'R4a PR16'!J$241","v":0},{"$f":" 'R4a PR16'!K$241","v":0}]
[null,null,null,"Tariff Band 27",null,{"$f":" 'R4a PR16'!D$250","v":"R5E00027_A001"},{"$f":" 'R4a PR16'!E$250","v":"%"},{"$f":" 'R4a PR16'!F$250","v":2},{"$f":" 'R4a PR16'!G$250","v":0},{"$f":" 'R4a PR16'!H$250","v":0},{"$f":" 'R4a PR16'!I$250","v":0},{"$f":" 'R4a PR16'!J$250","v":0},{"$f":" 'R4a PR16'!K$250","v":0}]
[null,null,null,"Tariff Band 28",null,{"$f":" 'R4a PR16'!D$259","v":"R5E00028_A001"},{"$f":" 'R4a PR16'!E$259","v":"%"},{"$f":" 'R4a PR16'!F$259","v":2},{"$f":" 'R4a PR16'!G$259","v":0},{"$f":" 'R4a PR16'!H$259","v":0},{"$f":" 'R4a PR16'!I$259","v":0},{"$f":" 'R4a PR16'!J$259","v":0},{"$f":" 'R4a PR16'!K$259","v":0}]
[null,null,null,"Tariff Band 29",null,{"$f":" 'R4a PR16'!D$268","v":"R5E00029_A001"},{"$f":" 'R4a PR16'!E$268","v":"%"},{"$f":" 'R4a PR16'!F$268","v":2},{"$f":" 'R4a PR16'!G$268","v":0},{"$f":" 'R4a PR16'!H$268","v":0},{"$f":" 'R4a PR16'!I$268","v":0},{"$f":" 'R4a PR16'!J$268","v":0},{"$f":" 'R4a PR16'!K$268","v":0}]
[null,null,null,"Tariff Band 30",null,{"$f":" 'R4a PR16'!D$277","v":"R5E00030_A001"},{"$f":" 'R4a PR16'!E$277","v":"%"},{"$f":" 'R4a PR16'!F$277","v":2},{"$f":" 'R4a PR16'!G$277","v":0},{"$f":" 'R4a PR16'!H$277","v":0},{"$f":" 'R4a PR16'!I$277","v":0},{"$f":" 'R4a PR16'!J$277","v":0},{"$f":" 'R4a PR16'!K$277","v":0}]
[null,null,null,"Tariff Band 31",null,{"$f":" 'R4a PR16'!D$286","v":"R5E00031_A001"},{"$f":" 'R4a PR16'!E$286","v":"%"},{"$f":" 'R4a PR16'!F$286","v":2},{"$f":" 'R4a PR16'!G$286","v":0},{"$f":" 'R4a PR16'!H$286","v":0},{"$f":" 'R4a PR16'!I$286","v":0},{"$f":" 'R4a PR16'!J$286","v":0},{"$f":" 'R4a PR16'!K$286","v":0}]
[null,null,null,"Tariff Band 32",null,{"$f":" 'R4a PR16'!D$295","v":"R5E00032_A001"},{"$f":" 'R4a PR16'!E$295","v":"%"},{"$f":" 'R4a PR16'!F$295","v":2},{"$f":" 'R4a PR16'!G$295","v":0},{"$f":" 'R4a PR16'!H$295","v":0},{"$f":" 'R4a PR16'!I$295","v":0},{"$f":" 'R4a PR16'!J$295","v":0},{"$f":" 'R4a PR16'!K$295","v":0}]
[null,null,null,"Tariff Band 33",null,{"$f":" 'R4a PR16'!D$304","v":"R5E00033_A001"},{"$f":" 'R4a PR16'!E$304","v":"%"},{"$f":" 'R4a PR16'!F$304","v":2},{"$f":" 'R4a PR16'!G$304","v":0},{"$f":" 'R4a PR16'!H$304","v":0},{"$f":" 'R4a PR16'!I$304","v":0},{"$f":" 'R4a PR16'!J$304","v":0},{"$f":" 'R4a PR16'!K$304","v":0}]
[null,null,null,"Tariff Band 34",null,{"$f":" 'R4a PR16'!D$313","v":"R5E00034_A001"},{"$f":" 'R4a PR16'!E$313","v":"%"},{"$f":" 'R4a PR16'!F$313","v":2},{"$f":" 'R4a PR16'!G$313","v":0},{"$f":" 'R4a PR16'!H$313","v":0},{"$f":" 'R4a PR16'!I$313","v":0},{"$f":" 'R4a PR16'!J$313","v":0},{"$f":" 'R4a PR16'!K$313","v":0}]
[null,null,null,"Tariff Band 35",null,{"$f":" 'R4a PR16'!D$322","v":"R5E00035_A001"},{"$f":" 'R4a PR16'!E$322","v":"%"},{"$f":" 'R4a PR16'!F$322","v":2},{"$f":" 'R4a PR16'!G$322","v":0},{"$f":" 'R4a PR16'!H$322","v":0},{"$f":" 'R4a PR16'!I$322","v":0},{"$f":" 'R4a PR16'!J$322","v":0},{"$f":" 'R4a PR16'!K$322","v":0}]
[null,null,null,"Tariff Band 36",null,{"$f":" 'R4a PR16'!D$331","v":"R5E00036_A001"},{"$f":" 'R4a PR16'!E$331","v":"%"},{"$f":" 'R4a PR16'!F$331","v":2},{"$f":" 'R4a PR16'!G$331","v":0},{"$f":" 'R4a PR16'!H$331","v":0},{"$f":" 'R4a PR16'!I$331","v":0},{"$f":" 'R4a PR16'!J$331","v":0},{"$f":" 'R4a PR16'!K$331","v":0}]
[null,null,null,"Tariff Band 37",null,{"$f":" 'R4a PR16'!D$340","v":"R5E00037_A001"},{"$f":" 'R4a PR16'!E$340","v":"%"},{"$f":" 'R4a PR16'!F$340","v":2},{"$f":" 'R4a PR16'!G$340","v":0},{"$f":" 'R4a PR16'!H$340","v":0},{"$f":" 'R4a PR16'!I$340","v":0},{"$f":" 'R4a PR16'!J$340","v":0},{"$f":" 'R4a PR16'!K$340","v":0}]
[null,null,null,"Tariff Band 38",null,{"$f":" 'R4a PR16'!D$349","v":"R5E00038_A001"},{"$f":" 'R4a PR16'!E$349","v":"%"},{"$f":" 'R4a PR16'!F$349","v":2},{"$f":" 'R4a PR16'!G$349","v":0},{"$f":" 'R4a PR16'!H$349","v":0},{"$f":" 'R4a PR16'!I$349","v":0},{"$f":" 'R4a PR16'!J$349","v":0},{"$f":" 'R4a PR16'!K$349","v":0}]
[null,null,null,"Tariff Band 39",null,{"$f":" 'R4a PR16'!D$358","v":"R5E00039_A001"},{"$f":" 'R4a PR16'!E$358","v":"%"},{"$f":" 'R4a PR16'!F$358","v":2},{"$f":" 'R4a PR16'!G$358","v":0},{"$f":" 'R4a PR16'!H$358","v":0},{"$f":" 'R4a PR16'!I$358","v":0},{"$f":" 'R4a PR16'!J$358","v":0},{"$f":" 'R4a PR16'!K$358","v":0}]
[null,null,null,"Tariff Band 40",null,{"$f":" 'R4a PR16'!D$367","v":"R5E00040_A001"},{"$f":" 'R4a PR16'!E$367","v":"%"},{"$f":" 'R4a PR16'!F$367","v":2},{"$f":" 'R4a PR16'!G$367","v":0},{"$f":" 'R4a PR16'!H$367","v":0},{"$f":" 'R4a PR16'!I$367","v":0},{"$f":" 'R4a PR16'!J$367","v":0},{"$f":" 'R4a PR16'!K$367","v":0}]
[null,null,null,"Tariff Band 41",null,{"$f":" 'R4a PR16'!D$376","v":"R5E00041_A001"},{"$f":" 'R4a PR16'!E$376","v":"%"},{"$f":" 'R4a PR16'!F$376","v":2},{"$f":" 'R4a PR16'!G$376","v":0},{"$f":" 'R4a PR16'!H$376","v":0},{"$f":" 'R4a PR16'!I$376","v":0},{"$f":" 'R4a PR16'!J$376","v":0},{"$f":" 'R4a PR16'!K$376","v":0}]
[null,null,null,"Tariff Band 42",null,{"$f":" 'R4a PR16'!D$385","v":"R5E00042_A001"},{"$f":" 'R4a PR16'!E$385","v":"%"},{"$f":" 'R4a PR16'!F$385","v":2},{"$f":" 'R4a PR16'!G$385","v":0},{"$f":" 'R4a PR16'!H$385","v":0},{"$f":" 'R4a PR16'!I$385","v":0},{"$f":" 'R4a PR16'!J$385","v":0},{"$f":" 'R4a PR16'!K$385","v":0}]
[null,null,null,"Tariff Band 43",null,{"$f":" 'R4a PR16'!D$394","v":"R5E00043_A001"},{"$f":" 'R4a PR16'!E$394","v":"%"},{"$f":" 'R4a PR16'!F$394","v":2},{"$f":" 'R4a PR16'!G$394","v":0},{"$f":" 'R4a PR16'!H$394","v":0},{"$f":" 'R4a PR16'!I$394","v":0},{"$f":" 'R4a PR16'!J$394","v":0},{"$f":" 'R4a PR16'!K$394","v":0}]
[null,null,null,"Tariff Band 44",null,{"$f":" 'R4a PR16'!D$403","v":"R5E00044_A001"},{"$f":" 'R4a PR16'!E$403","v":"%"},{"$f":" 'R4a PR16'!F$403","v":2},{"$f":" 'R4a PR16'!G$403","v":0},{"$f":" 'R4a PR16'!H$403","v":0},{"$f":" 'R4a PR16'!I$403","v":0},{"$f":" 'R4a PR16'!J$403","v":0},{"$f":" 'R4a PR16'!K$403","v":0}]
[null,null,null,"Tariff Band 45",null,{"$f":" 'R4a PR16'!D$412","v":"R5E00045_A001"},{"$f":" 'R4a PR16'!E$412","v":"%"},{"$f":" 'R4a PR16'!F$412","v":2},{"$f":" 'R4a PR16'!G$412","v":0},{"$f":" 'R4a PR16'!H$412","v":0},{"$f":" 'R4a PR16'!I$412","v":0},{"$f":" 'R4a PR16'!J$412","v":0},{"$f":" 'R4a PR16'!K$412","v":0}]
[null,null,null,"Tariff Band 46",null,{"$f":" 'R4a PR16'!D$421","v":"R5E00046_A001"},{"$f":" 'R4a PR16'!E$421","v":"%"},{"$f":" 'R4a PR16'!F$421","v":2},{"$f":" 'R4a PR16'!G$421","v":0},{"$f":" 'R4a PR16'!H$421","v":0},{"$f":" 'R4a PR16'!I$421","v":0},{"$f":" 'R4a PR16'!J$421","v":0},{"$f":" 'R4a PR16'!K$421","v":0}]
[null,null,null,"Tariff Band 47",null,{"$f":" 'R4a PR16'!D$430","v":"R5E00047_A001"},{"$f":" 'R4a PR16'!E$430","v":"%"},{"$f":" 'R4a PR16'!F$430","v":2},{"$f":" 'R4a PR16'!G$430","v":0},{"$f":" 'R4a PR16'!H$430","v":0},{"$f":" 'R4a PR16'!I$430","v":0},{"$f":" 'R4a PR16'!J$430","v":0},{"$f":" 'R4a PR16'!K$430","v":0}]
[null,null,null,"Tariff Band 48",null,{"$f":" 'R4a PR16'!D$439","v":"R5E00048_A001"},{"$f":" 'R4a PR16'!E$439","v":"%"},{"$f":" 'R4a PR16'!F$439","v":2},{"$f":" 'R4a PR16'!G$439","v":0},{"$f":" 'R4a PR16'!H$439","v":0},{"$f":" 'R4a PR16'!I$439","v":0},{"$f":" 'R4a PR16'!J$439","v":0},{"$f":" 'R4a PR16'!K$439","v":0}]
[null,null,null,"Tariff Band 49",null,{"$f":" 'R4a PR16'!D$448","v":"R5E00049_A001"},{"$f":" 'R4a PR16'!E$448","v":"%"},{"$f":" 'R4a PR16'!F$448","v":2},{"$f":" 'R4a PR16'!G$448","v":0},{"$f":" 'R4a PR16'!H$448","v":0},{"$f":" 'R4a PR16'!I$448","v":0},{"$f":" 'R4a PR16'!J$448","v":0},{"$f":" 'R4a PR16'!K$448","v":0}]
[null,null,null,"Tariff Band 50",null,{"$f":" 'R4a PR16'!D$457","v":"R5E00050_A001"},{"$f":" 'R4a PR16'!E$457","v":"%"},{"$f":" 'R4a PR16'!F$457","v":2},{"$f":" 'R4a PR16'!G$457","v":0},{"$f":" 'R4a PR16'!H$457","v":0},{"$f":" 'R4a PR16'!I$457","v":0},{"$f":" 'R4a PR16'!J$457","v":0},{"$f":" 'R4a PR16'!K$457","v":0}]
[null,null,null,"Tariff Band 51",null,{"$f":" 'R4a PR16'!D$466","v":"R5E00051_A001"},{"$f":" 'R4a PR16'!E$466","v":"%"},{"$f":" 'R4a PR16'!F$466","v":2},{"$f":" 'R4a PR16'!G$466","v":0},{"$f":" 'R4a PR16'!H$466","v":0},{"$f":" 'R4a PR16'!I$466","v":0},{"$f":" 'R4a PR16'!J$466","v":0},{"$f":" 'R4a PR16'!K$466","v":0}]
[null,null,null,"Tariff Band 52",null,{"$f":" 'R4a PR16'!D$475","v":"R5E00052_A001"},{"$f":" 'R4a PR16'!E$475","v":"%"},{"$f":" 'R4a PR16'!F$475","v":2},{"$f":" 'R4a PR16'!G$475","v":0},{"$f":" 'R4a PR16'!H$475","v":0},{"$f":" 'R4a PR16'!I$475","v":0},{"$f":" 'R4a PR16'!J$475","v":0},{"$f":" 'R4a PR16'!K$475","v":0}]
[null,null,null,"Tariff Band 53",null,{"$f":" 'R4a PR16'!D$484","v":"R5E00053_A001"},{"$f":" 'R4a PR16'!E$484","v":"%"},{"$f":" 'R4a PR16'!F$484","v":2},{"$f":" 'R4a PR16'!G$484","v":0},{"$f":" 'R4a PR16'!H$484","v":0},{"$f":" 'R4a PR16'!I$484","v":0},{"$f":" 'R4a PR16'!J$484","v":0},{"$f":" 'R4a PR16'!K$484","v":0}]
[null,null,null,"Tariff Band 54",null,{"$f":" 'R4a PR16'!D$493","v":"R5E00054_A001"},{"$f":" 'R4a PR16'!E$493","v":"%"},{"$f":" 'R4a PR16'!F$493","v":2},{"$f":" 'R4a PR16'!G$493","v":0},{"$f":" 'R4a PR16'!H$493","v":0},{"$f":" 'R4a PR16'!I$493","v":0},{"$f":" 'R4a PR16'!J$493","v":0},{"$f":" 'R4a PR16'!K$493","v":0}]
[null,null,null,"Tariff Band 55",null,{"$f":" 'R4a PR16'!D$502","v":"R5E00055_A001"},{"$f":" 'R4a PR16'!E$502","v":"%"},{"$f":" 'R4a PR16'!F$502","v":2},{"$f":" 'R4a PR16'!G$502","v":0},{"$f":" 'R4a PR16'!H$502","v":0},{"$f":" 'R4a PR16'!I$502","v":0},{"$f":" 'R4a PR16'!J$502","v":0},{"$f":" 'R4a PR16'!K$502","v":0}]
[null,null,null,"Tariff Band 56",null,{"$f":" 'R4a PR16'!D$511","v":"R5E00056_A001"},{"$f":" 'R4a PR16'!E$511","v":"%"},{"$f":" 'R4a PR16'!F$511","v":2},{"$f":" 'R4a PR16'!G$511","v":0},{"$f":" 'R4a PR16'!H$511","v":0},{"$f":" 'R4a PR16'!I$511","v":0},{"$f":" 'R4a PR16'!J$511","v":0},{"$f":" 'R4a PR16'!K$511","v":0}]
[null,null,null,"Tariff Band 57",null,{"$f":" 'R4a PR16'!D$520","v":"R5E00057_A001"},{"$f":" 'R4a PR16'!E$520","v":"%"},{"$f":" 'R4a PR16'!F$520","v":2},{"$f":" 'R4a PR16'!G$520","v":0},{"$f":" 'R4a PR16'!H$520","v":0},{"$f":" 'R4a PR16'!I$520","v":0},{"$f":" 'R4a PR16'!J$520","v":0},{"$f":" 'R4a PR16'!K$520","v":0}]
[null,null,null,"Tariff Band 58",null,{"$f":" 'R4a PR16'!D$529","v":"R5E00058_A001"},{"$f":" 'R4a PR16'!E$529","v":"%"},{"$f":" 'R4a PR16'!F$529","v":2},{"$f":" 'R4a PR16'!G$529","v":0},{"$f":" 'R4a PR16'!H$529","v":0},{"$f":" 'R4a PR16'!I$529","v":0},{"$f":" 'R4a PR16'!J$529","v":0},{"$f":" 'R4a PR16'!K$529","v":0}]
[null,null,null,"Tariff Band 59",null,{"$f":" 'R4a PR16'!D$538","v":"R5E00059_A001"},{"$f":" 'R4a PR16'!E$538","v":"%"},{"$f":" 'R4a PR16'!F$538","v":2},{"$f":" 'R4a PR16'!G$538","v":0},{"$f":" 'R4a PR16'!H$538","v":0},{"$f":" 'R4a PR16'!I$538","v":0},{"$f":" 'R4a PR16'!J$538","v":0},{"$f":" 'R4a PR16'!K$538","v":0}]
[null,null,null,"Tariff Band 60",null,{"$f":" 'R4a PR16'!D$547","v":"R5E00060_A001"},{"$f":" 'R4a PR16'!E$547","v":"%"},{"$f":" 'R4a PR16'!F$547","v":2},{"$f":" 'R4a PR16'!G$547","v":0},{"$f":" 'R4a PR16'!H$547","v":0},{"$f":" 'R4a PR16'!I$547","v":0},{"$f":" 'R4a PR16'!J$547","v":0},{"$f":" 'R4a PR16'!K$547","v":0}]
[]
[null,null,"Allocated wholesale charge at PR16 (Nominal price base)"]
[null,null,null,"Tariff Band 1",null,{"$f":" 'R4a PR16'!D$19","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$19","v":"£m"},{"$f":" 'R4a PR16'!F$19","v":3},{"$f":" 'R4a PR16'!G$19","v":9.1215884787005597E-2},{"$f":" 'R4a PR16'!H$19","v":9.5117242010785044E-2},{"$f":" 'R4a PR16'!I$19","v":9.9374006669423087E-2},{"$f":" 'R4a PR16'!J$19","v":0.10410794646731936},{"$f":" 'R4a PR16'!K$19","v":0.10918533926425589}]
[null,null,null,"Tariff Band 2",null,{"$f":" 'R4a PR16'!D$28","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$28","v":"£m"},{"$f":" 'R4a PR16'!F$28","v":3},{"$f":" 'R4a PR16'!G$28","v":2.2724930631774374},{"$f":" 'R4a PR16'!H$28","v":2.3697741267281782},{"$f":" 'R4a PR16'!I$28","v":2.4794342686357265},{"$f":" 'R4a PR16'!J$28","v":2.6015425573128925},{"$f":" 'R4a PR16'!K$28","v":2.7268749867922226}]
[null,null,null,"Tariff Band 3",null,{"$f":" 'R4a PR16'!D$37","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$37","v":"£m"},{"$f":" 'R4a PR16'!F$37","v":3},{"$f":" 'R4a PR16'!G$37","v":0.30058663101691752},{"$f":" 'R4a PR16'!H$37","v":0.31833511051636271},{"$f":" 'R4a PR16'!I$37","v":0.32971163652841656},{"$f":" 'R4a PR16'!J$37","v":0.343268464681247},{"$f":" 'R4a PR16'!K$37","v":0.36168673802783424}]
[null,null,null,"Tariff Band 4",null,{"$f":" 'R4a PR16'!D$46","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$46","v":"£m"},{"$f":" 'R4a PR16'!F$46","v":3},{"$f":" 'R4a PR16'!G$46","v":8.6925800638878975E-2},{"$f":" 'R4a PR16'!H$46","v":9.0643668431832178E-2},{"$f":" 'R4a PR16'!I$46","v":9.4700228064482306E-2},{"$f":" 'R4a PR16'!J$46","v":9.9211520237651743E-2},{"$f":" 'R4a PR16'!K$46","v":0.10405011205817101}]
[null,null,null,"Tariff Band 5",null,{"$f":" 'R4a PR16'!D$55","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$55","v":"£m"},{"$f":" 'R4a PR16'!F$55","v":3},{"$f":" 'R4a PR16'!G$55","v":0.12567677289414333},{"$f":" 'R4a PR16'!H$55","v":0.13105204263950362},{"$f":" 'R4a PR16'!I$55","v":0.13691699090500226},{"$f":" 'R4a PR16'!J$55","v":0.14343938860211322},{"$f":" 'R4a PR16'!K$55","v":0.15043499405970426}]
[null,null,null,"Tariff Band 6",null,{"$f":" 'R4a PR16'!D$64","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$64","v":"£m"},{"$f":" 'R4a PR16'!F$64","v":3},{"$f":" 'R4a PR16'!G$64","v":5.3079806718230378},{"$f":" 'R4a PR16'!H$64","v":5.5352051300309393},{"$f":" 'R4a PR16'!I$64","v":5.7913440477448459},{"$f":" 'R4a PR16'!J$64","v":6.0765587516619268},{"$f":" 'R4a PR16'!K$64","v":6.3693042495508108}]
[null,null,null,"Tariff Band 7",null,{"$f":" 'R4a PR16'!D$73","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$73","v":"£m"},{"$f":" 'R4a PR16'!F$73","v":3},{"$f":" 'R4a PR16'!G$73","v":0.62382358730625176},{"$f":" 'R4a PR16'!H$73","v":0.66065796052211201},{"$f":" 'R4a PR16'!I$73","v":0.68426827627006415},{"$f":" 'R4a PR16'!J$73","v":0.71240349020882754},{"$f":" 'R4a PR16'!K$73","v":0.75062792258688826}]
[null,null,null,"Tariff Band 8",null,{"$f":" 'R4a PR16'!D$82","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$82","v":"£m"},{"$f":" 'R4a PR16'!F$82","v":3},{"$f":" 'R4a PR16'!G$82","v":0.33427389574408045},{"$f":" 'R4a PR16'!H$82","v":0.34857098753820553},{"$f":" 'R4a PR16'!I$82","v":0.36417052164382002},{"$f":" 'R4a PR16'!J$82","v":0.38151873354962745},{"$f":" 'R4a PR16'!K$82","v":0.40012557899565998}]
[null,null,null,"Tariff Band 9",null,{"$f":" 'R4a PR16'!D$91","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$91","v":"£m"},{"$f":" 'R4a PR16'!F$91","v":3},{"$f":" 'R4a PR16'!G$91","v":0.47703341926904053},{"$f":" 'R4a PR16'!H$91","v":0.50771433740663963},{"$f":" 'R4a PR16'!I$91","v":0.53028433888429638},{"$f":" 'R4a PR16'!J$91","v":0.55774265802785505},{"$f":" 'R4a PR16'!K$91","v":0.59322490457682575}]
[null,null,null,"Tariff Band 10",null,{"$f":" 'R4a PR16'!D$100","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$100","v":"£m"},{"$f":" 'R4a PR16'!F$100","v":3},{"$f":" 'R4a PR16'!G$100","v":7.0355422188164663E-3},{"$f":" 'R4a PR16'!H$100","v":7.4880406940802937E-3},{"$f":" 'R4a PR16'!I$100","v":7.8209150627526584E-3},{"$f":" 'R4a PR16'!J$100","v":8.2258849365369029E-3},{"$f":" 'R4a PR16'!K$100","v":8.7491959531869716E-3}]
[null,null,null,"Tariff Band 11",null,{"$f":" 'R4a PR16'!D$109","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$109","v":"£m"},{"$f":" 'R4a PR16'!F$109","v":3},{"$f":" 'R4a PR16'!G$109","v":0},{"$f":" 'R4a PR16'!H$109","v":0},{"$f":" 'R4a PR16'!I$109","v":0},{"$f":" 'R4a PR16'!J$109","v":0},{"$f":" 'R4a PR16'!K$109","v":0}]
[null,null,null,"Tariff Band 12",null,{"$f":" 'R4a PR16'!D$118","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$118","v":"£m"},{"$f":" 'R4a PR16'!F$118","v":3},{"$f":" 'R4a PR16'!G$118","v":0},{"$f":" 'R4a PR16'!H$118","v":0},{"$f":" 'R4a PR16'!I$118","v":0},{"$f":" 'R4a PR16'!J$118","v":0},{"$f":" 'R4a PR16'!K$118","v":0}]
[null,null,null,"Tariff Band 13",null,{"$f":" 'R4a PR16'!D$127","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$127","v":"£m"},{"$f":" 'R4a PR16'!F$127","v":3},{"$f":" 'R4a PR16'!G$127","v":0},{"$f":" 'R4a PR16'!H$127","v":0},{"$f":" 'R4a PR16'!I$127","v":0},{"$f":" 'R4a PR16'!J$127","v":0},{"$f":" 'R4a PR16'!K$127","v":0}]
[null,null,null,"Tariff Band 14",null,{"$f":" 'R4a PR16'!D$136","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$136","v":"£m"},{"$f":" 'R4a PR16'!F$136","v":3},{"$f":" 'R4a PR16'!G$136","v":0},{"$f":" 'R4a PR16'!H$136","v":0},{"$f":" 'R4a PR16'!I$136","v":0},{"$f":" 'R4a PR16'!J$136","v":0},{"$f":" 'R4a PR16'!K$136","v":0}]
[null,null,null,"Tariff Band 15",null,{"$f":" 'R4a PR16'!D$145","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$145","v":"£m"},{"$f":" 'R4a PR16'!F$145","v":3},{"$f":" 'R4a PR16'!G$145","v":0},{"$f":" 'R4a PR16'!H$145","v":0},{"$f":" 'R4a PR16'!I$145","v":0},{"$f":" 'R4a PR16'!J$145","v":0},{"$f":" 'R4a PR16'!K$145","v":0}]
[null,null,null,"Tariff Band 16",null,{"$f":" 'R4a PR16'!D$154","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$154","v":"£m"},{"$f":" 'R4a PR16'!F$154","v":3},{"$f":" 'R4a PR16'!G$154","v":0},{"$f":" 'R4a PR16'!H$154","v":0},{"$f":" 'R4a PR16'!I$154","v":0},{"$f":" 'R4a PR16'!J$154","v":0},{"$f":" 'R4a PR16'!K$154","v":0}]
[null,null,null,"Tariff Band 17",null,{"$f":" 'R4a PR16'!D$163","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$163","v":"£m"},{"$f":" 'R4a PR16'!F$163","v":3},{"$f":" 'R4a PR16'!G$163","v":0},{"$f":" 'R4a PR16'!H$163","v":0},{"$f":" 'R4a PR16'!I$163","v":0},{"$f":" 'R4a PR16'!J$163","v":0},{"$f":" 'R4a PR16'!K$163","v":0}]
[null,null,null,"Tariff Band 18",null,{"$f":" 'R4a PR16'!D$172","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$172","v":"£m"},{"$f":" 'R4a PR16'!F$172","v":3},{"$f":" 'R4a PR16'!G$172","v":0},{"$f":" 'R4a PR16'!H$172","v":0},{"$f":" 'R4a PR16'!I$172","v":0},{"$f":" 'R4a PR16'!J$172","v":0},{"$f":" 'R4a PR16'!K$172","v":0}]
[null,null,null,"Tariff Band 19",null,{"$f":" 'R4a PR16'!D$181","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$181","v":"£m"},{"$f":" 'R4a PR16'!F$181","v":3},{"$f":" 'R4a PR16'!G$181","v":0},{"$f":" 'R4a PR16'!H$181","v":0},{"$f":" 'R4a PR16'!I$181","v":0},{"$f":" 'R4a PR16'!J$181","v":0},{"$f":" 'R4a PR16'!K$181","v":0}]
[null,null,null,"Tariff Band 20",null,{"$f":" 'R4a PR16'!D$190","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$190","v":"£m"},{"$f":" 'R4a PR16'!F$190","v":3},{"$f":" 'R4a PR16'!G$190","v":0},{"$f":" 'R4a PR16'!H$190","v":0},{"$f":" 'R4a PR16'!I$190","v":0},{"$f":" 'R4a PR16'!J$190","v":0},{"$f":" 'R4a PR16'!K$190","v":0}]
[null,null,null,"Tariff Band 21",null,{"$f":" 'R4a PR16'!D$199","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$199","v":"£m"},{"$f":" 'R4a PR16'!F$199","v":3},{"$f":" 'R4a PR16'!G$199","v":0},{"$f":" 'R4a PR16'!H$199","v":0},{"$f":" 'R4a PR16'!I$199","v":0},{"$f":" 'R4a PR16'!J$199","v":0},{"$f":" 'R4a PR16'!K$199","v":0}]
[null,null,null,"Tariff Band 22",null,{"$f":" 'R4a PR16'!D$208","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$208","v":"£m"},{"$f":" 'R4a PR16'!F$208","v":3},{"$f":" 'R4a PR16'!G$208","v":0},{"$f":" 'R4a PR16'!H$208","v":0},{"$f":" 'R4a PR16'!I$208","v":0},{"$f":" 'R4a PR16'!J$208","v":0},{"$f":" 'R4a PR16'!K$208","v":0}]
[null,null,null,"Tariff Band 23",null,{"$f":" 'R4a PR16'!D$217","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$217","v":"£m"},{"$f":" 'R4a PR16'!F$217","v":3},{"$f":" 'R4a PR16'!G$217","v":0},{"$f":" 'R4a PR16'!H$217","v":0},{"$f":" 'R4a PR16'!I$217","v":0},{"$f":" 'R4a PR16'!J$217","v":0},{"$f":" 'R4a PR16'!K$217","v":0}]
[null,null,null,"Tariff Band 24",null,{"$f":" 'R4a PR16'!D$226","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$226","v":"£m"},{"$f":" 'R4a PR16'!F$226","v":3},{"$f":" 'R4a PR16'!G$226","v":0},{"$f":" 'R4a PR16'!H$226","v":0},{"$f":" 'R4a PR16'!I$226","v":0},{"$f":" 'R4a PR16'!J$226","v":0},{"$f":" 'R4a PR16'!K$226","v":0}]
[null,null,null,"Tariff Band 25",null,{"$f":" 'R4a PR16'!D$235","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$235","v":"£m"},{"$f":" 'R4a PR16'!F$235","v":3},{"$f":" 'R4a PR16'!G$235","v":0},{"$f":" 'R4a PR16'!H$235","v":0},{"$f":" 'R4a PR16'!I$235","v":0},{"$f":" 'R4a PR16'!J$235","v":0},{"$f":" 'R4a PR16'!K$235","v":0}]
[null,null,null,"Tariff Band 26",null,{"$f":" 'R4a PR16'!D$244","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$244","v":"£m"},{"$f":" 'R4a PR16'!F$244","v":3},{"$f":" 'R4a PR16'!G$244","v":0},{"$f":" 'R4a PR16'!H$244","v":0},{"$f":" 'R4a PR16'!I$244","v":0},{"$f":" 'R4a PR16'!J$244","v":0},{"$f":" 'R4a PR16'!K$244","v":0}]
[null,null,null,"Tariff Band 27",null,{"$f":" 'R4a PR16'!D$253","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$253","v":"£m"},{"$f":" 'R4a PR16'!F$253","v":3},{"$f":" 'R4a PR16'!G$253","v":0},{"$f":" 'R4a PR16'!H$253","v":0},{"$f":" 'R4a PR16'!I$253","v":0},{"$f":" 'R4a PR16'!J$253","v":0},{"$f":" 'R4a PR16'!K$253","v":0}]
[null,null,null,"Tariff Band 28",null,{"$f":" 'R4a PR16'!D$262","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$262","v":"£m"},{"$f":" 'R4a PR16'!F$262","v":3},{"$f":" 'R4a PR16'!G$262","v":0},{"$f":" 'R4a PR16'!H$262","v":0},{"$f":" 'R4a PR16'!I$262","v":0},{"$f":" 'R4a PR16'!J$262","v":0},{"$f":" 'R4a PR16'!K$262","v":0}]
[null,null,null,"Tariff Band 29",null,{"$f":" 'R4a PR16'!D$271","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$271","v":"£m"},{"$f":" 'R4a PR16'!F$271","v":3},{"$f":" 'R4a PR16'!G$271","v":0},{"$f":" 'R4a PR16'!H$271","v":0},{"$f":" 'R4a PR16'!I$271","v":0},{"$f":" 'R4a PR16'!J$271","v":0},{"$f":" 'R4a PR16'!K$271","v":0}]
[null,null,null,"Tariff Band 30",null,{"$f":" 'R4a PR16'!D$280","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$280","v":"£m"},{"$f":" 'R4a PR16'!F$280","v":3},{"$f":" 'R4a PR16'!G$280","v":0},{"$f":" 'R4a PR16'!H$280","v":0},{"$f":" 'R4a PR16'!I$280","v":0},{"$f":" 'R4a PR16'!J$280","v":0},{"$f":" 'R4a PR16'!K$280","v":0}]
[null,null,null,"Tariff Band 31",null,{"$f":" 'R4a PR16'!D$289","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$289","v":"£m"},{"$f":" 'R4a PR16'!F$289","v":3},{"$f":" 'R4a PR16'!G$289","v":0},{"$f":" 'R4a PR16'!H$289","v":0},{"$f":" 'R4a PR16'!I$289","v":0},{"$f":" 'R4a PR16'!J$289","v":0},{"$f":" 'R4a PR16'!K$289","v":0}]
[null,null,null,"Tariff Band 32",null,{"$f":" 'R4a PR16'!D$298","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$298","v":"£m"},{"$f":" 'R4a PR16'!F$298","v":3},{"$f":" 'R4a PR16'!G$298","v":0},{"$f":" 'R4a PR16'!H$298","v":0},{"$f":" 'R4a PR16'!I$298","v":0},{"$f":" 'R4a PR16'!J$298","v":0},{"$f":" 'R4a PR16'!K$298","v":0}]
[null,null,null,"Tariff Band 33",null,{"$f":" 'R4a PR16'!D$307","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$307","v":"£m"},{"$f":" 'R4a PR16'!F$307","v":3},{"$f":" 'R4a PR16'!G$307","v":0},{"$f":" 'R4a PR16'!H$307","v":0},{"$f":" 'R4a PR16'!I$307","v":0},{"$f":" 'R4a PR16'!J$307","v":0},{"$f":" 'R4a PR16'!K$307","v":0}]
[null,null,null,"Tariff Band 34",null,{"$f":" 'R4a PR16'!D$316","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$316","v":"£m"},{"$f":" 'R4a PR16'!F$316","v":3},{"$f":" 'R4a PR16'!G$316","v":0},{"$f":" 'R4a PR16'!H$316","v":0},{"$f":" 'R4a PR16'!I$316","v":0},{"$f":" 'R4a PR16'!J$316","v":0},{"$f":" 'R4a PR16'!K$316","v":0}]
[null,null,null,"Tariff Band 35",null,{"$f":" 'R4a PR16'!D$325","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$325","v":"£m"},{"$f":" 'R4a PR16'!F$325","v":3},{"$f":" 'R4a PR16'!G$325","v":0},{"$f":" 'R4a PR16'!H$325","v":0},{"$f":" 'R4a PR16'!I$325","v":0},{"$f":" 'R4a PR16'!J$325","v":0},{"$f":" 'R4a PR16'!K$325","v":0}]
[null,null,null,"Tariff Band 36",null,{"$f":" 'R4a PR16'!D$334","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$334","v":"£m"},{"$f":" 'R4a PR16'!F$334","v":3},{"$f":" 'R4a PR16'!G$334","v":0},{"$f":" 'R4a PR16'!H$334","v":0},{"$f":" 'R4a PR16'!I$334","v":0},{"$f":" 'R4a PR16'!J$334","v":0},{"$f":" 'R4a PR16'!K$334","v":0}]
[null,null,null,"Tariff Band 37",null,{"$f":" 'R4a PR16'!D$343","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$343","v":"£m"},{"$f":" 'R4a PR16'!F$343","v":3},{"$f":" 'R4a PR16'!G$343","v":0},{"$f":" 'R4a PR16'!H$343","v":0},{"$f":" 'R4a PR16'!I$343","v":0},{"$f":" 'R4a PR16'!J$343","v":0},{"$f":" 'R4a PR16'!K$343","v":0}]
[null,null,null,"Tariff Band 38",null,{"$f":" 'R4a PR16'!D$352","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$352","v":"£m"},{"$f":" 'R4a PR16'!F$352","v":3},{"$f":" 'R4a PR16'!G$352","v":0},{"$f":" 'R4a PR16'!H$352","v":0},{"$f":" 'R4a PR16'!I$352","v":0},{"$f":" 'R4a PR16'!J$352","v":0},{"$f":" 'R4a PR16'!K$352","v":0}]
[null,null,null,"Tariff Band 39",null,{"$f":" 'R4a PR16'!D$361","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$361","v":"£m"},{"$f":" 'R4a PR16'!F$361","v":3},{"$f":" 'R4a PR16'!G$361","v":0},{"$f":" 'R4a PR16'!H$361","v":0},{"$f":" 'R4a PR16'!I$361","v":0},{"$f":" 'R4a PR16'!J$361","v":0},{"$f":" 'R4a PR16'!K$361","v":0}]
[null,null,null,"Tariff Band 40",null,{"$f":" 'R4a PR16'!D$370","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$370","v":"£m"},{"$f":" 'R4a PR16'!F$370","v":3},{"$f":" 'R4a PR16'!G$370","v":0},{"$f":" 'R4a PR16'!H$370","v":0},{"$f":" 'R4a PR16'!I$370","v":0},{"$f":" 'R4a PR16'!J$370","v":0},{"$f":" 'R4a PR16'!K$370","v":0}]
[null,null,null,"Tariff Band 41",null,{"$f":" 'R4a PR16'!D$379","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$379","v":"£m"},{"$f":" 'R4a PR16'!F$379","v":3},{"$f":" 'R4a PR16'!G$379","v":0},{"$f":" 'R4a PR16'!H$379","v":0},{"$f":" 'R4a PR16'!I$379","v":0},{"$f":" 'R4a PR16'!J$379","v":0},{"$f":" 'R4a PR16'!K$379","v":0}]
[null,null,null,"Tariff Band 42",null,{"$f":" 'R4a PR16'!D$388","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$388","v":"£m"},{"$f":" 'R4a PR16'!F$388","v":3},{"$f":" 'R4a PR16'!G$388","v":0},{"$f":" 'R4a PR16'!H$388","v":0},{"$f":" 'R4a PR16'!I$388","v":0},{"$f":" 'R4a PR16'!J$388","v":0},{"$f":" 'R4a PR16'!K$388","v":0}]
[null,null,null,"Tariff Band 43",null,{"$f":" 'R4a PR16'!D$397","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$397","v":"£m"},{"$f":" 'R4a PR16'!F$397","v":3},{"$f":" 'R4a PR16'!G$397","v":0},{"$f":" 'R4a PR16'!H$397","v":0},{"$f":" 'R4a PR16'!I$397","v":0},{"$f":" 'R4a PR16'!J$397","v":0},{"$f":" 'R4a PR16'!K$397","v":0}]
[null,null,null,"Tariff Band 44",null,{"$f":" 'R4a PR16'!D$406","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$406","v":"£m"},{"$f":" 'R4a PR16'!F$406","v":3},{"$f":" 'R4a PR16'!G$406","v":0},{"$f":" 'R4a PR16'!H$406","v":0},{"$f":" 'R4a PR16'!I$406","v":0},{"$f":" 'R4a PR16'!J$406","v":0},{"$f":" 'R4a PR16'!K$406","v":0}]
[null,null,null,"Tariff Band 45",null,{"$f":" 'R4a PR16'!D$415","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$415","v":"£m"},{"$f":" 'R4a PR16'!F$415","v":3},{"$f":" 'R4a PR16'!G$415","v":0},{"$f":" 'R4a PR16'!H$415","v":0},{"$f":" 'R4a PR16'!I$415","v":0},{"$f":" 'R4a PR16'!J$415","v":0},{"$f":" 'R4a PR16'!K$415","v":0}]
[null,null,null,"Tariff Band 46",null,{"$f":" 'R4a PR16'!D$424","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$424","v":"£m"},{"$f":" 'R4a PR16'!F$424","v":3},{"$f":" 'R4a PR16'!G$424","v":0},{"$f":" 'R4a PR16'!H$424","v":0},{"$f":" 'R4a PR16'!I$424","v":0},{"$f":" 'R4a PR16'!J$424","v":0},{"$f":" 'R4a PR16'!K$424","v":0}]
[null,null,null,"Tariff Band 47",null,{"$f":" 'R4a PR16'!D$433","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$433","v":"£m"},{"$f":" 'R4a PR16'!F$433","v":3},{"$f":" 'R4a PR16'!G$433","v":0},{"$f":" 'R4a PR16'!H$433","v":0},{"$f":" 'R4a PR16'!I$433","v":0},{"$f":" 'R4a PR16'!J$433","v":0},{"$f":" 'R4a PR16'!K$433","v":0}]
[null,null,null,"Tariff Band 48",null,{"$f":" 'R4a PR16'!D$442","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$442","v":"£m"},{"$f":" 'R4a PR16'!F$442","v":3},{"$f":" 'R4a PR16'!G$442","v":0},{"$f":" 'R4a PR16'!H$442","v":0},{"$f":" 'R4a PR16'!I$442","v":0},{"$f":" 'R4a PR16'!J$442","v":0},{"$f":" 'R4a PR16'!K$442","v":0}]
[null,null,null,"Tariff Band 49",null,{"$f":" 'R4a PR16'!D$451","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$451","v":"£m"},{"$f":" 'R4a PR16'!F$451","v":3},{"$f":" 'R4a PR16'!G$451","v":0},{"$f":" 'R4a PR16'!H$451","v":0},{"$f":" 'R4a PR16'!I$451","v":0},{"$f":" 'R4a PR16'!J$451","v":0},{"$f":" 'R4a PR16'!K$451","v":0}]
[null,null,null,"Tariff Band 50",null,{"$f":" 'R4a PR16'!D$460","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$460","v":"£m"},{"$f":" 'R4a PR16'!F$460","v":3},{"$f":" 'R4a PR16'!G$460","v":0},{"$f":" 'R4a PR16'!H$460","v":0},{"$f":" 'R4a PR16'!I$460","v":0},{"$f":" 'R4a PR16'!J$460","v":0},{"$f":" 'R4a PR16'!K$460","v":0}]
[null,null,null,"Tariff Band 51",null,{"$f":" 'R4a PR16'!D$469","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$469","v":"£m"},{"$f":" 'R4a PR16'!F$469","v":3},{"$f":" 'R4a PR16'!G$469","v":0},{"$f":" 'R4a PR16'!H$469","v":0},{"$f":" 'R4a PR16'!I$469","v":0},{"$f":" 'R4a PR16'!J$469","v":0},{"$f":" 'R4a PR16'!K$469","v":0}]
[null,null,null,"Tariff Band 52",null,{"$f":" 'R4a PR16'!D$478","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$478","v":"£m"},{"$f":" 'R4a PR16'!F$478","v":3},{"$f":" 'R4a PR16'!G$478","v":0},{"$f":" 'R4a PR16'!H$478","v":0},{"$f":" 'R4a PR16'!I$478","v":0},{"$f":" 'R4a PR16'!J$478","v":0},{"$f":" 'R4a PR16'!K$478","v":0}]
[null,null,null,"Tariff Band 53",null,{"$f":" 'R4a PR16'!D$487","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$487","v":"£m"},{"$f":" 'R4a PR16'!F$487","v":3},{"$f":" 'R4a PR16'!G$487","v":0},{"$f":" 'R4a PR16'!H$487","v":0},{"$f":" 'R4a PR16'!I$487","v":0},{"$f":" 'R4a PR16'!J$487","v":0},{"$f":" 'R4a PR16'!K$487","v":0}]
[null,null,null,"Tariff Band 54",null,{"$f":" 'R4a PR16'!D$496","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$496","v":"£m"},{"$f":" 'R4a PR16'!F$496","v":3},{"$f":" 'R4a PR16'!G$496","v":0},{"$f":" 'R4a PR16'!H$496","v":0},{"$f":" 'R4a PR16'!I$496","v":0},{"$f":" 'R4a PR16'!J$496","v":0},{"$f":" 'R4a PR16'!K$496","v":0}]
[null,null,null,"Tariff Band 55",null,{"$f":" 'R4a PR16'!D$505","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$505","v":"£m"},{"$f":" 'R4a PR16'!F$505","v":3},{"$f":" 'R4a PR16'!G$505","v":0},{"$f":" 'R4a PR16'!H$505","v":0},{"$f":" 'R4a PR16'!I$505","v":0},{"$f":" 'R4a PR16'!J$505","v":0},{"$f":" 'R4a PR16'!K$505","v":0}]
[null,null,null,"Tariff Band 56",null,{"$f":" 'R4a PR16'!D$514","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$514","v":"£m"},{"$f":" 'R4a PR16'!F$514","v":3},{"$f":" 'R4a PR16'!G$514","v":0},{"$f":" 'R4a PR16'!H$514","v":0},{"$f":" 'R4a PR16'!I$514","v":0},{"$f":" 'R4a PR16'!J$514","v":0},{"$f":" 'R4a PR16'!K$514","v":0}]
[null,null,null,"Tariff Band 57",null,{"$f":" 'R4a PR16'!D$523","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$523","v":"£m"},{"$f":" 'R4a PR16'!F$523","v":3},{"$f":" 'R4a PR16'!G$523","v":0},{"$f":" 'R4a PR16'!H$523","v":0},{"$f":" 'R4a PR16'!I$523","v":0},{"$f":" 'R4a PR16'!J$523","v":0},{"$f":" 'R4a PR16'!K$523","v":0}]
[null,null,null,"Tariff Band 58",null,{"$f":" 'R4a PR16'!D$532","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$532","v":"£m"},{"$f":" 'R4a PR16'!F$532","v":3},{"$f":" 'R4a PR16'!G$532","v":0},{"$f":" 'R4a PR16'!H$532","v":0},{"$f":" 'R4a PR16'!I$532","v":0},{"$f":" 'R4a PR16'!J$532","v":0},{"$f":" 'R4a PR16'!K$532","v":0}]
[null,null,null,"Tariff Band 59",null,{"$f":" 'R4a PR16'!D$541","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$541","v":"£m"},{"$f":" 'R4a PR16'!F$541","v":3},{"$f":" 'R4a PR16'!G$541","v":0},{"$f":" 'R4a PR16'!H$541","v":0},{"$f":" 'R4a PR16'!I$541","v":0},{"$f":" 'R4a PR16'!J$541","v":0},{"$f":" 'R4a PR16'!K$541","v":0}]
[null,null,null,"Tariff Band 60",null,{"$f":" 'R4a PR16'!D$550","v":"Calculation / Input"},{"$f":" 'R4a PR16'!E$550","v":"£m"},{"$f":" 'R4a PR16'!F$550","v":3},{"$f":" 'R4a PR16'!G$550","v":0},{"$f":" 'R4a PR16'!H$550","v":0},{"$f":" 'R4a PR16'!I$550","v":0},{"$f":" 'R4a PR16'!J$550","v":0},{"$f":" 'R4a PR16'!K$550","v":0}]
[null,null,null,"Wholesale charge",null,null,"£m",3,{"$f":"SUM(I386:I445)","v":9.6270452688756105},{"$f":"SUM(J386:J445)","v":10.064558646518638},10.518025230408831,11.028019395686,11.574264021865559]
[]
[null,null,{"$f":" C$258","v":"Projected retail costs"}]
[null,null,null,{"$f":" D$259","v":"Tariff Band 1"},null,0,"£m",3,1.5431822302785149E-2,1.5817304622454786E-2,1.6196722084340514E-2,1.6480506658164428E-2,1.6682304805342461E-2]
[null,null,null,{"$f":" D$260","v":"Tariff Band 2"},null,0,"£m",3,0.14983402387103739,0.15135957864197377,0.15290433266607067,0.15386685006094555,0.15439303571535129]
[null,null,null,{"$f":" D$261","v":"Tariff Band 3"},null,0,"£m",3,1.129125511797047E-2,1.1229604587916555E-2,1.117562073136364E-2,1.110534498716916E-2,1.1030840337637743E-2]
[null,null,null,{"$f":" D$262","v":"Tariff Band 4"},null,0,"£m",3,6.1354791659845901E-4,6.1015661478497807E-4,6.0718336218903198E-4,6.03331288496278E-4,5.9925612578206407E-4]
[null,null,null,{"$f":" D$263","v":"Tariff Band 5"},null,0,"£m",3,1.6587053693049504E-2,1.700139334838156E-2,1.7409214128643088E-2,1.7714242910786882E-2,1.7931147734904399E-2]
[null,null,null,{"$f":" D$264","v":"Tariff Band 6"},null,0,"£m",3,0.27302643654575404,0.27580629102808779,0.27862113024579549,0.28037502223672212,0.2813338337968242]
[null,null,null,{"$f":" D$265","v":"Tariff Band 7"},null,0,"£m",3,1.8281079714809367E-2,1.8181264570912618E-2,1.8093862136493513E-2,1.7980082360178708E-2,1.7859455784746788E-2]
[null,null,null,{"$f":" D$266","v":"Tariff Band 8"},null,0,"£m",3,1.84064374979538E-3,1.830469844354931E-3,1.8215500865670961E-3,1.8099938654888342E-3,1.7977683773461922E-3]
[null,null,null,{"$f":" D$267","v":"Tariff Band 9"},null,0,"£m",3,3.6096015462210897E-3,3.5870838803051001E-3,3.5671160359779202E-3,3.54237433729575E-3,3.5167408663724798E-3]
[null,null,null,{"$f":" D$268","v":"Tariff Band 10"},null,0,"£m",3,5.0236408579586198E-5,5.0441204278838698E-5,5.0663237976044597E-5,5.0733566250792204E-5,5.0711752019849004E-5]
[null,null,null,{"$f":" D$269","v":"Tariff Band 11"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$270","v":"Tariff Band 12"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$271","v":"Tariff Band 13"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$272","v":"Tariff Band 14"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$273","v":"Tariff Band 15"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$274","v":"Tariff Band 16"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$275","v":"Tariff Band 17"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$276","v":"Tariff Band 18"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$277","v":"Tariff Band 19"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$278","v":"Tariff Band 20"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$279","v":"Tariff Band 21"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$280","v":"Tariff Band 22"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$281","v":"Tariff Band 23"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$282","v":"Tariff Band 24"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$283","v":"Tariff Band 25"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$284","v":"Tariff Band 26"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$285","v":"Tariff Band 27"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$286","v":"Tariff Band 28"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$287","v":"Tariff Band 29"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$288","v":"Tariff Band 30"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$289","v":"Tariff Band 31"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$290","v":"Tariff Band 32"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$291","v":"Tariff Band 33"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$292","v":"Tariff Band 34"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$293","v":"Tariff Band 35"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$294","v":"Tariff Band 36"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$295","v":"Tariff Band 37"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$296","v":"Tariff Band 38"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$297","v":"Tariff Band 39"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$298","v":"Tariff Band 40"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$299","v":"Tariff Band 41"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$300","v":"Tariff Band 42"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$301","v":"Tariff Band 43"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$302","v":"Tariff Band 44"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$303","v":"Tariff Band 45"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$304","v":"Tariff Band 46"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$305","v":"Tariff Band 47"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$306","v":"Tariff Band 48"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$307","v":"Tariff Band 49"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$308","v":"Tariff Band 50"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$309","v":"Tariff Band 51"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$310","v":"Tariff Band 52"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$311","v":"Tariff Band 53"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$312","v":"Tariff Band 54"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$313","v":"Tariff Band 55"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$314","v":"Tariff Band 56"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$315","v":"Tariff Band 57"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$316","v":"Tariff Band 58"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$317","v":"Tariff Band 59"},null,0,"£m",3,0,0,0,0,0]
[null,null,null,{"$f":" D$318","v":"Tariff Band 60"},null,0,"£m",3,0,0,0,0,0]
[]
[null,null,"Retail Net Margin"]
[null,null,null,{"$f":" D$259","v":"Tariff Band 1"},null,null,{"$f":" G$260","v":"£m"},{"$f":" H$260","v":3},{"$f":"( I449 + I386 ) / ( 1 - I324 ) - I386 - I449","v":2.4780702296283638E-3},{"$f":"( J449 + J386 ) / ( 1 - J324 ) - J386 - J449","v":2.7100697877055629E-3},2.963352019327254E-3,3.2354031468754575E-3,3.3780604954954455E-3]
[null,null,null,{"$f":" D$260","v":"Tariff Band 2"},null,null,{"$f":" G$261","v":"£m"},{"$f":" H$261","v":3},{"$f":"( I450 + I387 ) / ( 1 - I325 ) - I387 - I450","v":5.6285285494074522E-2},6.158990587736915E-2,6.7495861571840121E-2,7.3927975991786715E-2,7.7328035776892678E-2]
[null,null,null,{"$f":" D$261","v":"Tariff Band 3"},null,null,{"$f":" G$262","v":"£m"},{"$f":" H$262","v":3},1.1311633175876797E-2,1.0192723147555037E-2,8.7406989040969482E-3,7.2321185646615858E-3,7.6064811911321032E-3]
[null,null,null,{"$f":" D$262","v":"Tariff Band 4"},null,null,{"$f":" G$263","v":"£m"},{"$f":" H$263","v":3},3.1750022792142144E-3,2.8222832488644474E-3,2.4437797801710815E-3,2.0370377862479086E-3,2.1357013915092532E-3]
[null,null,null,{"$f":" D$263","v":"Tariff Band 5"},null,null,{"$f":" G$264","v":"£m"},{"$f":" H$264","v":3},3.3056477540761228E-3,3.6168637815169498E-3,3.9570821803498607E-3,4.3237719119315621E-3,4.5186435050842653E-3]
[null,null,null,{"$f":" D$264","v":"Tariff Band 6"},null,null,{"$f":" G$265","v":"£m"},{"$f":" H$265","v":3},0.12968049613058324,0.14195980392194169,0.15564013276899158,0.17055732123164619,0.17849112808349366]
[null,null,null,{"$f":" D$265","v":"Tariff Band 7"},null,null,{"$f":" G$266","v":"£m"},{"$f":" H$266","v":3},2.3288770306463414E-2,2.0995027580196564E-2,1.8009285600168276E-2,1.4905787195285757E-2,1.5683415885135558E-2]
[null,null,null,{"$f":" D$266","v":"Tariff Band 8"},null,null,{"$f":" G$267","v":"£m"},{"$f":" H$267","v":3},1.2190682779570571E-2,1.0837158475749276E-2,9.3844120956509368E-3,7.8230352533697704E-3,8.2025172933266558E-3]
[null,null,null,{"$f":" D$267","v":"Tariff Band 9"},null,null,{"$f":" G$268","v":"£m"},{"$f":" H$268","v":3},1.7432648423351457E-2,1.5813446019183827E-2,1.3688498844109501E-2,1.1454796578880501E-2,1.2178400927412026E-2]
[null,null,null,{"$f":" D$268","v":"Tariff Band 10"},null,null,{"$f":" G$269","v":"£m"},{"$f":" H$269","v":3},1.6464542510514105E-4,1.8416095488677037E-4,2.0183534104432381E-4,2.2206270049373233E-4,2.361736473475883E-4]
[null,null,null,{"$f":" D$269","v":"Tariff Band 11"},null,null,{"$f":" G$270","v":"£m"},{"$f":" H$270","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$270","v":"Tariff Band 12"},null,null,{"$f":" G$271","v":"£m"},{"$f":" H$271","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$271","v":"Tariff Band 13"},null,null,{"$f":" G$272","v":"£m"},{"$f":" H$272","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$272","v":"Tariff Band 14"},null,null,{"$f":" G$273","v":"£m"},{"$f":" H$273","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$273","v":"Tariff Band 15"},null,null,{"$f":" G$274","v":"£m"},{"$f":" H$274","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$274","v":"Tariff Band 16"},null,null,{"$f":" G$275","v":"£m"},{"$f":" H$275","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$275","v":"Tariff Band 17"},null,null,{"$f":" G$276","v":"£m"},{"$f":" H$276","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$276","v":"Tariff Band 18"},null,null,{"$f":" G$277","v":"£m"},{"$f":" H$277","v":3},{"$f":"( I466 + I403 ) / ( 1 - I341 ) - I403 - I466","v":0},0,0,0,0]
[null,null,null,{"$f":" D$277","v":"Tariff Band 19"},null,null,{"$f":" G$278","v":"£m"},{"$f":" H$278","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$278","v":"Tariff Band 20"},null,null,{"$f":" G$279","v":"£m"},{"$f":" H$279","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$279","v":"Tariff Band 21"},null,null,{"$f":" G$280","v":"£m"},{"$f":" H$280","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$280","v":"Tariff Band 22"},null,null,{"$f":" G$281","v":"£m"},{"$f":" H$281","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$281","v":"Tariff Band 23"},null,null,{"$f":" G$282","v":"£m"},{"$f":" H$282","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$282","v":"Tariff Band 24"},null,null,{"$f":" G$283","v":"£m"},{"$f":" H$283","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$283","v":"Tariff Band 25"},null,null,{"$f":" G$284","v":"£m"},{"$f":" H$284","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$284","v":"Tariff Band 26"},null,null,{"$f":" G$285","v":"£m"},{"$f":" H$285","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$285","v":"Tariff Band 27"},null,null,{"$f":" G$286","v":"£m"},{"$f":" H$286","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$286","v":"Tariff Band 28"},null,null,{"$f":" G$287","v":"£m"},{"$f":" H$287","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$287","v":"Tariff Band 29"},null,null,{"$f":" G$288","v":"£m"},{"$f":" H$288","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$288","v":"Tariff Band 30"},null,null,{"$f":" G$289","v":"£m"},{"$f":" H$289","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$289","v":"Tariff Band 31"},null,null,{"$f":" G$290","v":"£m"},{"$f":" H$290","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$290","v":"Tariff Band 32"},null,null,{"$f":" G$291","v":"£m"},{"$f":" H$291","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$291","v":"Tariff Band 33"},null,null,{"$f":" G$292","v":"£m"},{"$f":" H$292","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$292","v":"Tariff Band 34"},null,null,{"$f":" G$293","v":"£m"},{"$f":" H$293","v":3},{"$f":"( I482 + I419 ) / ( 1 - I357 ) - I419 - I482","v":0},0,0,0,0]
[null,null,null,{"$f":" D$293","v":"Tariff Band 35"},null,null,{"$f":" G$294","v":"£m"},{"$f":" H$294","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$294","v":"Tariff Band 36"},null,null,{"$f":" G$295","v":"£m"},{"$f":" H$295","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$295","v":"Tariff Band 37"},null,null,{"$f":" G$296","v":"£m"},{"$f":" H$296","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$296","v":"Tariff Band 38"},null,null,{"$f":" G$297","v":"£m"},{"$f":" H$297","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$297","v":"Tariff Band 39"},null,null,{"$f":" G$298","v":"£m"},{"$f":" H$298","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$298","v":"Tariff Band 40"},null,null,{"$f":" G$299","v":"£m"},{"$f":" H$299","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$299","v":"Tariff Band 41"},null,null,{"$f":" G$300","v":"£m"},{"$f":" H$300","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$300","v":"Tariff Band 42"},null,null,{"$f":" G$301","v":"£m"},{"$f":" H$301","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$301","v":"Tariff Band 43"},null,null,{"$f":" G$302","v":"£m"},{"$f":" H$302","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$302","v":"Tariff Band 44"},null,null,{"$f":" G$303","v":"£m"},{"$f":" H$303","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$303","v":"Tariff Band 45"},null,null,{"$f":" G$304","v":"£m"},{"$f":" H$304","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$304","v":"Tariff Band 46"},null,null,{"$f":" G$305","v":"£m"},{"$f":" H$305","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$305","v":"Tariff Band 47"},null,null,{"$f":" G$306","v":"£m"},{"$f":" H$306","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$306","v":"Tariff Band 48"},null,null,{"$f":" G$307","v":"£m"},{"$f":" H$307","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$307","v":"Tariff Band 49"},null,null,{"$f":" G$308","v":"£m"},{"$f":" H$308","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$308","v":"Tariff Band 50"},null,null,{"$f":" G$309","v":"£m"},{"$f":" H$309","v":3},{"$f":"( I498 + I435 ) / ( 1 - I373 ) - I435 - I498","v":0},0,0,0,0]
[null,null,null,{"$f":" D$309","v":"Tariff Band 51"},null,null,{"$f":" G$310","v":"£m"},{"$f":" H$310","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$310","v":"Tariff Band 52"},null,null,{"$f":" G$311","v":"£m"},{"$f":" H$311","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$311","v":"Tariff Band 53"},null,null,{"$f":" G$312","v":"£m"},{"$f":" H$312","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$312","v":"Tariff Band 54"},null,null,{"$f":" G$313","v":"£m"},{"$f":" H$313","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$313","v":"Tariff Band 55"},null,null,{"$f":" G$314","v":"£m"},{"$f":" H$314","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$314","v":"Tariff Band 56"},null,null,{"$f":" G$315","v":"£m"},{"$f":" H$315","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$315","v":"Tariff Band 57"},null,null,{"$f":" G$316","v":"£m"},{"$f":" H$316","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$316","v":"Tariff Band 58"},null,null,{"$f":" G$317","v":"£m"},{"$f":" H$317","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$317","v":"Tariff Band 59"},null,null,{"$f":" G$318","v":"£m"},{"$f":" H$318","v":3},0,0,0,0,0]
[null,null,null,{"$f":" D$318","v":"Tariff Band 60"},null,null,{"$f":" G$318","v":"£m"},{"$f":" H$318","v":3},0,0,0,0,0]
[null,null,null,"Retail net margin",null,null,"£m",3,{"$f":"SUM(I511:I570)","v":0.25931288199794383},{"$f":"SUM(J511:J570)","v":0.27072144279496929},{"$f":"SUM(K511:K570)","v":0.28252493910574988},0.29571931036117916,0.30975855819682918]

{"sheet":"Source data ->","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"F_Inputs","index":9,"n_rows":252,"n_cols":10,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
[null,null,"NHH Retail all companies"]
["Acronym","Reference","Item description","Unit","Model","2015-16","2016-17","2017-18","2018-19","2019-20"]
[]
[null,null,null,null,null,"Run 10z: final determinations","Run 10z: final determinations","Run 10z: final determinations","Run 10z: final determinations","Run 10z: final determinations"]
[null,null,null,null,null,"Final determinations as published.","Final determinations as published.","Final determinations as published.","Final determinations as published.","Final determinations as published."]
[null,null,null,null,null,"Latest","Latest","Latest","Latest","Latest"]
[null,"R4D01D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014",0.105436297261379,0.10658173237957901,0.109943843303937,0.113015140792999,0.11500355417917001]
[null,"R4D02D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014",2.6267711451035698,2.6554032311655398,2.7431573089341401,2.8241235022918199,2.87218336634364]
[null,"R4D03D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014",0.347447612383529,0.35670407214111199,0.36478115069419598,0.37263758610324499,0.38096012388623302]
[null,"R4D04D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014",0.10047739576549999,0.101568958544965,0.104772941980734,0.10769978957817,0.109594683499307]
[null,"R4D05D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014",0.14526958343559701,0.146847757999722,0.151480056990979,0.15571167473962499,0.158451300388568]
[null,"R4D06D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014",6.1354864810971499,6.2023639391072498,6.4073357193150597,6.5964526835766497,6.7087086167678498]
[null,"R4D07D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014",0.72107670000096002,0.740287128329711,0.75704992347097599,0.77335480603921303,0.79062701590999496]
[null,"R4D08D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014",0.38638666851382603,0.39058428234147202,0.402905227528083,0.41416044452296302,0.42144727499659301]
[null,"R4D09D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014",0.55140217644227396,0.56890919554431596,0.58668760790507601,0.605461611358038,0.62483638292149501]
[null,"R4D10D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014",8.1323721466964299E-3,8.3905749623540398E-3,8.6527804299275993E-3,8.9296694036852895E-3,9.2154188246032203E-3]
[null,"R4D11D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D12D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D13D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D14D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D15D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D16D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D17D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D18D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D19D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D20D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D21D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D22D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D23D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D24D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D25D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D26D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D27D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D28D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D29D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D30D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D31D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D32D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D33D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D34D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D35D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D36D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D37D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D38D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D39D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D40D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D41D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D42D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D43D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D44D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D45D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D46D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D47D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D48D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D49D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D50D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D51D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D52D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D53D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D54D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D55D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D56D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D57D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D58D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D59D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D60D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D61D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D62D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"R4D63D04","Projected wholesale charge for this tariff band","£m","Periodic Review 2014"]
[null,"C00277_A001","Wholesale charge to retail","£m","Periodic Review 2014",53.213474837552504,55.264972898443801,57.426468703898003,59.869845810467503,62.5148381787616]
[null,"C00278_A001","Household apportionment of wholesale allowed revenues (calculated)","%","Periodic Review 2014",0.81908632544173099,0.817885396143892,0.81684360073328199,0.81580010360143795,0.81485573091033403]
[null,"CR601C01_R006","Default tariff - fixed charge element excl net margin 1","£/unit","Periodic Review 2014",16.755037151143199,17.173572983169201,17.585523920975199,17.893641846651601,18.1127433491611]
[null,"CR602C01_R006","Default tariff - fixed charge element excl net margin 2","£/unit","Periodic Review 2014",31.7296060941541,32.052665241244298,32.379790118696299,32.583617640704503,32.695045359959103]
[null,"CR603C01_R006","Default tariff - fixed charge element excl net margin 3","£/unit","Periodic Review 2014",537.67881514145097,534.74307561507396,532.17241577922096,528.82595176996006,525.27811131608303]
[null,"CR604C01_R006","Default tariff - fixed charge element excl net margin 4","£/unit","Periodic Review 2014",613.54791659845898,610.15661478497805,607.18336218903198,603.33128849627803,599.25612578206403]
[null,"CR605C01_R006","Default tariff - fixed charge element excl net margin 5","£/unit","Periodic Review 2014",16.755037151143199,17.173572983169201,17.585523920975199,17.8936418466517,18.1127433491611]
[null,"CR606C01_R006","Default tariff - fixed charge element excl net margin 6","£/unit","Periodic Review 2014",31.7296060941541,32.052665241244199,32.379790118696398,32.583617640704396,32.695045359959202]
[null,"CR607C01_R006","Default tariff - fixed charge element excl net margin 7","£/unit","Periodic Review 2014",537.67881514145199,534.74307561507703,532.17241577922096,528.82595176996199,525.278111316082]
[null,"CR608C01_R006","Default tariff - fixed charge element excl net margin 8","£/unit","Periodic Review 2014",613.54791659846001,610.15661478497702,607.18336218903198,603.33128849627803,599.25612578206403]
[null,"CR609C01_R006","Default tariff - fixed charge element excl net margin 9","£/unit","Periodic Review 2014",3609.6015462210898,3587.0838803051001,3567.1160359779201,3542.3743372957501,3516.74086637248]
[null,"CR610C01_R006","Default tariff - fixed charge element excl net margin 10","£/unit","Periodic Review 2014",50.236408579586197,50.441204278838697,50.663237976044599,50.733566250792201,50.711752019849001]
[null,"CR611C01_R006","Default tariff - fixed charge element excl net margin 11","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR612C01_R006","Default tariff - fixed charge element excl net margin 12","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR613C01_R006","Default tariff - fixed charge element excl net margin 13","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR614C01_R006","Default tariff - fixed charge element excl net margin 14","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR615C01_R006","Default tariff - fixed charge element excl net margin 15","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR616C01_R006","Default tariff - fixed charge element excl net margin 16","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR617C01_R006","Default tariff - fixed charge element excl net margin 17","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR618C01_R006","Default tariff - fixed charge element excl net margin 18","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR619C01_R006","Default tariff - fixed charge element excl net margin 19","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR620C01_R006","Default tariff - fixed charge element excl net margin 20","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR621C01_R006","Default tariff - fixed charge element excl net margin 21","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR622C01_R006","Default tariff - fixed charge element excl net margin 22","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR623C01_R006","Default tariff - fixed charge element excl net margin 23","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR624C01_R006","Default tariff - fixed charge element excl net margin 24","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR625C01_R006","Default tariff - fixed charge element excl net margin 25","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR626C01_R006","Default tariff - fixed charge element excl net margin 26","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR627C01_R006","Default tariff - fixed charge element excl net margin 27","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR628C01_R006","Default tariff - fixed charge element excl net margin 28","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR629C01_R006","Default tariff - fixed charge element excl net margin 29","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR630C01_R006","Default tariff - fixed charge element excl net margin 30","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR631C01_R006","Default tariff - fixed charge element excl net margin 31","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR632C01_R006","Default tariff - fixed charge element excl net margin 32","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR633C01_R006","Default tariff - fixed charge element excl net margin 33","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR634C01_R006","Default tariff - fixed charge element excl net margin 34","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR635C01_R006","Default tariff - fixed charge element excl net margin 35","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR636C01_R006","Default tariff - fixed charge element excl net margin 36","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR637C01_R006","Default tariff - fixed charge element excl net margin 37","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR638C01_R006","Default tariff - fixed charge element excl net margin 38","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR639C01_R006","Default tariff - fixed charge element excl net margin 39","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR640C01_R006","Default tariff - fixed charge element excl net margin 40","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR641C01_R006","Default tariff - fixed charge element excl net margin 41","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR642C01_R006","Default tariff - fixed charge element excl net margin 42","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR643C01_R006","Default tariff - fixed charge element excl net margin 43","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR644C01_R006","Default tariff - fixed charge element excl net margin 44","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR645C01_R006","Default tariff - fixed charge element excl net margin 45","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR646C01_R006","Default tariff - fixed charge element excl net margin 46","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR647C01_R006","Default tariff - fixed charge element excl net margin 47","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR648C01_R006","Default tariff - fixed charge element excl net margin 48","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR649C01_R006","Default tariff - fixed charge element excl net margin 49","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR650C01_R006","Default tariff - fixed charge element excl net margin 50","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR651C01_R006","Default tariff - fixed charge element excl net margin 51","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR652C01_R006","Default tariff - fixed charge element excl net margin 52","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR653C01_R006","Default tariff - fixed charge element excl net margin 53","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR654C01_R006","Default tariff - fixed charge element excl net margin 54","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR655C01_R006","Default tariff - fixed charge element excl net margin 55","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR656C01_R006","Default tariff - fixed charge element excl net margin 56","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR657C01_R006","Default tariff - fixed charge element excl net margin 57","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR658C01_R006","Default tariff - fixed charge element excl net margin 58","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR659C01_R006","Default tariff - fixed charge element excl net margin 59","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR660C01_R006","Default tariff - fixed charge element excl net margin 60","£/unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR601M01_R006","Charge multiplier - fixed charge element 1","unit","Periodic Review 2014",921.02584814216505,921.02584814216505,921.02584814216505,921.02584814216505,921.02584814216505]
[null,"CR602M01_R006","Charge multiplier - fixed charge element 2","unit","Periodic Review 2014",4722.2150639507299,4722.2150639507299,4722.2150639507299,4722.2150639507299,4722.2150639507299]
[null,"CR603M01_R006","Charge multiplier - fixed charge element 3","unit","Periodic Review 2014",21,21,21,21,21]
[null,"CR604M01_R006","Charge multiplier - fixed charge element 4","unit","Periodic Review 2014",1,1,1,1,1]
[null,"CR605M01_R006","Charge multiplier - fixed charge element 5","unit","Periodic Review 2014",989.97415185783495,989.97415185783495,989.97415185783495,989.97415185783495,989.97415185783495]
[null,"CR606M01_R006","Charge multiplier - fixed charge element 6","unit","Periodic Review 2014",8604.7849360492601,8604.7849360492601,8604.7849360492601,8604.7849360492601,8604.7849360492601]
[null,"CR607M01_R006","Charge multiplier - fixed charge element 7","unit","Periodic Review 2014",34,34,34,34,34]
[null,"CR608M01_R006","Charge multiplier - fixed charge element 8","unit","Periodic Review 2014",3,3,3,3,3]
[null,"CR609M01_R006","Charge multiplier - fixed charge element 9","unit","Periodic Review 2014",1,1,1,1,1]
[null,"CR610M01_R006","Charge multiplier - fixed charge element 10","unit","Periodic Review 2014",1,1,1,1,1]
[null,"CR611M01_R006","Charge multiplier - fixed charge element 11","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR612M01_R006","Charge multiplier - fixed charge element 12","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR613M01_R006","Charge multiplier - fixed charge element 13","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR614M01_R006","Charge multiplier - fixed charge element 14","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR615M01_R006","Charge multiplier - fixed charge element 15","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR616M01_R006","Charge multiplier - fixed charge element 16","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR617M01_R006","Charge multiplier - fixed charge element 17","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR618M01_R006","Charge multiplier - fixed charge element 18","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR619M01_R006","Charge multiplier - fixed charge element 19","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR620M01_R006","Charge multiplier - fixed charge element 20","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR621M01_R006","Charge multiplier - fixed charge element 21","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR622M01_R006","Charge multiplier - fixed charge element 22","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR623M01_R006","Charge multiplier - fixed charge element 23","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR624M01_R006","Charge multiplier - fixed charge element 24","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR625M01_R006","Charge multiplier - fixed charge element 25","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR626M01_R006","Charge multiplier - fixed charge element 26","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR627M01_R006","Charge multiplier - fixed charge element 27","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR628M01_R006","Charge multiplier - fixed charge element 28","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR629M01_R006","Charge multiplier - fixed charge element 29","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR630M01_R006","Charge multiplier - fixed charge element 30","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR631M01_R006","Charge multiplier - fixed charge element 31","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR632M01_R006","Charge multiplier - fixed charge element 32","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR633M01_R006","Charge multiplier - fixed charge element 33","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR634M01_R006","Charge multiplier - fixed charge element 34","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR635M01_R006","Charge multiplier - fixed charge element 35","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR636M01_R006","Charge multiplier - fixed charge element 36","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR637M01_R006","Charge multiplier - fixed charge element 37","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR638M01_R006","Charge multiplier - fixed charge element 38","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR639M01_R006","Charge multiplier - fixed charge element 39","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR640M01_R006","Charge multiplier - fixed charge element 40","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR641M01_R006","Charge multiplier - fixed charge element 41","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR642M01_R006","Charge multiplier - fixed charge element 42","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR643M01_R006","Charge multiplier - fixed charge element 43","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR644M01_R006","Charge multiplier - fixed charge element 44","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR645M01_R006","Charge multiplier - fixed charge element 45","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR646M01_R006","Charge multiplier - fixed charge element 46","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR647M01_R006","Charge multiplier - fixed charge element 47","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR648M01_R006","Charge multiplier - fixed charge element 48","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR649M01_R006","Charge multiplier - fixed charge element 49","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR650M01_R006","Charge multiplier - fixed charge element 50","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR651M01_R006","Charge multiplier - fixed charge element 51","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR652M01_R006","Charge multiplier - fixed charge element 52","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR653M01_R006","Charge multiplier - fixed charge element 53","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR654M01_R006","Charge multiplier - fixed charge element 54","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR655M01_R006","Charge multiplier - fixed charge element 55","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR656M01_R006","Charge multiplier - fixed charge element 56","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR657M01_R006","Charge multiplier - fixed charge element 57","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR658M01_R006","Charge multiplier - fixed charge element 58","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR659M01_R006","Charge multiplier - fixed charge element 59","unit","Periodic Review 2014",0,0,0,0,0]
[null,"CR660M01_R006","Charge multiplier - fixed charge element 60","unit","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00001_A001","NHH net margin for company Band 1 % [input used in net margin model]","%","Periodic Review 2014",2.2708385594128501E-2,2.3846882263804901E-2,2.49999999999998E-2,2.6129077580647801E-2,2.6136733184769799E-2]
[null,"R5E00002_A001","NHH net margin for company Band 2 % [input used in net margin model]","%","Periodic Review 2014",2.2708385594128799E-2,2.3846882263804998E-2,2.49999999999998E-2,2.61290775806476E-2,2.6136733184769698E-2]
[null,"R5E00003_A001","NHH net margin for company Band 3 % [input used in net margin model]","%","Periodic Review 2014",3.5000000000000003E-2,0.03,2.5000000000000099E-2,2.0000000000000101E-2,0.02]
[null,"R5E00004_A001","NHH net margin for company Band 4 % [input used in net margin model]","%","Periodic Review 2014",3.50000000000001E-2,0.03,2.5000000000000199E-2,1.99999999999999E-2,2.0000000000000101E-2]
[null,"R5E00005_A001","NHH net margin for company Band 5 % [input used in net margin model]","%","Periodic Review 2014",2.2708385594128501E-2,2.3846882263804998E-2,2.49999999999998E-2,2.61290775806476E-2,2.6136733184769698E-2]
[null,"R5E00006_A001","NHH net margin for company Band 6 % [input used in net margin model]","%","Periodic Review 2014",2.2708385594128799E-2,2.38468822638052E-2,2.5000000000000001E-2,2.61290775806476E-2,2.6136733184769799E-2]
[null,"R5E00007_A001","NHH net margin for company Band 7 % [input used in net margin model]","%","Periodic Review 2014",3.5000000000000003E-2,2.9999999999999898E-2,2.5000000000000099E-2,1.99999999999999E-2,2.0000000000000101E-2]
[null,"R5E00008_A001","NHH net margin for company Band 8 % [input used in net margin model]","%","Periodic Review 2014",3.4999999999999899E-2,0.03,2.4999999999999901E-2,0.02,0.02]
[null,"R5E00009_A001","NHH net margin for company Band 9 % [input used in net margin model]","%","Periodic Review 2014",3.5000000000000003E-2,2.9999999999999801E-2,2.4999999999999901E-2,1.9999999999999799E-2,1.9999999999999799E-2]
[null,"R5E00010_A001","NHH net margin for company Band 10 % [input used in net margin model]","%","Periodic Review 2014",2.2708385594128501E-2,2.3846882263804998E-2,2.49999999999998E-2,2.6129077580647801E-2,2.6136733184769698E-2]
[null,"R5E00011_A001","NHH net margin for company Band 11 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00012_A001","NHH net margin for company Band 12 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00013_A001","NHH net margin for company Band 13 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00014_A001","NHH net margin for company Band 14 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00015_A001","NHH net margin for company Band 15 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00016_A001","NHH net margin for company Band 16 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00017_A001","NHH net margin for company Band 17 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00018_A001","NHH net margin for company Band 18 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00019_A001","NHH net margin for company Band 19 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00020_A001","NHH net margin for company Band 20 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00021_A001","NHH net margin for company Band 21 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00022_A001","NHH net margin for company Band 22 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00023_A001","NHH net margin for company Band 23 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00024_A001","NHH net margin for company Band 24 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00025_A001","NHH net margin for company Band 25 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00026_A001","NHH net margin for company Band 26 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00027_A001","NHH net margin for company Band 27 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00028_A001","NHH net margin for company Band 28 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00029_A001","NHH net margin for company Band 29 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00030_A001","NHH net margin for company Band 30 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00031_A001","NHH net margin for company Band 31 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00032_A001","NHH net margin for company Band 32 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00033_A001","NHH net margin for company Band 33 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00034_A001","NHH net margin for company Band 34 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00035_A001","NHH net margin for company Band 35 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00036_A001","NHH net margin for company Band 36 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00037_A001","NHH net margin for company Band 37 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00038_A001","NHH net margin for company Band 38 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00039_A001","NHH net margin for company Band 39 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00040_A001","NHH net margin for company Band 40 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00041_A001","NHH net margin for company Band 41 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00042_A001","NHH net margin for company Band 42 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00043_A001","NHH net margin for company Band 43 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00044_A001","NHH net margin for company Band 44 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00045_A001","NHH net margin for company Band 45 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00046_A001","NHH net margin for company Band 46 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00047_A001","NHH net margin for company Band 47 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00048_A001","NHH net margin for company Band 48 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00049_A001","NHH net margin for company Band 49 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00050_A001","NHH net margin for company Band 50 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00051_A001","NHH net margin for company Band 51 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00052_A001","NHH net margin for company Band 52 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00053_A001","NHH net margin for company Band 53 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00054_A001","NHH net margin for company Band 54 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00055_A001","NHH net margin for company Band 55 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00056_A001","NHH net margin for company Band 56 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00057_A001","NHH net margin for company Band 57 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00058_A001","NHH net margin for company Band 58 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00059_A001","NHH net margin for company Band 59 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"R5E00060_A001","NHH net margin for company Band 60 % [input used in net margin model]","%","Periodic Review 2014",0,0,0,0,0]
[null,"C_ES_000020_A001","Non-Household - Expected Retail Revenues","£m","Periodic Review 2014",0.74987858286454401,0.76619503113841703,0.78297233382116505,0.79924779263267698,0.81495365349315696]

{"sheet":"Bristol CMA","index":10,"n_rows":1347,"n_cols":19,"rows_kept":1347,"cut":false,"hidden":false,"merged":[]}
["Extract from the CMA's published version of the Financial Model"]
["Acronym","Reference","Item description","Unit","Model","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25"]
[]
[null,"C00277_A001","Wholesale charge to retail","£m 3dp","Periodic Review 2014",null,null,null,null,96.067752242771007,96.392337133803352,99.311738427167498,102.0320127578309,104.83274318060081,48.712501799692433,46.422385880053135,44.251559134154704,42.192935076428384,40.240608302233568]
[null,"C00278_A001","Household apportionment of wholesale allowed revenues (calculated)","%","Periodic Review 2014",null,null,null,null,0.76526466437790863,0.76496181938238095,0.76476141611151194,0.76649354520671109,0.76628922367046992,0,0,0,0,0]
[null,"C00138_A001","Retail creditor months - Payment terms - HH retail pays wholesaler in arrears (advance)","Months","Periodic Review 2014",null,null,null,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,"C00139_A001","Retail creditor months - Payment terms - NHH retail pays wholesaler in arrears (advance)","Months","Periodic Review 2014",null,null,null,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,"C00279_A001","Proportion of debtors to revenue","% 2dp","Periodic Review 2014",null,null,null,null,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
[null,"C00140_A001","NHH ADVANCE RECEIPTS WEIGHTING - Unmeasured","%","Periodic Review 2014",null,null,null,null,7.7000913275121702E-3,4.0313730821192198E-3,4.0728595956389399E-3,4.0706460935739904E-3,4.0670226440518101E-3,0,0,0,0,0]
[null,"C00280_A001","NHH ADVANCE RECEIPTS WEIGHTING - Measured","%","Periodic Review 2014",null,null,null,null,0.99229990867248785,0.99596862691788079,0.99592714040436103,0.99592935390642601,0.99593297735594821,1,1,1,1,1]
[null,"C00281_A001","RCV: Water Depreciation - Opening RCV Depreciation adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00282_A001","RCV: Water Depreciation - RCV Additions Depreciation adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00283_A001","RCV: Wastewater Depreciation - Opening RCV Depreciation adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00284_A001","RCV: Wastewater Depreciation - RCV Additions Depreciation adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00285_A001","Water: Vanilla WACC (over-rides calculated WACC) - Opening 2015 RCV","%","Periodic Review 2014",null,null,null,null,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2]
[null,"C00286_A001","Water: Vanilla WACC (over-rides calculated WACC) - RCV Additions","%","Periodic Review 2014",null,null,null,null,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2]
[null,"C00287_A001","Wastewater: Vanilla WACC (over-rides calculated WACC) - Opening 2015 RCV","%","Periodic Review 2014",null,null,null,null,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2]
[null,"C00288_A001","Wastewater: Vanilla WACC (over-rides calculated WACC) - RCV Additions","%","Periodic Review 2014",null,null,null,null,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2]
[null,"C00136_A001","Discount rate for reprofiling allowed revenue","% 1dp","Periodic Review 2014",null,null,null,null,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2,3.6700000000000003E-2]
[null,"C00289_A001","Water: Other adjustment to RCV (non-depreciated adjustment to RCV)","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00290_A001","Wastewater: Other adjustment to RCV (non-depreciated adjustment to RCV)","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00291_A001","Water: Other Adjustment to Wholesale revenue requirement","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00292_A001","Wastewater: Other Adjustment to Wholesale revenue requirement","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00293_A001","Water: Other Tax Items - Other adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,-4.3031139130060678,-5.0241265043924512,-5.3987509956500812,-5.5406776641516249,-5.6784138626558516,-6.4547353105997711,-6.8164281179985569,-3.9233580413248905,-4.1375733903812302,-4.3634848974960461]
[null,"C00294_A001","Wastewater: Other Tax Items - Other adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00295_A001","Deferred tax and other adjustments - Water - Adjustment to tax payment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00296_A001","Deferred tax and other adjustments - Wastewater - Adjustment to tax payment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00297_A001","Floating Rate debt drawdown - Water apportionment override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00298_A001","Floating Rate debt repayment - Water apportionment override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00299_A001","Fixed Rate debt drawdown - Water apportionment override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00300_A001","Fixed Rate debt repayment - Water apportionment override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00301_A001","Index linked debt - debt drawdown adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00302_A001","Index linked debt - debt repayment adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00303_A001","Index linked debt - indexation adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00304_A001","Index linked debt drawdown - Water apportionment override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00305_A001","Index linked debt repayment - Water apportionment override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00306_A001","Re-calculate indexation or use indexation input on index linked loans","Text","Periodic Review 2014",null,null,null,null,"Recalculate","Recalculate","Recalculate","Recalculate","Recalculate","Recalculate","Recalculate","Recalculate","Recalculate","Recalculate"]
[null,"C00307_A001","Preference shares issued - Water apportionment override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00308_A001","Preference shares repaid - Water apportionment override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"A22001_A001","Equity - Calculated share price","£ 3dp","Periodic Review 2014",null,null,null,1,1,1,1,1,1,1,1,1,1,1]
[null,"C00309_A001","Equity - Number of ordinary shares issued - Water apportionment override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00310_A001","Equity - Share capital split over-ride - Water","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00311_A001","Equity - Share capital split over-ride - Wastewater","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00312_A001","Share capital split used in model - Water","£m 3dp","Periodic Review 2014",null,null,null,null,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002]
[null,"C00313_A001","Share capital split used in model - Wastewater ","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00314_A001","Check that share capital after apportionment totals wholesale share capital","Boolean","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00315_A001","Model Stage counter","Nr 0dp","Periodic Review 2014",null,null,null,null,9,9,9,9,9,9,9,9,9,9]
[null,"C00316_A001","Retail phase counter","Nr 0dp","Periodic Review 2014",null,null,null,null,9,9,9,9,9,9,9,9,9,9]
[null,"C00317_A001","PAYG - Water - Alternative PAYG Ratio","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00318_A001","Run off rate - Water -Alternative opening RCV Run off rate (%)","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00319_A001","PAYG - Wastewater - Alternative PAYG Ratio","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00320_A001","Run off rate - Wastewater - Alternative opening RCV Run off rate (%)","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00321_A001","PAYG Run off rate - Used flag","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00322_A001","Gearing adjustment - Basis of gearing calculation","Text","Periodic Review 2014",null,null,null,"Base Year","Base Year","Base Year","Base Year","Base Year","Base Year","Base Year","Base Year","Base Year","Base Year","Base Year"]
[null,"C00323_A001","Gearing adjustment - Current gearing","% 1dp","Periodic Review 2014",null,null,null,0.52505142990473364,0.52505142990473364,0.52505142990473364,0.52505142990473364,0.52505142990473364,0.52505142990473364,0.52505142990473364,0.52505142990473364,0.52505142990473364,0.52505142990473364,0.52505142990473364]
[null,"C00324_A001","Gearing adjustment - Required Gearing","% 1dp","Periodic Review 2014",null,null,null,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625]
[null,"C00325_A001","Gearing adjustment - Debt Adjustment - Base year gearing approach","£m 3dp","Periodic Review 2014",null,null,null,-42.264226727866856,-42.264226727866856,-42.264226727866856,-42.264226727866856,-42.264226727866856,-42.264226727866856,-42.264226727866856,-42.264226727866856,-42.264226727866856,-42.264226727866856,-42.264226727866856]
[null,"C00326_A001","Gearing adjustment - Blended interest rate on change in borrowings","% 1dp","Periodic Review 2014",null,null,null,null,5.0720000000000001E-2,5.0720000000000001E-2,5.0720000000000001E-2,5.0720000000000001E-2,5.0720000000000001E-2,5.0720000000000001E-2,5.0720000000000001E-2,5.0720000000000001E-2,5.0720000000000001E-2,5.0720000000000001E-2]
[null,"C00327_A001","Gearing adjustment - Stop interest on debt change from affecting cash balance","Text","Periodic Review 2014",null,null,null,"No","No","No","No","No","No","No","No","No","No","No"]
[null,"C00328_A001","Gearing adjustment - Stop tax varying in response to interest on debt change","Text","Periodic Review 2014",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"C00329_A001","Gearing adjustment - Used flag","Boolean","Periodic Review 2014",null,null,null,true,true,true,true,true,true,true,true,true,true,true]
[null,"C00330_A001","Return on capital - Appointee: Choice of approach to blending","Text","Periodic Review 2014",null,null,null,null,"By Service","By Service","By Service","By Service","By Service","By Service","By Service","By Service","By Service","By Service"]
[null,"C00331_A001","Return on capital - Water: Choice of approach to blending","Text","Periodic Review 2014",null,null,null,null,"Annual","Annual","Annual","Annual","Annual","Annual","Annual","Annual","Annual","Annual"]
[null,"C00332_A001","Return on capital - Wastewater: Choice of approach to blending","Text","Periodic Review 2014",null,null,null,null,"Annual","Annual","Annual","Annual","Annual","Annual","Annual","Annual","Annual","Annual"]
[null,"C00333_A001","Return on capital - Used flag","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00334_A001","Dividend adjustment - Financeability indicator target values - Enabled - Return on Capital Employed  (RoCE)","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00335_A001","Dividend adjustment - Financeability indicator target values - Enabled - Return on Regulatory Equity (RoRE) ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00336_A001","Dividend adjustment - Financeability indicator target values - Enabled - Cash Interest Cover ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00337_A001","Dividend adjustment - Financeability indicator target values - Enabled - Adjusted cash interest cover ratio ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00338_A001","Dividend adjustment - Financeability indicator target values - Enabled - Funds from operations/debt","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00339_A001","Dividend adjustment - Financeability indicator target values - Enabled - Retained cash flow/debt ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00340_A001","Dividend adjustment - Financeability indicator target values - Enabled - Gearing","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00341_A001","Dividend adjustment - Financeability indicator target values - Enabled - Dividend Cover ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00342_A001","Dividend adjustment - Financeability indicator target values - Enabled - Regulatory equity/retained earnings for the regulatory company ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00343_A001","Dividend adjustment - Financeability indicator target values - Enabled - RCV/EBITDA ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00344_A001","Dividend adjustment - Financeability indicator target values - Enabled - RCF to Capex ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00345_A001","Dividend adjustment - Financeability indicator target values - Default - Return on Capital Employed  (RoCE)","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00346_A001","Dividend adjustment - Financeability indicator target values - Default - Return on Regulatory Equity (RoRE) ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00347_A001","Dividend adjustment - Financeability indicator target values - Default - Cash Interest Cover ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00348_A001","Dividend adjustment - Financeability indicator target values - Default - Adjusted cash interest cover ratio ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00349_A001","Dividend adjustment - Financeability indicator target values - Default - Funds from operations/debt","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00350_A001","Dividend adjustment - Financeability indicator target values - Default - Retained cash flow/debt ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00351_A001","Dividend adjustment - Financeability indicator target values - Default - Gearing","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00352_A001","Dividend adjustment - Financeability indicator target values - Default - Dividend Cover ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00353_A001","Dividend adjustment - Financeability indicator target values - Default - Regulatory equity/retained earnings for the regulatory company ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00354_A001","Dividend adjustment - Financeability indicator target values - Default - RCV/EBITDA ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00355_A001","Dividend adjustment - Financeability indicator target values - Default - RCF to Capex ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00356_A001","Dividend adjustment - Financeability indicator target values - Target - Return on Capital Employed  (RoCE)","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00357_A001","Dividend adjustment - Financeability indicator target values - Target - Return on Regulatory Equity (RoRE) ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00358_A001","Dividend adjustment - Financeability indicator target values - Target - Cash Interest Cover ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00359_A001","Dividend adjustment - Financeability indicator target values - Target - Adjusted cash interest cover ratio ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00360_A001","Dividend adjustment - Financeability indicator target values - Target - Funds from operations/debt","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00361_A001","Dividend adjustment - Financeability indicator target values - Target - Retained cash flow/debt ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00362_A001","Dividend adjustment - Financeability indicator target values - Target - Gearing","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00363_A001","Dividend adjustment - Financeability indicator target values - Target - Dividend Cover ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00364_A001","Dividend adjustment - Financeability indicator target values - Target - Regulatory equity/retained earnings for the regulatory company ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00365_A001","Dividend adjustment - Financeability indicator target values - Target - RCV/EBITDA ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00366_A001","Dividend adjustment - Financeability indicator target values - Target - RCF to Capex ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00367_A001","Dividend adjustment - Financeability indicator target values - Change in dividend declared (-ve = Less dividends, +ve = More dividends)","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00368_A001","Dividend adjustment -Used flag","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00369_A001","Equity injection - Stop interest on change in cash position from affecting cash balance","Boolean","Periodic Review 2014",null,null,null,null,"No","No","No","No","No","No","No","No","No","No"]
[null,"C00370_A001","Equity injection - Stop tax varying in response to interest on change in cash position","Boolean","Periodic Review 2014",null,null,null,null,"No","No","No","No","No","No","No","No","No","No"]
[null,"C00371_A001","Equity injection - Water - Value of ordinary shares issued","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00372_A001","Equity injection - Water - Issuance costs","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00373_A001","Equity injection - Wastewater - Value of ordinary shares issued","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00374_A001","Equity injection - Wastewater - Issuance costs","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00375_A001","Equity injection - Used flag","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00376_A001","Allowed revenue adjustment - Years targeted","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00377_A001","Allowed revenue adjustment - Financeability indicator target values - Enabled - Return on Capital Employed  (RoCE)","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00378_A001","Allowed revenue adjustment - Financeability indicator target values - Enabled - Return on Regulatory Equity (RoRE) ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00379_A001","Allowed revenue adjustment - Financeability indicator target values - Enabled - Cash Interest Cover ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00380_A001","Allowed revenue adjustment - Financeability indicator target values - Enabled - Adjusted cash interest cover ratio ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00381_A001","Allowed revenue adjustment - Financeability indicator target values - Enabled - Funds from operations/debt","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00382_A001","Allowed revenue adjustment - Financeability indicator target values - Enabled - Retained cash flow/debt ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00383_A001","Allowed revenue adjustment - Financeability indicator target values - Enabled - Gearing","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00384_A001","Allowed revenue adjustment - Financeability indicator target values - Enabled - Dividend Cover ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00385_A001","Allowed revenue adjustment - Financeability indicator target values - Enabled - Regulatory equity/retained earnings for the regulatory company ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00386_A001","Allowed revenue adjustment - Financeability indicator target values - Enabled - RCV/EBITDA ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00387_A001","Allowed revenue adjustment - Financeability indicator target values - Enabled - RCF to Capex ","Binary","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00388_A001","Allowed revenue adjustment - Financeability indicator target values - Default - Return on Capital Employed  (RoCE)","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00389_A001","Allowed revenue adjustment - Financeability indicator target values - Default - Return on Regulatory Equity (RoRE) ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00390_A001","Allowed revenue adjustment - Financeability indicator target values - Default - Cash Interest Cover ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00391_A001","Allowed revenue adjustment - Financeability indicator target values - Default - Adjusted cash interest cover ratio ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00392_A001","Allowed revenue adjustment - Financeability indicator target values - Default - Funds from operations/debt","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00393_A001","Allowed revenue adjustment - Financeability indicator target values - Default - Retained cash flow/debt ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00394_A001","Allowed revenue adjustment - Financeability indicator target values - Default - Gearing","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00395_A001","Allowed revenue adjustment - Financeability indicator target values - Default - Dividend Cover ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00396_A001","Allowed revenue adjustment - Financeability indicator target values - Default - Regulatory equity/retained earnings for the regulatory company ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00397_A001","Allowed revenue adjustment - Financeability indicator target values - Default - RCV/EBITDA ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00398_A001","Allowed revenue adjustment - Financeability indicator target values - Default - RCF to Capex ","Binary","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00399_A001","Allowed revenue adjustment - Financeability indicator target values - Target - Return on Capital Employed  (RoCE)","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00400_A001","Allowed revenue adjustment - Financeability indicator target values - Target - Return on Regulatory Equity (RoRE) ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00401_A001","Allowed revenue adjustment - Financeability indicator target values - Target - Cash Interest Cover ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00402_A001","Allowed revenue adjustment - Financeability indicator target values - Target - Adjusted cash interest cover ratio ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00403_A001","Allowed revenue adjustment - Financeability indicator target values - Target - Funds from operations/debt","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00404_A001","Allowed revenue adjustment - Financeability indicator target values - Target - Retained cash flow/debt ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00405_A001","Allowed revenue adjustment - Financeability indicator target values - Target - Gearing","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00406_A001","Allowed revenue adjustment - Financeability indicator target values - Target - Dividend Cover ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00407_A001","Allowed revenue adjustment - Financeability indicator target values - Target - Regulatory equity/retained earnings for the regulatory company ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00408_A001","Allowed revenue adjustment - Financeability indicator target values - Target - RCV/EBITDA ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00409_A001","Allowed revenue adjustment - Financeability indicator target values - Target - RCF to Capex ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00410_A001","Allowed revenue adjustment - Financeability indicator target values - Water: allowed revenue adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00411_A001","Allowed revenue adjustment - Financeability indicator target values - Wastewater: allowed revenue adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00412_A001","Allowed revenue adjustment - Used flag","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00413_A001","Bankable allowed revenue - Water: bankable allowed input","£m 3dp","Periodic Review 2014",null,null,null,null,94.063999999999993,87.503,86.664000000000001,86.75,88.141000000000005,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C00414_A001","Bankable allowed revenue - Wastewater: bankable allowed input","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00415_A001","Re-profiled revenue - Water: re-profiled revenue","Boolean","Periodic Review 2014",null,null,null,null,true,true,true,true,true,false,false,false,false,false]
[null,"C00416_A001","Re-profiled revenue - Wastewater: re-profiled revenue","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00417_A001","Re-profiled revenue - Water: re-profiled revenue","£m 3dp","Periodic Review 2014",null,null,null,null,89.433000000000007,87.632000000000005,88.17,88.462000000000003,88.76,0,0,0,0,0]
[null,"C00418_A001","Re-profiled revenue - Wastewater: re-profiled revenue","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00419_A001","Model Parameters - Tolerance on Cash Adjustment for Gearing","£m 3dp","Periodic Review 2014",null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"C00420_A001","Model Parameters - Tolerance on Dividends","£m 3dp","Periodic Review 2014",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"C00421_A001","Model Parameters - Tolerance on Allowed Revenues","£m 3dp","Periodic Review 2014",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"C00422_A001","Model Parameters - Tolerance on Net Present Value","£m 3dp","Periodic Review 2014",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"C00423_A001","Model Parameters - Newton-Raphson iteration limit","Nr 0dp","Periodic Review 2014",null,null,null,null,20,20,20,20,20,20,20,20,20,20]
[null,"C00427_A001","Model Parameters - Newton-Raphson iteration limit for Revenue Reprofiling","Nr 0dp","Periodic Review 2014",null,null,null,null,100,100,100,100,100,100,100,100,100,100]
[null,"C00424_A001","Model Parameters - Company name","Text","Periodic Review 2014",null,null,null,null,"BRL","BRL","BRL","BRL","BRL","BRL","BRL","BRL","BRL","BRL"]
[null,"C00425_A001","Model Parameters - Company type","Text","Periodic Review 2014",null,null,null,null,"WoC","WoC","WoC","WoC","WoC","WoC","WoC","WoC","WoC","WoC"]
[null,"C00426_A001","Model Parameters - Scenario name","Text","Periodic Review 2014",null,null,null,null,"Run 10z","Run 10z","Run 10z","Run 10z","Run 10z","Run 10z","Run 10z","Run 10z","Run 10z","Run 10z"]
[null,"C00428_A001","Target financial indicators - Default value - Return on Capital Employed  (RoCE)","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00429_A001","Target financial indicators - Default value - Return on Regulatory Equity (RoRE) ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00430_A001","Target financial indicators - Default value - Cash Interest Cover ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00431_A001","Target financial indicators - Default value - Adjusted cash interest cover ratio ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00432_A001","Target financial indicators - Default value - Funds from operations/debtTarget financial indicators - Default value - ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00433_A001","Target financial indicators - Default value - Retained cash flow/debt ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00434_A001","Target financial indicators - Default value - Gearing","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00435_A001","Target financial indicators - Default value - Dividend Cover ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00436_A001","Target financial indicators - Default value - Regulatory equity/retained earnings for the regulatory company ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00437_A001","Target financial indicators - Default value - RCV/EBITDA ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00438_A001","Target financial indicators - Default value - RCF to Capex ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00439_A001","Target financial indicators - Tolerance value - Return on Capital Employed  (RoCE)","Variable","Periodic Review 2014",null,null,null,null,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,"C00440_A001","Target financial indicators - Tolerance value - Return on Regulatory Equity (RoRE) ","Variable","Periodic Review 2014",null,null,null,null,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,"C00441_A001","Target financial indicators - Tolerance value - Cash Interest Cover ","Variable","Periodic Review 2014",null,null,null,null,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
[null,"C00442_A001","Target financial indicators - Tolerance value - Adjusted cash interest cover ratio ","Variable","Periodic Review 2014",null,null,null,null,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
[null,"C00443_A001","Target financial indicators - Tolerance value - Funds from operations/debtTarget financial indicators - Tolerance value - ","Variable","Periodic Review 2014",null,null,null,null,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
[null,"C00444_A001","Target financial indicators - Tolerance value - Retained cash flow/debt ","Variable","Periodic Review 2014",null,null,null,null,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
[null,"C00445_A001","Target financial indicators - Tolerance value - Gearing","Variable","Periodic Review 2014",null,null,null,null,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5,5.0000000000000002E-5]
[null,"C00446_A001","Target financial indicators - Tolerance value - Dividend Cover ","Variable","Periodic Review 2014",null,null,null,null,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
[null,"C00447_A001","Target financial indicators - Tolerance value - Regulatory equity/retained earnings for the regulatory company ","Variable","Periodic Review 2014",null,null,null,null,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
[null,"C00448_A001","Target financial indicators - Tolerance value - RCV/EBITDA ","Variable","Periodic Review 2014",null,null,null,null,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
[null,"C00449_A001","Target financial indicators - Tolerance value - RCF to Capex ","Variable","Periodic Review 2014",null,null,null,null,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
[null,"C00450_A001","Target financial indicators - Criteria - Return on Capital Employed  (RoCE)","Text","Periodic Review 2014",null,null,null,null,"Both","Both","Both","Both","Both","Both","Both","Both","Both","Both"]
[null,"C00451_A001","Target financial indicators - Criteria - Return on Regulatory Equity (RoRE) ","Text","Periodic Review 2014",null,null,null,null,"Both","Both","Both","Both","Both","Both","Both","Both","Both","Both"]
[null,"C00452_A001","Target financial indicators - Criteria - Cash Interest Cover ","Text","Periodic Review 2014",null,null,null,null,"Min","Min","Min","Min","Min","Min","Min","Min","Min","Min"]
[null,"C00453_A001","Target financial indicators - Criteria - Adjusted cash interest cover ratio ","Text","Periodic Review 2014",null,null,null,null,"Min","Min","Min","Min","Min","Min","Min","Min","Min","Min"]
[null,"C00454_A001","Target financial indicators - Criteria - Funds from operations/debtTarget financial indicators - Criteria - ","Text","Periodic Review 2014",null,null,null,null,"Min","Min","Min","Min","Min","Min","Min","Min","Min","Min"]
[null,"C00455_A001","Target financial indicators - Criteria - Retained cash flow/debt ","Text","Periodic Review 2014",null,null,null,null,"Min","Min","Min","Min","Min","Min","Min","Min","Min","Min"]
[null,"C00456_A001","Target financial indicators - Criteria - Gearing","Text","Periodic Review 2014",null,null,null,null,"Max","Max","Max","Max","Max","Max","Max","Max","Max","Max"]
[null,"C00457_A001","Target financial indicators - Criteria - Dividend Cover ","Text","Periodic Review 2014",null,null,null,null,"Min","Min","Min","Min","Min","Min","Min","Min","Min","Min"]
[null,"C00458_A001","Target financial indicators - Criteria - Regulatory equity/retained earnings for the regulatory company ","Text","Periodic Review 2014",null,null,null,null,"Max","Max","Max","Max","Max","Max","Max","Max","Max","Max"]
[null,"C00459_A001","Target financial indicators - Criteria - RCV/EBITDA ","Text","Periodic Review 2014",null,null,null,null,"Max","Max","Max","Max","Max","Max","Max","Max","Max","Max"]
[null,"C00460_A001","Target financial indicators - Criteria - RCF to Capex ","Text","Periodic Review 2014",null,null,null,null,"Min","Min","Min","Min","Min","Min","Min","Min","Min","Min"]
[null,"C00461_A001","Target financial indicators - Enabled - Return on Capital Employed  (RoCE)","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00462_A001","Target financial indicators - Enabled - Return on Regulatory Equity (RoRE) ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00463_A001","Target financial indicators - Enabled - Cash Interest Cover ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00464_A001","Target financial indicators - Enabled - Adjusted cash interest cover ratio ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00465_A001","Target financial indicators - Enabled - Funds from operations/debtTarget financial indicators - Enabled - ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00466_A001","Target financial indicators - Enabled - Retained cash flow/debt ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00467_A001","Target financial indicators - Enabled - Gearing","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00468_A001","Target financial indicators - Enabled - Dividend Cover ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00469_A001","Target financial indicators - Enabled - Regulatory equity/retained earnings for the regulatory company ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00470_A001","Target financial indicators - Enabled - RCV/EBITDA ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00471_A001","Target financial indicators - Enabled - RCF to Capex ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00472_A001","Target financial indicators - Invert for solving - Return on Capital Employed  (RoCE)","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00473_A001","Target financial indicators - Invert for solving - Return on Regulatory Equity (RoRE) ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00474_A001","Target financial indicators - Invert for solving - Cash Interest Cover ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00475_A001","Target financial indicators - Invert for solving - Adjusted cash interest cover ratio ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00476_A001","Target financial indicators - Invert for solving - Funds from operations/debtTarget financial indicators - Invert for solving - ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00477_A001","Target financial indicators - Invert for solving - Retained cash flow/debt ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00478_A001","Target financial indicators - Invert for solving - Gearing","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00479_A001","Target financial indicators - Invert for solving - Dividend Cover ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00480_A001","Target financial indicators - Invert for solving - Regulatory equity/retained earnings for the regulatory company ","Boolean","Periodic Review 2014",null,null,null,null,true,true,true,true,true,true,true,true,true,true]
[null,"C00481_A001","Target financial indicators - Invert for solving - RCV/EBITDA ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00482_A001","Target financial indicators - Invert for solving - RCF to Capex ","Boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00483_A001","Target financial indicators - Lower limit for target - Return on Capital Employed  (RoCE)","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00484_A001","Target financial indicators - Lower limit for target - Return on Regulatory Equity (RoRE) ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00485_A001","Target financial indicators - Lower limit for target - Cash Interest Cover ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00486_A001","Target financial indicators - Lower limit for target - Adjusted cash interest cover ratio ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00487_A001","Target financial indicators - Lower limit for target - Funds from operations/debtTarget financial indicators - Lower limit for target - ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00488_A001","Target financial indicators - Lower limit for target - Retained cash flow/debt ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00489_A001","Target financial indicators - Lower limit for target - Gearing","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00490_A001","Target financial indicators - Lower limit for target - Dividend Cover ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00491_A001","Target financial indicators - Lower limit for target - Regulatory equity/retained earnings for the regulatory company ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00492_A001","Target financial indicators - Lower limit for target - RCV/EBITDA ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00493_A001","Target financial indicators - Lower limit for target - RCF to Capex ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00494_A001","Target financial indicators - Upper limit for target - Return on Capital Employed  (RoCE)","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00495_A001","Target financial indicators - Upper limit for target - Return on Regulatory Equity (RoRE) ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00496_A001","Target financial indicators - Upper limit for target - Cash Interest Cover ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00497_A001","Target financial indicators - Upper limit for target - Adjusted cash interest cover ratio ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00498_A001","Target financial indicators - Upper limit for target - Funds from operations/debtTarget financial indicators - Upper limit for target - ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00499_A001","Target financial indicators - Upper limit for target - Retained cash flow/debt ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00500_A001","Target financial indicators - Upper limit for target - Gearing","Variable","Periodic Review 2014",null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"C00501_A001","Target financial indicators - Upper limit for target - Dividend Cover ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00502_A001","Target financial indicators - Upper limit for target - Regulatory equity/retained earnings for the regulatory company ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00503_A001","Target financial indicators - Upper limit for target - RCV/EBITDA ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00504_A001","Target financial indicators - Upper limit for target - RCF to Capex ","Variable","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5011_A001","HH net margin for company Company % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"R5E00001_A001","NHH net margin for company Band 1 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,1.9737454228771299E-2,2.02390615539229E-2,2.1046193169476399E-2,2.1605804477506301E-2,2.2136029008423201E-2,0,0,0,0,0]
[null,"R5E00002_A001","NHH net margin for company Band 2 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,1.8949282000951102E-2,1.94132095330086E-2,2.0165565250821998E-2,2.0686912915071701E-2,2.1180231624263201E-2,0,0,0,0,0]
[null,"R5E00003_A001","NHH net margin for company Band 3 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,1.9084770478762302E-2,1.9457414302707102E-2,2.0082901400710802E-2,2.0526449442157799E-2,2.0943245031023999E-2,0,0,0,0,0]
[null,"R5E00004_A001","NHH net margin for company Band 4 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,2.0375570602850401E-2,2.0576465379578801E-2,2.0965426383669501E-2,2.1273010515590499E-2,2.1555328877923999E-2,0,0,0,0,0]
[null,"R5E00005_A001","NHH net margin for company Band 5 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,2.0883056819491101E-2,2.1053915121883801E-2,2.1495419286950101E-2,2.1748782266495601E-2,2.1974131177391599E-2,0,0,0,0,0]
[null,"R5E00006_A001","NHH net margin for company Band 6 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,1.7344581333659501E-2,1.75157270465356E-2,1.7992189511306999E-2,1.8201854084754901E-2,1.83851106274108E-2,0,0,0,0,0]
[null,"R5E00007_A001","NHH net margin for company Band 7 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,4.1830739409981499E-2,4.0265766589462598E-2,3.82056106689765E-2,3.7422969981785001E-2,3.66362602591387E-2,0,0,0,0,0]
[null,"R5E00008_A001","NHH net margin for company Band 8 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,2.8548648463431699E-2,4.7402461064689802E-2,4.33747097331314E-2,4.2010236669301898E-2,4.0669712013537002E-2,0,0,0,0,0]
[null,"R5E00009_A001","NHH net margin for company Band 9 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00010_A001","NHH net margin for company Band 10 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00011_A001","NHH net margin for company Band 11 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00012_A001","NHH net margin for company Band 12 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00013_A001","NHH net margin for company Band 13 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00014_A001","NHH net margin for company Band 14 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00015_A001","NHH net margin for company Band 15 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00016_A001","NHH net margin for company Band 16 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00017_A001","NHH net margin for company Band 17 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00018_A001","NHH net margin for company Band 18 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00019_A001","NHH net margin for company Band 19 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00020_A001","NHH net margin for company Band 20 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00021_A001","NHH net margin for company Band 21 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00022_A001","NHH net margin for company Band 22 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00023_A001","NHH net margin for company Band 23 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00024_A001","NHH net margin for company Band 24 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00025_A001","NHH net margin for company Band 25 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00026_A001","NHH net margin for company Band 26 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00027_A001","NHH net margin for company Band 27 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00028_A001","NHH net margin for company Band 28 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00029_A001","NHH net margin for company Band 29 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00030_A001","NHH net margin for company Band 30 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00031_A001","NHH net margin for company Band 31 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00032_A001","NHH net margin for company Band 32 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00033_A001","NHH net margin for company Band 33 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00034_A001","NHH net margin for company Band 34 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00035_A001","NHH net margin for company Band 35 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00036_A001","NHH net margin for company Band 36 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00037_A001","NHH net margin for company Band 37 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00038_A001","NHH net margin for company Band 38 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00039_A001","NHH net margin for company Band 39 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00040_A001","NHH net margin for company Band 40 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00041_A001","NHH net margin for company Band 41 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00042_A001","NHH net margin for company Band 42 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00043_A001","NHH net margin for company Band 43 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00044_A001","NHH net margin for company Band 44 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00045_A001","NHH net margin for company Band 45 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00046_A001","NHH net margin for company Band 46 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00047_A001","NHH net margin for company Band 47 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00048_A001","NHH net margin for company Band 48 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00049_A001","NHH net margin for company Band 49 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00050_A001","NHH net margin for company Band 50 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00051_A001","NHH net margin for company Band 51 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00052_A001","NHH net margin for company Band 52 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00053_A001","NHH net margin for company Band 53 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00054_A001","NHH net margin for company Band 54 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00055_A001","NHH net margin for company Band 55 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00056_A001","NHH net margin for company Band 56 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00057_A001","NHH net margin for company Band 57 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00058_A001","NHH net margin for company Band 58 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00059_A001","NHH net margin for company Band 59 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"R5E00060_A001","NHH net margin for company Band 60 % [input used in net margin model]","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00608_A001","Cash/overdraft interest rate - override","%","Periodic Review 2014",null,null,null,null,5.0726400000000102E-2,5.0726400000000102E-2,5.0726400000000102E-2,5.0726400000000102E-2,5.0726400000000102E-2,5.4600000000000003E-2,5.4600000000000003E-2,5.4600000000000003E-2,5.4600000000000003E-2,5.4600000000000003E-2]
[null,"C00609_A001","Floating rate debt - Opening floating rate debt: override","£m 3dp","Periodic Review 2014",null,null,null,0]
[null,"C00610_A001","Floating rate debt - Floating rate debt drawdown: override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00611_A001","Floating rate debt - Floating rate debt repayment: override","£m 3dp","Periodic Review 2014",null,null,null,null,0]
[null,"C00612_A001","Floating rate debt - Floating debt interest paid (enter as -ve): override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00613_A001","Fixed rate debt - Opening fixed rate debt: override","£m 3dp","Periodic Review 2014",null,null,null,148.035088660376]
[null,"C00614_A001","Fixed rate debt - Fixed rate debt drawdown: override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00615_A001","Fixed rate debt - Fixed rate debt repayment: override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00616_A001","Fixed rate debt - Interest rate for existing fixed rate debt: override","%","Periodic Review 2014",null,null,null,null,5.0726400000000102E-2,5.0726400000000102E-2,5.0726400000000102E-2,5.0726400000000102E-2,5.0726400000000102E-2,5.4600000000000003E-2,5.4600000000000003E-2,5.4600000000000003E-2,5.4600000000000003E-2,5.4600000000000003E-2]
[null,"C00617_A001","Fixed rate debt - Interest rate for new fixed rate debt: override","%","Periodic Review 2014",null,null,null,null,5.0726400000000102E-2,5.0726400000000102E-2,5.0726400000000102E-2,5.0726400000000102E-2,5.0726400000000102E-2,5.4600000000000003E-2,5.4600000000000003E-2,5.4600000000000003E-2,5.4600000000000003E-2,5.4600000000000003E-2]
[null,"C00618_A001","Index linked debt - Interest rate for existing index linked debt: override","%","Periodic Review 2014",null,null,null,null,2.6100000000000002E-2,2.6100000000000002E-2,2.6100000000000002E-2,2.6100000000000002E-2,2.6100000000000002E-2,2.5899999999999999E-2,2.5899999999999999E-2,2.5899999999999999E-2,2.5899999999999999E-2,2.5899999999999999E-2]
[null,"C00619_A001","Index linked debt - Interest rate for new index linked debt: override","%","Periodic Review 2014",null,null,null,null,2.6100000000000002E-2,2.6100000000000002E-2,2.6100000000000002E-2,2.6100000000000002E-2,2.6100000000000002E-2,2.5899999999999999E-2,2.5899999999999999E-2,2.5899999999999999E-2,2.5899999999999999E-2,2.5899999999999999E-2]
[null,"C00620_A001","Index linked debt - Indexation rate for index linked debt percentage increase: override","%","Periodic Review 2014",null,null,null,null,2.3999999999999799E-2,2.4000000000000243E-2,2.4000000000000021E-2,2.4000000000000243E-2,2.3999999999999577E-2,0,0,0,0,0]
[null,"C00621_A001","Preference shares - Preference share capital (base year only): override","£m 3dp","Periodic Review 2014",null,null,null,0]
[null,"C00622_A001","Preference shares - Preference shares issued: override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00623_A001","Preference shares - Preference shares repaid: override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00624_A001","Preference shares - Preference share dividend paid: override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00625_A001","Interest receivable (other) - Interest receivable (other): override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00626_A001","Equity - Number of ordinary shares issued: override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00627_A001","Dividends - Percentage of dividends issued as scrip shares: override","£ 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00628_A001","Dividends - Special ordinary dividend paid per share: override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00629_A001","Dividends - Ordinary dividend: override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00630_A001","Dividends - Dividend yield: override","%","Periodic Review 2014",null,null,null,0.04]
[null,"C00631_A001","Dividends - Real dividend growth: override","%","Periodic Review 2014",null,null,null,null,4.0895999999999821E-2,4.0896000000000265E-2,4.0896000000000043E-2,4.0896000000000265E-2,4.0895999999999599E-2,1.6499999999999959E-2,1.6499999999999959E-2,1.6499999999999959E-2,1.6499999999999959E-2,1.6499999999999959E-2]
[null,"C00632_A001","Dividends - Percentage distributed: override","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00633_A001","Dividends - Interim dividends: override","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00634_A001","Dividends - % of dividend paid as interim dividend: override","%","Periodic Review 2014",null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,"C00635_A001","Retail Dividend % Distributed","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00636_A001","RPI: Basket year - cumulative % increase from 2012/13 basket value: Override","%","Periodic Review 2014",null,null,1.0297693920335429,1.0570230607966458,1.077987421383648,1.1038591194968557,1.1303517383647801,1.157480180085535,1.1852597044075881,1.27508164572085,1.3146091767381964,1.3553620612170802,1.3553620612170802,1.3553620612170802]
[null,"C00637_A001","RPI: Fin year end - inflate from year average (2012):Override","%","Periodic Review 2014",null,null,1.0288477912877627,1.0490105922822794,1.0741868464970539,1.0999673308129834,1.126366546752495,1.1533993438745551,1.1810809281275441,1.2764189067122229,1.3159878928203015,1.3159878928203015,1.3159878928203015,1.3159878928203015]
[null,"C_AN_01_000010_A001","Phase 1 - Revenue","£m 3dp","Periodic Review 2014",null,null,null,null,113.08909480385901,107.66709095279799,110.59071812070502,113.5469850594789,118.2752308632644,0,0,0,0,0]
[null,"C_AN_01_000020_A001","Phase 1 - Operating expenditure","£m 3dp","Periodic Review 2014",null,null,null,null,-56.695132954874438,-56.860117381763878,-58.205646798394369,-59.738021782203695,-61.584761311545151,0,0,0,0,0]
[null,"C_AN_01_000030_A001","Phase 1 - Infrastructure spend expensed in year","£m 3dp","Periodic Review 2014",null,null,null,null,-4.5220952742994349,-3.3297058145990555,-3.4110268334369671,-3.9001588171897943,-4.4552318069184942,0,0,0,0,0]
[null,"C_AN_01_000040_A001","Phase 1 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,-19.224403510684592,-20.556640932672579,-21.506117937566053,-22.799247698936156,-24.211791396359821,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_01_000050_A001","Phase 1 - Operating income","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_01_000060_A001","Phase 1 - Operating profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.647463064000547,26.920626823762476,27.467926551307634,27.10955676114925,28.023446348440935,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_01_000070_A001","Phase 1 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_01_000080_A001","Phase 1 - Interest income /(expense) excl indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-9.2257515537049759,-9.8993706508748947,-10.936857937852642,-11.914486971800628,-12.874281010033449,-12.010017656603615,-8.9902528242285058,-7.3192121717882532,-5.6785964809722653,-4.0641648924670646]
[null,"C_AN_01_000090_A001","Phase 1 - Indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-2.1083525853118599,-2.1589530473593843,-2.2107679204959894,-2.2638263505879146,-2.3181581830019606,0,0,0,0,0]
[null,"C_AN_01_000100_A001","Phase 1 - Profit before tax","£m 3dp","Periodic Review 2014",null,null,null,null,23.368376140882777,16.910689142892053,16.360553524341597,14.96179282088894,14.850212137084307,-35.644695230861686,-32.624930398486569,-30.953889746046322,-29.31327405523033,-27.698842466725132]
[null,"C_AN_01_000110_A001","Phase 1 - Current Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7318711410478507,-2.2916372525700988,-1.9189176659718832,-1.622048723405217,-1.5645629524876781,0,0,0,0,0]
[null,"C_AN_01_000120_A001","Phase 1 - Deferred Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-0.52293588374074318,-0.54067274599209725,2.8180527794098964,-0.6265370306485778,-0.64959749682560641,67.004690377797132,0,0,0,0]
[null,"C_AN_01_000130_A001","Phase 1 - Profit/ (loss) for the year","£m 3dp","Periodic Review 2014",null,null,null,null,19.113569116094183,14.078379144329858,17.259688637779611,12.713207066835146,12.636051687771023,31.359995146935447,-32.624930398486569,-30.953889746046322,-29.31327405523033,-27.698842466725132]
[null,"C_AN_01_000140_A001","Phase 1 - Dividends","£m 3dp","Periodic Review 2014",null,null,null,null,-4.9225819963352286,-5.1238959096573558,-5.3334427567787035,-5.5515592317599269,-5.7785957981019784,-5.8739426287706609,-5.970862682145377,-6.0693819164007756,-6.1695267180213884,-6.27132390886874]
[null,"C_AN_01_000150_A001","Phase 1 - Retained profit for the year","£m 3dp","Periodic Review 2014",null,null,null,null,14.190987119758955,8.9544832346725016,11.926245881000908,7.1616478350752191,6.8574558896690441,25.486052518164787,-38.59579308063195,-37.023271662447101,-35.482800773251718,-33.97016637559387]
[null,"C_AN_01_000160_A001","Phase 1 - Fixed assets","£m 3dp","Periodic Review 2014",null,null,null,null,506.03694196778565,534.3687355847843,561.97678875805343,587.54741261359925,613.77001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_01_000170_A001","Phase 1 - Intangible assets & Investments - driven by cashflow","£m 3dp","Periodic Review 2014",null,null,null,null,68.5,68.5,68.5,68.5,68.5,0,0,0,0,0]
[null,"C_AN_01_000180_A001","Phase 1 - Non-current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,574.53694196778565,602.8687355847843,630.47678875805343,656.04741261359925,682.27001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_01_000190_A001","Phase 1 - Inventories","£m 3dp","Periodic Review 2014",null,null,null,null,1.3355824815339901,1.3355824815338999,1.3355824815339301,1.3355824815339301,1.33558248153379,0,0,0,0,0]
[null,"C_AN_01_000200_A001","Phase 1 - Trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,26.315329615281158,26.253118408918997,28.00877699820845,29.768367155815294,31.905120930604806,0,0,0,0,0]
[null,"C_AN_01_000210_A001","Phase 1 - Cash and cash equivalents","£m 3dp","Periodic Review 2014",null,null,null,null,10.009448123893147,-10.053291052165545,-28.647599804991717,-46.327545450030968,-64.241617098214775,-24.977910126709716,-39.939025633083602,-53.327619721272633,-65.175742920266288,-75.511231721602087]
[null,"C_AN_01_000220_A001","Phase 1 - Current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,37.660360220708299,17.535409838287354,0.69675967475066258,-15.223595812681744,-31.000913686076181,-24.977910126709716,-39.939025633083602,-53.327619721272633,-65.175742920266288,-75.511231721602087]
[null,"C_AN_01_000230_A001","Phase 1 - Trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-31.791481316871614,-29.715197557544059,-30.355814685246493,-31.391400183182668,-32.683016315326867,0,0,0,0,0]
[null,"C_AN_01_000240_A001","Phase 1 - Capex creditor","£m 3dp","Periodic Review 2014",null,null,null,null,-9.3025117053343838,-10.216421577715847,-10.272011332844139,-10.032196222335701,-10.345456887444714,0,0,0,0,0]
[null,"C_AN_01_000250_A001","Phase 1 - Dividend creditor","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_01_000260_A001","Phase 1 - Borrowings excluding preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,-237.99146563368276,-240.15041868104214,-242.36118660153815,-244.62501295212607,-246.94317113512801,-246.94317113512801,-246.94317113512801,-246.94317113512801,-246.94317113512801,-246.94317113512801]
[null,"C_AN_01_000270_A001","Phase 1 - Preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_01_000280_A001","Phase 1 - Current tax liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7318711410478507,-2.2916372525700988,-1.9189176659718834,-1.622048723405217,-1.5645629524876781,0,0,0,0,0]
[null,"C_AN_01_000290_A001","Phase 1 - Retirement benefit obligations","£m 3dp","Periodic Review 2014",null,null,null,null,30.226985337247754,31.071643355270112,31.944688663857381,32.845332956916756,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329]
[null,"C_AN_01_000300_A001","Phase 1 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_01_000310_A001","Phase 1 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_01_000320_A001","Phase 1 - Total Liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-252.59034445968888,-251.30203171360205,-252.96324162174329,-254.82532512413286,-257.76355601998796,-213.17051986472867,-213.17051986472867,-213.17051986472867,-213.17051986472867,-213.17051986472867]
[null,"C_AN_01_000330_A001","Phase 1 - Net assets before deferred tax","£m 3dp","Periodic Review 2014",null,null,null,null,359.60695772880507,369.10211370946962,378.21030681106078,385.99849167678462,393.50554506327933,351.98690720364687,313.39111412301497,276.36784246056789,240.88504168731609,206.91487531172228]
[null,"C_AN_01_000340_A001","Phase 1 - Deferred tax ","£m 3dp","Periodic Review 2014",null,null,null,null,-68.005935883740747,-68.546608629732845,-65.728555850322948,-66.355092880971526,-67.004690377797132,0,0,0,0,0]
[null,"C_AN_01_000350_A001","Phase 1 - Net assets","£m 3dp","Periodic Review 2014",null,null,null,null,291.60102184506434,300.5555050797368,312.48175096073783,319.64339879581308,326.50085468548218,351.98690720364687,313.39111412301497,276.36784246056789,240.88504168731609,206.91487531172228]
[null,"C_AN_01_000360_A001","Phase 1 - Called up share capital, including share premium","£m 3dp","Periodic Review 2014",null,null,null,null,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002]
[null,"C_AN_01_000365_A001","Phase 1 - Non-distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996]
[null,"C_AN_01_000370_A001","Phase 1 - Retained earnings and other distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,276.37802184506438,285.3325050797369,297.25875096073781,304.42039879581301,311.27785468548205,336.76390720364685,298.1681141230149,261.14484246056782,225.6620416873161,191.69187531172224]
[null,"C_AN_01_000380_A001","Phase 1 - Total equity","£m 3dp","Periodic Review 2014",null,null,null,null,291.60102184506439,300.55550507973692,312.48175096073783,319.64339879581303,326.50085468548207,351.98690720364687,313.39111412301492,276.36784246056783,240.88504168731612,206.91487531172226]
[null,"C_AN_01_000390_A001","Phase 1 - Operating Profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.647463064000547,26.920626823762476,27.467926551307634,27.10955676114925,28.023446348440935,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_01_000400_A001","Phase 1 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,19.224403510684592,20.556640932672579,21.506117937566053,22.799247698936156,24.211791396359821,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067]
[null,"C_AN_01_000410_A001","Phase 1 - Changes in working capital - inventories","£m 3dp","Periodic Review 2014",null,null,null,null,9.9999999996991384E-4,9.0150109599562711E-14,-3.0198066269804258E-14,0,1.4011014570769476E-13,1.33558248153379,0,0,0,0]
[null,"C_AN_01_000420_A001","Phase 1 - Changes in working capital - trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,5.2452356768611317,6.2211206362160709E-2,-1.7556585892894532,-1.7595901576068442,-2.1367537747895113,31.905120930604806,0,0,0,0]
[null,"C_AN_01_000430_A001","Phase 1 - Changes in working capital - trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-0.2040069777940019,-1.1623738869460922,0.69620688283072596,0.79577038742773709,1.6048767972532119,-43.028473202771579,0,0,0,0]
[null,"C_AN_01_000440_A001","Phase 1 - Pension contributions","£m 3dp","Periodic Review 2014",null,null,null,null,-0.81798533724775502,-0.84465801802235796,-0.87304530858726903,-0.90064429305937899,-0.92731831348257299,0,0,0,0,0]
[null,"C_AN_01_000450_A001","Phase 1 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_01_000460_A001","Phase 1 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_01_000470_A001","Phase 1 - Cash generated from operations","£m 3dp","Periodic Review 2014",null,null,null,null,56.09610993650449,45.532447057828854,47.041547473827656,48.04434039684692,50.776042453782026,-9.7877697906329857,0,0,0,0]
[null,"C_AN_01_000480_A001","Phase 1 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_01_000490_A001","Phase 1 - Net interest income / (paid)","£m 3dp","Periodic Review 2014",null,null,null,null,-9.2257515537049759,-9.8993706508748947,-10.936857937852642,-11.914486971800628,-12.874281010033449,-12.010017656603615,-8.9902528242285058,-7.3192121717882532,-5.6785964809722653,-4.0641648924670646]
[null,"C_AN_01_000500_A001","Phase 1 - Tax paid","£m 3dp","Periodic Review 2014",null,null,null,null,-1.925,-3.7318711410478507,-2.2916372525700988,-1.9189176659718834,-1.622048723405217,-1.5645629524876781,0,0,0,0]
[null,"C_AN_01_000510_A001","Phase 1 - Net cash generated from operating activities","£m 3dp","Periodic Review 2014",null,null,null,null,47.000375598698582,33.949591283269967,35.85330511478751,36.241485141202638,38.298917702022145,-23.362350399724278,-8.9902528242285058,-7.3192121717882532,-5.6785964809722653,-4.0641648924670646]
[null,"C_AN_01_000520_A001","Phase 1 - Capex","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,0,0,0,0,0]
[null,"C_AN_01_000530_A001","Phase 1 - Investment in other non-current assets","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,68.5,0,0,0,0]
[null,"C_AN_01_000540_A001","Phase 1 - Net cash used in investing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,68.5,0,0,0,0]
[null,"C_AN_01_000550_A001","Phase 1 - Net cash generated before financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,1.0720301202283764,-14.938843266401335,-13.260865996047471,-12.128386413279323,-12.135475850081832,45.137649600275722,-8.9902528242285058,-7.3192121717882532,-5.6785964809722653,-4.0641648924670646]
[null,"C_AN_01_000560_A001","Phase 1 - Equity dividends paid","£m 3dp","Periodic Review 2014",null,null,null,null,-4.9225819963352286,-5.1238959096573558,-5.3334427567787035,-5.5515592317599269,-5.7785957981019784,-5.8739426287706609,-5.970862682145377,-6.0693819164007756,-6.1695267180213884,-6.27132390886874]
[null,"C_AN_01_000570_A001","Phase 1 - Proceeds from share issues","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_01_000580_A001","Phase 1 - Net loans received","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_01_000590_A001","Phase 1 - Net cash generated from financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-4.9225819963352286,-5.1238959096573558,-5.3334427567787035,-5.5515592317599269,-5.7785957981019784,-5.8739426287706609,-5.970862682145377,-6.0693819164007756,-6.1695267180213884,-6.27132390886874]
[null,"C_AN_01_000600_A001","Phase 1 - Cash Bf","£m 3dp","Periodic Review 2014",null,null,null,null,13.86,10.009448123893147,-10.053291052165545,-28.647599804991717,-46.327545450030968,-64.241617098214775,-24.977910126709716,-39.939025633083602,-53.327619721272633,-65.175742920266288]
[null,"C_AN_01_000610_A001","Phase 1 - Increase / (decrease) in cash","£m 3dp","Periodic Review 2014",null,null,null,null,-3.8505518761068522,-20.062739176058692,-18.594308752826173,-17.67994564503925,-17.91407164818381,39.263706971505059,-14.961115506373883,-13.388594088189029,-11.848123198993655,-10.335488801335805]
[null,"C_AN_01_000620_A001","Phase 1 - Cash Cf","£m 3dp","Periodic Review 2014",null,null,null,null,10.009448123893147,-10.053291052165545,-28.647599804991717,-46.327545450030968,-64.241617098214775,-24.977910126709716,-39.939025633083602,-53.327619721272633,-65.175742920266288,-75.511231721602087]
[null,"C_AN_01_000630_A001","Phase 1 - Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-227.98201750978961,-250.20370973320769,-271.00878640652985,-290.95255840215702,-311.18478823334277,-271.92108126183774,-286.8821967682116,-300.27079085640065,-312.11891405539427,-322.4544028567301]
[null,"C_AN_01_000640_A001","Phase 1 - Average Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-225.00256527908024,-239.09286362149865,-260.60624806986874,-280.98067240434341,-301.06867331774987,-291.55293474759026,-279.40163901502467,-293.57649381230613,-306.19485245589749,-317.28665845606224]
[null,"C_AN_01_000650_A001","Phase 1 - Funds from operations","£m 3dp","Periodic Review 2014",null,null,null,null,41.95814689963148,35.04975396385381,36.912756821246262,37.205304911381745,38.830794679558302,-13.574580609091299,-8.9902528242285058,-7.3192121717882532,-5.6785964809722653,-4.0641648924670646]
[null,"C_AN_01_000660_A001","Phase 1 - FFO less dividends declared","£m 3dp","Periodic Review 2014",null,null,null,null,37.035564903296248,29.925858054196453,31.57931406446756,31.653745679621817,33.05219888145632,-19.448523237861959,-14.961115506373883,-13.388594088189029,-11.848123198993655,-10.335488801335805]
[null,"C_AN_01_000670_A001","Phase 1 - Average RCV","£m 3dp","Periodic Review 2014",null,null,null,null,438.56378532726501,462.578002198852,489.5262696886615,517.12399784218042,545.71849991668057,539.26432643091084,510.59477910478211,483.14537167613742,456.84289575112768,431.61853543953487]
[null,"C_AN_01_000680_A001","Phase 1 - Year end RCV","£m 3dp","Periodic Review 2014",null,null,null,null,444.11919316514224,470.37795059659828,497.38551796640627,524.92522528676068,553.91356913971845,524.61508372210312,496.57447448746103,469.71626886481374,443.96952263744163,419.26754824162811]
[null,"C_AN_01_000690_A001","Phase 1 - EBIT less Tax IFRS","£m 3dp","Periodic Review 2014",null,null,null,null,30.627293526339411,26.325820401343588,27.229269205012596,27.149425087885579,28.100608869677675,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_01_000695_A001","Phase 1 - EBIT less Tax Building Blocks method","£m 3dp","Periodic Review 2014",null,null,null,null,17.309422993180675,18.154477771420293,19.221349527537871,20.298080437881296,21.428772577503935,-29.298485417615304,-28.040609234642091,-26.858205622647269,-25.746746227372135,-24.701974395813508]
[null,"C_AN_01_000700_A001","Phase 1 - EBITDA","£m 3dp","Periodic Review 2014",null,null,null,null,53.926883790584199,49.525653773798908,51.014297320256276,51.939353842213634,54.254442726479539,0,0,0,0,0]
[null,"C_AN_01_000710_A001","Phase 1 - Return on Capital Employed  (RoCE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,6.9835436830436692E-2,5.6911094509908632E-2,5.5623713968058139E-2,5.250080290447328E-2,5.1492864680174909E-2,-4.3827630376892884E-2,-4.6288521820956295E-2,-4.8918356585439658E-2,-5.1734803789382833E-2,-5.4758254415997E-2]
[null,"C_AN_01_000720_A001","Phase 1 - Return on Regulatory Equity (RoRE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,0.11591395931794232,8.9873970093409222E-2,8.9233986551013264E-2,8.3914417235343736E-2,8.2741593474617556E-2,-0.1258961017993446,-0.13352982710802713,-0.16478606148861366,-0.20952893620401389,-0.27859598625215026]
[null,"C_AN_01_000722_A001","Phase 1 - Return on Capital Employed  (RoCE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,3.9468427563539112E-2,3.9246305888138808E-2,3.926520539901289E-2,3.9251863233150532E-2,3.9267081069774334E-2,-5.4330472055375147E-2,-5.4917540057509512E-2,-5.5590319595674183E-2,-5.6357987541953765E-2,-5.7231032422318182E-2]
[null,"C_AN_01_000724_A001","Phase 1 - Return on Regulatory Equity (RoRE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,5.355305629372336E-2,5.3310721718417144E-2,5.4252687751339686E-2,5.4900916060575837E-2,5.5470630789198262E-2,-0.14876064510867279,-0.15258719039602731,-0.18179058293070757,-0.22354882392983702,-0.28793106278299152]
[null,"C_AN_01_000730_A001","Phase 1 - Cash Interest Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,5.5479380899631394,4.5406042666718571,4.3750787503137092,4.1226946656989742,4.016152486441448,-0.13027149478230959,0,0,0,0]
[null,"C_AN_01_000740_A001","Phase 1 - Adjusted cash interest cover ratio ","Nr 3dp","Periodic Review 2014",null,null,null,null,2.6559960417879713,1.7894917299351332,1.8174166063294308,1.7041040378651955,1.7028878465937693,-2.5697754368523498,-3.1190011874942329,-3.6695487153892938,-4.5339982007251001,-6.0779951230814113]
[null,"C_AN_01_000750_A001","Phase 1 - Funds from operations/debt","Nr 3dp","Periodic Review 2014",null,null,null,null,0.18647852680074561,0.14659473073751006,0.14164187196060596,0.13241232784097581,0.12897653632191758,-4.6559574578947008E-2,-3.2176807752173062E-2,-2.493119281023802E-2,-1.8545695446627982E-2,-1.2809126334663924E-2]
[null,"C_AN_01_000760_A001","Phase 1 - Retained cash flow/debt ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.16244950065724342,0.11960597261370108,0.11652505619170829,0.10879349490328162,0.10621405714945178,-7.1522675430724048E-2,-5.2150728330004448E-2,-4.4588399857353737E-2,-3.7960285857238603E-2,-3.2052559089813304E-2]
[null,"C_AN_01_000770_A001","Phase 1 - Gearing","% 1dp","Periodic Review 2014",null,null,null,null,0.51333520599506333,0.5319205745419503,0.54486666100486258,0.55427429353049851,0.56179304059411828,0.51832493898684506,0.57772239917147739,0.63925993362350375,0.70301878426524245,0.76908981915980867]
[null,"C_AN_01_000780_A001","Phase 1 - Dividend Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,3.8828340757602176,2.7475927287662847,3.2361252243389842,2.290024574376174,2.186699352102361,5.3388323871829648,-5.4640228950574663,-5.1000069154327319,-4.7513002852561286,-4.4167456296674716]
[null,"C_AN_01_000790_A001","Phase 1 - Regulatory equity/retained earnings for the regulatory company ","Nr 3dp","Periodic Review 2014",null,null,null,null,18.673070580982024,18.75795276758619,18.432266518911895,18.214632318641705,18.027557750338921,-6.7222080091779572,-6.5536300747433875,-5.5008349930929379,-4.4732957320941207,-3.4730535508552687]
[null,"C_AN_01_000800_A001","Phase 1 - RCV/EBITDA ","Nr 3dp","Periodic Review 2014",null,null,null,null,8.1325631021134512,9.3401695273243348,9.5958642067639541,9.9563040274461141,10.058503460590076,0,0,0,0,0]
[null,"C_AN_01_000810_A001","Phase 1 - RCF to Capex ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.80637707536530745,0.61212551250319502,0.64297764474540653,0.65441037286957149,0.65535037805718743,0,0,0,0,0]
[null,"C_AN_02_000010_A001","Phase 2 - Revenue","£m 3dp","Periodic Review 2014",null,null,null,null,113.08909480385901,107.66709095279799,110.59071812070502,113.5469850594789,118.2752308632644,0,0,0,0,0]
[null,"C_AN_02_000020_A001","Phase 2 - Operating expenditure","£m 3dp","Periodic Review 2014",null,null,null,null,-56.695132954874438,-56.860117381763878,-58.205646798394369,-59.738021782203695,-61.584761311545151,0,0,0,0,0]
[null,"C_AN_02_000030_A001","Phase 2 - Infrastructure spend expensed in year","£m 3dp","Periodic Review 2014",null,null,null,null,-4.5220952742994349,-3.3297058145990555,-3.4110268334369671,-3.9001588171897943,-4.4552318069184942,0,0,0,0,0]
[null,"C_AN_02_000040_A001","Phase 2 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,-19.224403510684592,-20.556640932672579,-21.506117937566053,-22.799247698936156,-24.211791396359821,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_02_000050_A001","Phase 2 - Operating income","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_02_000060_A001","Phase 2 - Operating profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.647463064000547,26.920626823762476,27.467926551307634,27.10955676114925,28.023446348440935,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_02_000070_A001","Phase 2 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_02_000080_A001","Phase 2 - Interest income /(expense) excl indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-9.2257515537049759,-9.8993706508748947,-10.936857937852642,-11.914486971800628,-12.874281010033449,-12.010017656603615,-8.9902528242285058,-7.3192121717882532,-5.6785964809722653,-4.0641648924670646]
[null,"C_AN_02_000090_A001","Phase 2 - Indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-2.1083525853118599,-2.1589530473593843,-2.2107679204959894,-2.2638263505879146,-2.3181581830019606,0,0,0,0,0]
[null,"C_AN_02_000100_A001","Phase 2 - Profit before tax","£m 3dp","Periodic Review 2014",null,null,null,null,23.368376140882777,16.910689142892053,16.360553524341597,14.96179282088894,14.850212137084307,-35.644695230861686,-32.624930398486569,-30.953889746046322,-29.31327405523033,-27.698842466725132]
[null,"C_AN_02_000110_A001","Phase 2 - Current Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7318711410478507,-2.2916372525700988,-1.9189176659718832,-1.622048723405217,-1.5645629524876781,0,0,0,0,0]
[null,"C_AN_02_000120_A001","Phase 2 - Deferred Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-0.52293588374074318,-0.54067274599209725,2.8180527794098964,-0.6265370306485778,-0.64959749682560641,67.004690377797132,0,0,0,0]
[null,"C_AN_02_000130_A001","Phase 2 - Profit/ (loss) for the year","£m 3dp","Periodic Review 2014",null,null,null,null,19.113569116094183,14.078379144329858,17.259688637779611,12.713207066835146,12.636051687771023,31.359995146935447,-32.624930398486569,-30.953889746046322,-29.31327405523033,-27.698842466725132]
[null,"C_AN_02_000140_A001","Phase 2 - Dividends","£m 3dp","Periodic Review 2014",null,null,null,null,-4.9225819963352286,-5.1238959096573558,-5.3334427567787035,-5.5515592317599269,-5.7785957981019784,-5.8739426287706609,-5.970862682145377,-6.0693819164007756,-6.1695267180213884,-6.27132390886874]
[null,"C_AN_02_000150_A001","Phase 2 - Retained profit for the year","£m 3dp","Periodic Review 2014",null,null,null,null,14.190987119758955,8.9544832346725016,11.926245881000908,7.1616478350752191,6.8574558896690441,25.486052518164787,-38.59579308063195,-37.023271662447101,-35.482800773251718,-33.97016637559387]
[null,"C_AN_02_000160_A001","Phase 2 - Fixed assets","£m 3dp","Periodic Review 2014",null,null,null,null,506.03694196778565,534.3687355847843,561.97678875805343,587.54741261359925,613.77001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_02_000170_A001","Phase 2 - Intangible assets & Investments - driven by cashflow","£m 3dp","Periodic Review 2014",null,null,null,null,68.5,68.5,68.5,68.5,68.5,0,0,0,0,0]
[null,"C_AN_02_000180_A001","Phase 2 - Non-current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,574.53694196778565,602.8687355847843,630.47678875805343,656.04741261359925,682.27001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_02_000190_A001","Phase 2 - Inventories","£m 3dp","Periodic Review 2014",null,null,null,null,1.3355824815339901,1.3355824815338999,1.3355824815339301,1.3355824815339301,1.33558248153379,0,0,0,0,0]
[null,"C_AN_02_000200_A001","Phase 2 - Trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,26.315329615281158,26.253118408918997,28.00877699820845,29.768367155815294,31.905120930604806,0,0,0,0,0]
[null,"C_AN_02_000210_A001","Phase 2 - Cash and cash equivalents","£m 3dp","Periodic Review 2014",null,null,null,null,10.009448123893147,-10.053291052165545,-28.647599804991717,-46.327545450030968,-64.241617098214775,-24.977910126709716,-39.939025633083602,-53.327619721272633,-65.175742920266288,-75.511231721602087]
[null,"C_AN_02_000220_A001","Phase 2 - Current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,37.660360220708299,17.535409838287354,0.69675967475066258,-15.223595812681744,-31.000913686076181,-24.977910126709716,-39.939025633083602,-53.327619721272633,-65.175742920266288,-75.511231721602087]
[null,"C_AN_02_000230_A001","Phase 2 - Trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-31.791481316871614,-29.715197557544059,-30.355814685246493,-31.391400183182668,-32.683016315326867,0,0,0,0,0]
[null,"C_AN_02_000240_A001","Phase 2 - Capex creditor","£m 3dp","Periodic Review 2014",null,null,null,null,-9.3025117053343838,-10.216421577715847,-10.272011332844139,-10.032196222335701,-10.345456887444714,0,0,0,0,0]
[null,"C_AN_02_000250_A001","Phase 2 - Dividend creditor","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_02_000260_A001","Phase 2 - Borrowings excluding preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,-237.99146563368276,-240.15041868104214,-242.36118660153815,-244.62501295212607,-246.94317113512801,-246.94317113512801,-246.94317113512801,-246.94317113512801,-246.94317113512801,-246.94317113512801]
[null,"C_AN_02_000270_A001","Phase 2 - Preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_02_000280_A001","Phase 2 - Current tax liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7318711410478507,-2.2916372525700988,-1.9189176659718834,-1.622048723405217,-1.5645629524876781,0,0,0,0,0]
[null,"C_AN_02_000290_A001","Phase 2 - Retirement benefit obligations","£m 3dp","Periodic Review 2014",null,null,null,null,30.226985337247754,31.071643355270112,31.944688663857381,32.845332956916756,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329]
[null,"C_AN_02_000300_A001","Phase 2 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_02_000310_A001","Phase 2 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_02_000320_A001","Phase 2 - Total Liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-252.59034445968888,-251.30203171360205,-252.96324162174329,-254.82532512413286,-257.76355601998796,-213.17051986472867,-213.17051986472867,-213.17051986472867,-213.17051986472867,-213.17051986472867]
[null,"C_AN_02_000330_A001","Phase 2 - Net assets before deferred tax","£m 3dp","Periodic Review 2014",null,null,null,null,359.60695772880507,369.10211370946962,378.21030681106078,385.99849167678462,393.50554506327933,351.98690720364687,313.39111412301497,276.36784246056789,240.88504168731609,206.91487531172228]
[null,"C_AN_02_000340_A001","Phase 2 - Deferred tax ","£m 3dp","Periodic Review 2014",null,null,null,null,-68.005935883740747,-68.546608629732845,-65.728555850322948,-66.355092880971526,-67.004690377797132,0,0,0,0,0]
[null,"C_AN_02_000350_A001","Phase 2 - Net assets","£m 3dp","Periodic Review 2014",null,null,null,null,291.60102184506434,300.5555050797368,312.48175096073783,319.64339879581308,326.50085468548218,351.98690720364687,313.39111412301497,276.36784246056789,240.88504168731609,206.91487531172228]
[null,"C_AN_02_000360_A001","Phase 2 - Called up share capital, including share premium","£m 3dp","Periodic Review 2014",null,null,null,null,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002]
[null,"C_AN_02_000365_A001","Phase 2 - Non-distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996]
[null,"C_AN_02_000370_A001","Phase 2 - Retained earnings and other distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,276.37802184506438,285.3325050797369,297.25875096073781,304.42039879581301,311.27785468548205,336.76390720364685,298.1681141230149,261.14484246056782,225.6620416873161,191.69187531172224]
[null,"C_AN_02_000380_A001","Phase 2 - Total equity","£m 3dp","Periodic Review 2014",null,null,null,null,291.60102184506439,300.55550507973692,312.48175096073783,319.64339879581303,326.50085468548207,351.98690720364687,313.39111412301492,276.36784246056783,240.88504168731612,206.91487531172226]
[null,"C_AN_02_000390_A001","Phase 2 - Operating Profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.647463064000547,26.920626823762476,27.467926551307634,27.10955676114925,28.023446348440935,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_02_000400_A001","Phase 2 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,19.224403510684592,20.556640932672579,21.506117937566053,22.799247698936156,24.211791396359821,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067]
[null,"C_AN_02_000410_A001","Phase 2 - Changes in working capital - inventories","£m 3dp","Periodic Review 2014",null,null,null,null,9.9999999996991384E-4,9.0150109599562711E-14,-3.0198066269804258E-14,0,1.4011014570769476E-13,1.33558248153379,0,0,0,0]
[null,"C_AN_02_000420_A001","Phase 2 - Changes in working capital - trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,5.2452356768611317,6.2211206362160709E-2,-1.7556585892894532,-1.7595901576068442,-2.1367537747895113,31.905120930604806,0,0,0,0]
[null,"C_AN_02_000430_A001","Phase 2 - Changes in working capital - trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-0.2040069777940019,-1.1623738869460922,0.69620688283072596,0.79577038742773709,1.6048767972532119,-43.028473202771579,0,0,0,0]
[null,"C_AN_02_000440_A001","Phase 2 - Pension contributions","£m 3dp","Periodic Review 2014",null,null,null,null,-0.81798533724775502,-0.84465801802235796,-0.87304530858726903,-0.90064429305937899,-0.92731831348257299,0,0,0,0,0]
[null,"C_AN_02_000450_A001","Phase 2 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_02_000460_A001","Phase 2 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_02_000470_A001","Phase 2 - Cash generated from operations","£m 3dp","Periodic Review 2014",null,null,null,null,56.09610993650449,45.532447057828854,47.041547473827656,48.04434039684692,50.776042453782026,-9.7877697906329857,0,0,0,0]
[null,"C_AN_02_000480_A001","Phase 2 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_02_000490_A001","Phase 2 - Net interest income / (paid)","£m 3dp","Periodic Review 2014",null,null,null,null,-9.2257515537049759,-9.8993706508748947,-10.936857937852642,-11.914486971800628,-12.874281010033449,-12.010017656603615,-8.9902528242285058,-7.3192121717882532,-5.6785964809722653,-4.0641648924670646]
[null,"C_AN_02_000500_A001","Phase 2 - Tax paid","£m 3dp","Periodic Review 2014",null,null,null,null,-1.925,-3.7318711410478507,-2.2916372525700988,-1.9189176659718834,-1.622048723405217,-1.5645629524876781,0,0,0,0]
[null,"C_AN_02_000510_A001","Phase 2 - Net cash generated from operating activities","£m 3dp","Periodic Review 2014",null,null,null,null,47.000375598698582,33.949591283269967,35.85330511478751,36.241485141202638,38.298917702022145,-23.362350399724278,-8.9902528242285058,-7.3192121717882532,-5.6785964809722653,-4.0641648924670646]
[null,"C_AN_02_000520_A001","Phase 2 - Capex","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,0,0,0,0,0]
[null,"C_AN_02_000530_A001","Phase 2 - Investment in other non-current assets","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,68.5,0,0,0,0]
[null,"C_AN_02_000540_A001","Phase 2 - Net cash used in investing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,68.5,0,0,0,0]
[null,"C_AN_02_000550_A001","Phase 2 - Net cash generated before financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,1.0720301202283764,-14.938843266401335,-13.260865996047471,-12.128386413279323,-12.135475850081832,45.137649600275722,-8.9902528242285058,-7.3192121717882532,-5.6785964809722653,-4.0641648924670646]
[null,"C_AN_02_000560_A001","Phase 2 - Equity dividends paid","£m 3dp","Periodic Review 2014",null,null,null,null,-4.9225819963352286,-5.1238959096573558,-5.3334427567787035,-5.5515592317599269,-5.7785957981019784,-5.8739426287706609,-5.970862682145377,-6.0693819164007756,-6.1695267180213884,-6.27132390886874]
[null,"C_AN_02_000570_A001","Phase 2 - Proceeds from share issues","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_02_000580_A001","Phase 2 - Net loans received","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_02_000590_A001","Phase 2 - Net cash generated from financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-4.9225819963352286,-5.1238959096573558,-5.3334427567787035,-5.5515592317599269,-5.7785957981019784,-5.8739426287706609,-5.970862682145377,-6.0693819164007756,-6.1695267180213884,-6.27132390886874]
[null,"C_AN_02_000600_A001","Phase 2 - Cash Bf","£m 3dp","Periodic Review 2014",null,null,null,null,13.86,10.009448123893147,-10.053291052165545,-28.647599804991717,-46.327545450030968,-64.241617098214775,-24.977910126709716,-39.939025633083602,-53.327619721272633,-65.175742920266288]
[null,"C_AN_02_000610_A001","Phase 2 - Increase / (decrease) in cash","£m 3dp","Periodic Review 2014",null,null,null,null,-3.8505518761068522,-20.062739176058692,-18.594308752826173,-17.67994564503925,-17.91407164818381,39.263706971505059,-14.961115506373883,-13.388594088189029,-11.848123198993655,-10.335488801335805]
[null,"C_AN_02_000620_A001","Phase 2 - Cash Cf","£m 3dp","Periodic Review 2014",null,null,null,null,10.009448123893147,-10.053291052165545,-28.647599804991717,-46.327545450030968,-64.241617098214775,-24.977910126709716,-39.939025633083602,-53.327619721272633,-65.175742920266288,-75.511231721602087]
[null,"C_AN_02_000630_A001","Phase 2 - Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-227.98201750978961,-250.20370973320769,-271.00878640652985,-290.95255840215702,-311.18478823334277,-271.92108126183774,-286.8821967682116,-300.27079085640065,-312.11891405539427,-322.4544028567301]
[null,"C_AN_02_000640_A001","Phase 2 - Average Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-225.00256527908024,-239.09286362149865,-260.60624806986874,-280.98067240434341,-301.06867331774987,-291.55293474759026,-279.40163901502467,-293.57649381230613,-306.19485245589749,-317.28665845606224]
[null,"C_AN_02_000650_A001","Phase 2 - Funds from operations","£m 3dp","Periodic Review 2014",null,null,null,null,41.95814689963148,35.04975396385381,36.912756821246262,37.205304911381745,38.830794679558302,-13.574580609091299,-8.9902528242285058,-7.3192121717882532,-5.6785964809722653,-4.0641648924670646]
[null,"C_AN_02_000660_A001","Phase 2 - FFO less dividends declared","£m 3dp","Periodic Review 2014",null,null,null,null,37.035564903296248,29.925858054196453,31.57931406446756,31.653745679621817,33.05219888145632,-19.448523237861959,-14.961115506373883,-13.388594088189029,-11.848123198993655,-10.335488801335805]
[null,"C_AN_02_000670_A001","Phase 2 - Average RCV","£m 3dp","Periodic Review 2014",null,null,null,null,438.56378532726501,462.578002198852,489.5262696886615,517.12399784218042,545.71849991668057,539.26432643091084,510.59477910478211,483.14537167613742,456.84289575112768,431.61853543953487]
[null,"C_AN_02_000680_A001","Phase 2 - Year end RCV","£m 3dp","Periodic Review 2014",null,null,null,null,444.11919316514224,470.37795059659828,497.38551796640627,524.92522528676068,553.91356913971845,524.61508372210312,496.57447448746103,469.71626886481374,443.96952263744163,419.26754824162811]
[null,"C_AN_02_000690_A001","Phase 2 - EBIT less Tax IFRS","£m 3dp","Periodic Review 2014",null,null,null,null,30.627293526339411,26.325820401343588,27.229269205012596,27.149425087885579,28.100608869677675,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_02_000695_A001","Phase 2 - EBIT less Tax Building Blocks method","£m 3dp","Periodic Review 2014",null,null,null,null,17.309422993180675,18.154477771420293,19.221349527537871,20.298080437881296,21.428772577503935,-29.298485417615304,-28.040609234642091,-26.858205622647269,-25.746746227372135,-24.701974395813508]
[null,"C_AN_02_000700_A001","Phase 2 - EBITDA","£m 3dp","Periodic Review 2014",null,null,null,null,53.926883790584199,49.525653773798908,51.014297320256276,51.939353842213634,54.254442726479539,0,0,0,0,0]
[null,"C_AN_02_000710_A001","Phase 2 - Return on Capital Employed  (RoCE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,6.9835436830436692E-2,5.6911094509908632E-2,5.5623713968058139E-2,5.250080290447328E-2,5.1492864680174909E-2,-4.3827630376892884E-2,-4.6288521820956295E-2,-4.8918356585439658E-2,-5.1734803789382833E-2,-5.4758254415997E-2]
[null,"C_AN_02_000720_A001","Phase 2 - Return on Regulatory Equity (RoRE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,0.11591395931794232,8.9873970093409222E-2,8.9233986551013264E-2,8.3914417235343736E-2,8.2741593474617556E-2,-0.1258961017993446,-0.13352982710802713,-0.16478606148861366,-0.20952893620401389,-0.27859598625215026]
[null,"C_AN_02_000722_A001","Phase 2 - Return on Capital Employed  (RoCE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,3.9468427563539112E-2,3.9246305888138808E-2,3.926520539901289E-2,3.9251863233150532E-2,3.9267081069774334E-2,-5.4330472055375147E-2,-5.4917540057509512E-2,-5.5590319595674183E-2,-5.6357987541953765E-2,-5.7231032422318182E-2]
[null,"C_AN_02_000724_A001","Phase 2 - Return on Regulatory Equity (RoRE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,5.355305629372336E-2,5.3310721718417144E-2,5.4252687751339686E-2,5.4900916060575837E-2,5.5470630789198262E-2,-0.14876064510867279,-0.15258719039602731,-0.18179058293070757,-0.22354882392983702,-0.28793106278299152]
[null,"C_AN_02_000730_A001","Phase 2 - Cash Interest Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,5.5479380899631394,4.5406042666718571,4.3750787503137092,4.1226946656989742,4.016152486441448,-0.13027149478230959,0,0,0,0]
[null,"C_AN_02_000740_A001","Phase 2 - Adjusted cash interest cover ratio ","Nr 3dp","Periodic Review 2014",null,null,null,null,2.6559960417879713,1.7894917299351332,1.8174166063294308,1.7041040378651955,1.7028878465937693,-2.5697754368523498,-3.1190011874942329,-3.6695487153892938,-4.5339982007251001,-6.0779951230814113]
[null,"C_AN_02_000750_A001","Phase 2 - Funds from operations/debt","Nr 3dp","Periodic Review 2014",null,null,null,null,0.18647852680074561,0.14659473073751006,0.14164187196060596,0.13241232784097581,0.12897653632191758,-4.6559574578947008E-2,-3.2176807752173062E-2,-2.493119281023802E-2,-1.8545695446627982E-2,-1.2809126334663924E-2]
[null,"C_AN_02_000760_A001","Phase 2 - Retained cash flow/debt ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.16244950065724342,0.11960597261370108,0.11652505619170829,0.10879349490328162,0.10621405714945178,-7.1522675430724048E-2,-5.2150728330004448E-2,-4.4588399857353737E-2,-3.7960285857238603E-2,-3.2052559089813304E-2]
[null,"C_AN_02_000770_A001","Phase 2 - Gearing","% 1dp","Periodic Review 2014",null,null,null,null,0.51333520599506333,0.5319205745419503,0.54486666100486258,0.55427429353049851,0.56179304059411828,0.51832493898684506,0.57772239917147739,0.63925993362350375,0.70301878426524245,0.76908981915980867]
[null,"C_AN_02_000780_A001","Phase 2 - Dividend Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,3.8828340757602176,2.7475927287662847,3.2361252243389842,2.290024574376174,2.186699352102361,5.3388323871829648,-5.4640228950574663,-5.1000069154327319,-4.7513002852561286,-4.4167456296674716]
[null,"C_AN_02_000790_A001","Phase 2 - Regulatory equity/retained earnings for the regulatory company ","Nr 3dp","Periodic Review 2014",null,null,null,null,18.673070580982024,18.75795276758619,18.432266518911895,18.214632318641705,18.027557750338921,-6.7222080091779572,-6.5536300747433875,-5.5008349930929379,-4.4732957320941207,-3.4730535508552687]
[null,"C_AN_02_000800_A001","Phase 2 - RCV/EBITDA ","Nr 3dp","Periodic Review 2014",null,null,null,null,8.1325631021134512,9.3401695273243348,9.5958642067639541,9.9563040274461141,10.058503460590076,0,0,0,0,0]
[null,"C_AN_02_000810_A001","Phase 2 - RCF to Capex ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.80637707536530745,0.61212551250319502,0.64297764474540653,0.65441037286957149,0.65535037805718743,0,0,0,0,0]
[null,"C_AN_03_000010_A001","Phase 3 - Revenue","£m 3dp","Periodic Review 2014",null,null,null,null,113.0782382606382,107.63346362499183,110.53581996423304,113.46666197484076,118.16724265672821,0,0,0,0,0]
[null,"C_AN_03_000020_A001","Phase 3 - Operating expenditure","£m 3dp","Periodic Review 2014",null,null,null,null,-56.695132954874438,-56.860117381763878,-58.205646798394369,-59.738021782203695,-61.584761311545151,0,0,0,0,0]
[null,"C_AN_03_000030_A001","Phase 3 - Infrastructure spend expensed in year","£m 3dp","Periodic Review 2014",null,null,null,null,-4.5220952742994349,-3.3297058145990555,-3.4110268334369671,-3.9001588171897943,-4.4552318069184942,0,0,0,0,0]
[null,"C_AN_03_000040_A001","Phase 3 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,-19.224403510684592,-20.556640932672579,-21.506117937566053,-22.799247698936156,-24.211791396359821,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_03_000050_A001","Phase 3 - Operating income","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_03_000060_A001","Phase 3 - Operating profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.636606520779736,26.886999495956317,27.413028394835656,27.029233676511112,27.915458141904743,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_03_000070_A001","Phase 3 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_03_000080_A001","Phase 3 - Interest income /(expense) excl indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-11.466608361584269,-12.341593058767355,-13.59444251960182,-14.802112695702258,-16.007607466529617,-15.496723617362322,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_03_000090_A001","Phase 3 - Indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-2.1083525853118599,-2.1589530473593843,-2.2107679204959894,-2.2638263505879146,-2.3181581830019606,0,0,0,0,0]
[null,"C_AN_03_000100_A001","Phase 3 - Profit before tax","£m 3dp","Periodic Review 2014",null,null,null,null,21.116662789782669,14.434839407193431,13.648070786120439,11.993844012349172,11.608897474051949,-39.131401191620391,-36.409873470925248,-35.057651263555464,-33.755112154040489,-32.499097313015682]
[null,"C_AN_03_000110_A001","Phase 3 - Current Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7211307087778405,-2.2583690125482736,-1.8646118754215026,-1.5425923309666683,-1.4577416430023011,0,0,0,0,0]
[null,"C_AN_03_000120_A001","Phase 3 - Deferred Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-0.52293588374074318,-0.54067274599209725,2.8180527794098964,-0.6265370306485778,-0.64959749682560641,67.004690377797132,0,0,0,0]
[null,"C_AN_03_000130_A001","Phase 3 - Profit/ (loss) for the year","£m 3dp","Periodic Review 2014",null,null,null,null,16.872596197264087,11.63579764865306,14.601511690108833,9.8247146507339256,9.5015583342240415,27.873289186176741,-36.409873470925248,-35.057651263555464,-33.755112154040489,-32.499097313015682]
[null,"C_AN_03_000140_A001","Phase 3 - Dividends","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_03_000150_A001","Phase 3 - Retained profit for the year","£m 3dp","Periodic Review 2014",null,null,null,null,10.270300961494648,4.7634949469215915,7.4481592970873534,2.3788187582474389,1.7511550833184302,19.995004281631189,-44.418150076395804,-43.198064433016285,-42.029842140797413,-40.910360344554093]
[null,"C_AN_03_000160_A001","Phase 3 - Fixed assets","£m 3dp","Periodic Review 2014",null,null,null,null,506.03694196778565,534.3687355847843,561.97678875805343,587.54741261359925,613.77001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_03_000170_A001","Phase 3 - Intangible assets & Investments - driven by cashflow","£m 3dp","Periodic Review 2014",null,null,null,null,68.5,68.5,68.5,68.5,68.5,0,0,0,0,0]
[null,"C_AN_03_000180_A001","Phase 3 - Non-current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,574.53694196778565,602.8687355847843,630.47678875805343,656.04741261359925,682.27001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_03_000190_A001","Phase 3 - Inventories","£m 3dp","Periodic Review 2014",null,null,null,null,1.3355824815339901,1.3355824815338999,1.3355824815339301,1.3355824815339301,1.33558248153379,0,0,0,0,0]
[null,"C_AN_03_000200_A001","Phase 3 - Trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,26.312807072787948,26.244932601944171,27.994898096108869,29.747348061296918,31.876041187000748,0,0,0,0,0]
[null,"C_AN_03_000210_A001","Phase 3 - Cash and cash equivalents","£m 3dp","Periodic Review 2014",null,null,null,null,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_03_000220_A001","Phase 3 - Current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,33.727698046038057,9.3865763212672597,-11.953748882262797,-32.685182250773138,-53.599616138131445,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_03_000230_A001","Phase 3 - Trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-31.790245732735698,-29.711306726561013,-30.349372948712187,-31.381860244286372,-32.670026085864166,0,0,0,0,0]
[null,"C_AN_03_000240_A001","Phase 3 - Capex creditor","£m 3dp","Periodic Review 2014",null,null,null,null,-9.3025117053343838,-10.216421577715847,-10.272011332844139,-10.032196222335701,-10.345456887444714,0,0,0,0,0]
[null,"C_AN_03_000250_A001","Phase 3 - Dividend creditor","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_03_000260_A001","Phase 3 - Borrowings excluding preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,-280.25569236154962,-282.414645408909,-284.62541332940498,-286.8892396799929,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487]
[null,"C_AN_03_000270_A001","Phase 3 - Preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_03_000280_A001","Phase 3 - Current tax liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7211307087778405,-2.2583690125482736,-1.8646118754215024,-1.5425923309666683,-1.4577416430023011,0,0,0,0,0]
[null,"C_AN_03_000290_A001","Phase 3 - Retirement benefit obligations","£m 3dp","Periodic Review 2014",null,null,null,null,30.226985337247754,31.071643355270112,31.944688663857381,32.845332956916756,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329]
[null,"C_AN_03_000300_A001","Phase 3 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_03_000310_A001","Phase 3 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_03_000320_A001","Phase 3 - Total Liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-294.84259517114975,-293.529099370464,-295.16672082252546,-297.00055552066488,-299.9079712089067,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553]
[null,"C_AN_03_000330_A001","Phase 3 - Net assets before deferred tax","£m 3dp","Periodic Review 2014",null,null,null,null,313.42204484267398,318.72621253558759,323.35631905326522,326.36167484216128,328.76242742230534,281.75274132613936,237.33459124974351,194.13652681672724,152.10668467592976,111.19632433137573]
[null,"C_AN_03_000340_A001","Phase 3 - Deferred tax ","£m 3dp","Periodic Review 2014",null,null,null,null,-68.005935883740747,-68.546608629732845,-65.728555850322948,-66.355092880971526,-67.004690377797132,0,0,0,0,0]
[null,"C_AN_03_000350_A001","Phase 3 - Net assets","£m 3dp","Periodic Review 2014",null,null,null,null,245.41610895893325,250.17960390585475,257.62776320294228,260.00658196118974,261.75773704450819,281.75274132613936,237.33459124974351,194.13652681672724,152.10668467592976,111.19632433137573]
[null,"C_AN_03_000360_A001","Phase 3 - Called up share capital, including share premium","£m 3dp","Periodic Review 2014",null,null,null,null,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002]
[null,"C_AN_03_000365_A001","Phase 3 - Non-distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996]
[null,"C_AN_03_000370_A001","Phase 3 - Retained earnings and other distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,230.19310895893321,234.95660390585479,242.40476320294215,244.78358196118958,246.53473704450801,266.52974132613917,222.11159124974336,178.91352681672709,136.88368467592966,95.973324331375565]
[null,"C_AN_03_000380_A001","Phase 3 - Total equity","£m 3dp","Periodic Review 2014",null,null,null,null,245.41610895893319,250.17960390585478,257.62776320294216,260.00658196118957,261.75773704450802,281.75274132613919,237.33459124974337,194.1365268167271,152.10668467592967,111.19632433137556]
[null,"C_AN_03_000390_A001","Phase 3 - Operating Profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.636606520779736,26.886999495956317,27.413028394835656,27.029233676511112,27.915458141904743,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_03_000400_A001","Phase 3 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,19.224403510684592,20.556640932672579,21.506117937566053,22.799247698936156,24.211791396359821,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067]
[null,"C_AN_03_000410_A001","Phase 3 - Changes in working capital - inventories","£m 3dp","Periodic Review 2014",null,null,null,null,9.9999999996991384E-4,9.0150109599562711E-14,-3.0198066269804258E-14,0,1.4011014570769476E-13,1.33558248153379,0,0,0,0]
[null,"C_AN_03_000420_A001","Phase 3 - Changes in working capital - trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,5.2477582193543419,6.787447084377618E-2,-1.749965494164698,-1.752449965188049,-2.1286931257038297,31.876041187000748,0,0,0,0]
[null,"C_AN_03_000430_A001","Phase 3 - Changes in working capital - trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-0.20524256192991785,-1.1650291337932224,0.69365597727946593,0.79267218506574721,1.6014265066868063,-43.015482973308877,0,0,0,0]
[null,"C_AN_03_000440_A001","Phase 3 - Pension contributions","£m 3dp","Periodic Review 2014",null,null,null,null,-0.81798533724775502,-0.84465801802235796,-0.87304530858726903,-0.90064429305937899,-0.92731831348257299,0,0,0,0,0]
[null,"C_AN_03_000450_A001","Phase 3 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_03_000460_A001","Phase 3 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_03_000470_A001","Phase 3 - Cash generated from operations","£m 3dp","Periodic Review 2014",null,null,null,null,56.08654035164097,45.501827747657188,46.989791506929173,47.968059302265587,50.672664605765107,-9.8038593047743419,0,0,0,0]
[null,"C_AN_03_000480_A001","Phase 3 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_03_000490_A001","Phase 3 - Net interest income / (paid)","£m 3dp","Periodic Review 2014",null,null,null,null,-11.466608361584269,-12.341593058767355,-13.59444251960182,-14.802112695702258,-16.007607466529617,-15.496723617362322,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_03_000500_A001","Phase 3 - Tax paid","£m 3dp","Periodic Review 2014",null,null,null,null,-1.925,-3.7211307087778405,-2.2583690125482736,-1.8646118754215024,-1.5425923309666683,-1.4577416430023011,0,0,0,0]
[null,"C_AN_03_000510_A001","Phase 3 - Net cash generated from operating activities","£m 3dp","Periodic Review 2014",null,null,null,null,44.749949205955765,31.487489997475841,33.177232806161676,33.331884113270057,35.141669789947599,-26.758324565138963,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_03_000520_A001","Phase 3 - Capex","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,0,0,0,0,0]
[null,"C_AN_03_000530_A001","Phase 3 - Investment in other non-current assets","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,68.5,0,0,0,0]
[null,"C_AN_03_000540_A001","Phase 3 - Net cash used in investing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,68.5,0,0,0,0]
[null,"C_AN_03_000550_A001","Phase 3 - Net cash generated before financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-1.1783962725144406,-17.400944552195462,-15.936938304673305,-15.037987441211904,-15.292723762156378,41.741675434861037,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_03_000560_A001","Phase 3 - Equity dividends paid","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_03_000570_A001","Phase 3 - Proceeds from share issues","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_03_000580_A001","Phase 3 - Net loans received","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_03_000590_A001","Phase 3 - Net cash generated from financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_03_000600_A001","Phase 3 - Cash Bf","£m 3dp","Periodic Review 2014",null,null,null,null,13.86,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578]
[null,"C_AN_03_000610_A001","Phase 3 - Increase / (decrease) in cash","£m 3dp","Periodic Review 2014",null,null,null,null,-7.7806915082838808,-24.273247253926932,-23.090290697694783,-22.48388333369839,-23.043127013061991,33.863390530315485,-20.783472502137734,-19.563386858758214,-18.395164566539346,-17.275682770296029]
[null,"C_AN_03_000620_A001","Phase 3 - Cash Cf","£m 3dp","Periodic Review 2014",null,null,null,null,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_03_000630_A001","Phase 3 - Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-274.1763838698335,-300.60858417111979,-325.90964278931057,-350.65735247359692,-376.01863766966085,-342.15524713934536,-362.93871964148309,-382.50210650024133,-400.89727106678066,-418.17295383707665]
[null,"C_AN_03_000640_A001","Phase 3 - Average Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-269.23186182303562,-287.39248402047667,-313.25911348021521,-338.28349763145377,-363.33799507162888,-359.08694240450313,-352.54698339041425,-372.72041307086221,-391.69968878351096,-409.53511245192863]
[null,"C_AN_03_000650_A001","Phase 3 - Funds from operations","£m 3dp","Periodic Review 2014",null,null,null,null,39.706433548531379,32.584644660425198,34.233542323046933,34.291661893392359,35.668936408964484,-16.954465260364628,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_03_000660_A001","Phase 3 - FFO less dividends declared","£m 3dp","Periodic Review 2014",null,null,null,null,33.10413831276194,25.712341958693727,27.080189930025455,26.845766000905872,27.918533158058871,-24.832750164910181,-20.783472502137734,-19.563386858758214,-18.395164566539346,-17.275682770296029]
[null,"C_AN_03_000670_A001","Phase 3 - Average RCV","£m 3dp","Periodic Review 2014",null,null,null,null,438.56378532726501,462.578002198852,489.5262696886615,517.12399784218042,545.71849991668057,539.26432643091084,510.59477910478211,483.14537167613742,456.84289575112768,431.61853543953487]
[null,"C_AN_03_000680_A001","Phase 3 - Year end RCV","£m 3dp","Periodic Review 2014",null,null,null,null,444.11919316514224,470.37795059659828,497.38551796640627,524.92522528676068,553.91356913971845,524.61508372210312,496.57447448746103,469.71626886481374,443.96952263744163,419.26754824162811]
[null,"C_AN_03_000690_A001","Phase 3 - EBIT less Tax IFRS","£m 3dp","Periodic Review 2014",null,null,null,null,30.627177415388608,26.325461313559256,27.228676839090998,27.148558395685992,28.09944197262686,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_03_000695_A001","Phase 3 - EBIT less Tax Building Blocks method","£m 3dp","Periodic Review 2014",null,null,null,null,17.309306882229869,18.154118683635957,19.220757161616273,20.297213745681702,21.427605680453119,-29.298485417615304,-28.040609234642091,-26.858205622647269,-25.746746227372135,-24.701974395813508]
[null,"C_AN_03_000700_A001","Phase 3 - EBITDA","£m 3dp","Periodic Review 2014",null,null,null,null,53.916027247363388,49.492026445992749,50.959399163784298,51.859030757575496,54.146454519943347,0,0,0,0,0]
[null,"C_AN_03_000710_A001","Phase 3 - Return on Capital Employed  (RoCE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,6.9835172077726396E-2,5.6910318234809888E-2,5.5622503888112941E-2,5.249912691921016E-2,5.1490726403662396E-2,-4.3827630376892884E-2,-4.6288521820956295E-2,-4.8918356585439658E-2,-5.1734803789382833E-2,-5.4758254415997E-2]
[null,"C_AN_03_000720_A001","Phase 3 - Return on Regulatory Equity (RoRE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,0.1393725727164371,0.10745475811224039,0.10808941601534969,0.102434063234667,0.10207406935885802,-0.18279224976264263,-0.20731478282231508,-0.30145482229053927,-0.5185452342029031,-1.5505583987582119]
[null,"C_AN_03_000722_A001","Phase 3 - Return on Capital Employed  (RoCE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,3.9468162810828808E-2,3.9245529613040064E-2,3.9263995319067692E-2,3.9250187247887404E-2,3.9264942793261821E-2,-5.4330472055375147E-2,-5.4917540057509512E-2,-5.5590319595674183E-2,-5.6357987541953765E-2,-5.7231032422318182E-2]
[null,"C_AN_03_000724_A001","Phase 3 - Return on Regulatory Equity (RoRE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,6.0723076168161617E-2,6.0810819076120001E-2,6.2658832974656117E-2,6.4124258453695154E-2,6.5492109582827918E-2,-0.21422687111627003,-0.23519199326026802,-0.33064684635017261,-0.5509671666104371,-1.5988886246545519]
[null,"C_AN_03_000730_A001","Phase 3 - Cash Interest Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,4.4627879750002544,3.6402300339401781,3.5182012630297717,3.3166734775197884,3.2282490674227762,-9.4067731928126522E-2,0,0,0,0]
[null,"C_AN_03_000740_A001","Phase 3 - Adjusted cash interest cover ratio ","Nr 3dp","Periodic Review 2014",null,null,null,null,2.1360024074769077,1.4335227981932892,1.4605378111121432,1.3699063424599829,1.3677824682608861,-1.9846922368905608,-2.194925969155384,-2.3512446367456588,-2.5440356364544234,-2.7866431333130421]
[null,"C_AN_03_000750_A001","Phase 3 - Funds from operations/debt","Nr 3dp","Periodic Review 2014",null,null,null,null,0.14748044038944455,0.11338029514405654,0.10928187193892781,0.10136959719729438,9.8170125042751633E-2,-4.7215488112251701E-2,-3.6236860613042862E-2,-3.0647566617516171E-2,-2.583722905477186E-2,-2.1645078698345133E-2]
[null,"C_AN_03_000760_A001","Phase 3 - Retained cash flow/debt ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.12074029807205526,8.5534290478069375E-2,8.3091097576182701E-2,7.6558400420043235E-2,7.4247737641626704E-2,-7.2577434870659319E-2,-5.7264412357733545E-2,-5.1145827764861922E-2,-4.5884983246680958E-2,-4.1312291031205157E-2]
[null,"C_AN_03_000770_A001","Phase 3 - Gearing","% 1dp","Periodic Review 2014",null,null,null,null,0.61734864894227426,0.63907881691700574,0.65524554096752519,0.66801391051846826,0.67883991044605441,0.65220245806083299,0.73088476812282788,0.81432586404693386,0.90298376493326316,0.99738926990857724]
[null,"C_AN_03_000780_A001","Phase 3 - Dividend Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,2.5555652382603173,1.6931439364161642,2.041212411729286,1.3194805289512388,1.225943738232435,3.5379894893233197,-4.5465304540121902,-4.3066181695882531,-4.079300739487933,-3.8637594842960978]
[null,"C_AN_03_000790_A001","Phase 3 - Regulatory equity/retained earnings for the regulatory company ","Nr 3dp","Periodic Review 2014",null,null,null,null,16.46820390374625,16.444442209341879,15.959441830084423,15.594722248867972,15.269014945003402,-4.6679484921257028,-4.251845422702722,-3.0243748308457983,-1.8149901856258031,-0.62543443275547417]
[null,"C_AN_03_000800_A001","Phase 3 - RCV/EBITDA ","Nr 3dp","Periodic Review 2014",null,null,null,null,8.1342006768258646,9.346515699930606,9.6062017551524992,9.9717250840952065,10.07856386452192,0,0,0,0,0]
[null,"C_AN_03_000810_A001","Phase 3 - RCF to Capex ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.7207779415498462,0.52593915504841215,0.55137222755758464,0.55501007420844262,0.55356139316349906,0,0,0,0,0]
[null,"C_AN_04_000010_A001","Phase 4 - Revenue","£m 3dp","Periodic Review 2014",null,null,null,null,113.0782382606382,107.63346362499183,110.53581996423304,113.46666197484076,118.16724265672821,0,0,0,0,0]
[null,"C_AN_04_000020_A001","Phase 4 - Operating expenditure","£m 3dp","Periodic Review 2014",null,null,null,null,-56.695132954874438,-56.860117381763878,-58.205646798394369,-59.738021782203695,-61.584761311545151,0,0,0,0,0]
[null,"C_AN_04_000030_A001","Phase 4 - Infrastructure spend expensed in year","£m 3dp","Periodic Review 2014",null,null,null,null,-4.5220952742994349,-3.3297058145990555,-3.4110268334369671,-3.9001588171897943,-4.4552318069184942,0,0,0,0,0]
[null,"C_AN_04_000040_A001","Phase 4 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,-19.224403510684592,-20.556640932672579,-21.506117937566053,-22.799247698936156,-24.211791396359821,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_04_000050_A001","Phase 4 - Operating income","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_04_000060_A001","Phase 4 - Operating profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.636606520779736,26.886999495956317,27.413028394835656,27.029233676511112,27.915458141904743,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_04_000070_A001","Phase 4 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_04_000080_A001","Phase 4 - Interest income /(expense) excl indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-11.466608361584269,-12.341593058767355,-13.59444251960182,-14.802112695702258,-16.007607466529617,-15.496723617362322,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_04_000090_A001","Phase 4 - Indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-2.1083525853118599,-2.1589530473593843,-2.2107679204959894,-2.2638263505879146,-2.3181581830019606,0,0,0,0,0]
[null,"C_AN_04_000100_A001","Phase 4 - Profit before tax","£m 3dp","Periodic Review 2014",null,null,null,null,21.116662789782669,14.434839407193431,13.648070786120439,11.993844012349172,11.608897474051949,-39.131401191620391,-36.409873470925248,-35.057651263555464,-33.755112154040489,-32.499097313015682]
[null,"C_AN_04_000110_A001","Phase 4 - Current Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7211307087778405,-2.2583690125482736,-1.8646118754215026,-1.5425923309666683,-1.4577416430023011,0,0,0,0,0]
[null,"C_AN_04_000120_A001","Phase 4 - Deferred Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-0.52293588374074318,-0.54067274599209725,2.8180527794098964,-0.6265370306485778,-0.64959749682560641,67.004690377797132,0,0,0,0]
[null,"C_AN_04_000130_A001","Phase 4 - Profit/ (loss) for the year","£m 3dp","Periodic Review 2014",null,null,null,null,16.872596197264087,11.63579764865306,14.601511690108833,9.8247146507339256,9.5015583342240415,27.873289186176741,-36.409873470925248,-35.057651263555464,-33.755112154040489,-32.499097313015682]
[null,"C_AN_04_000140_A001","Phase 4 - Dividends","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_04_000150_A001","Phase 4 - Retained profit for the year","£m 3dp","Periodic Review 2014",null,null,null,null,10.270300961494648,4.7634949469215915,7.4481592970873534,2.3788187582474389,1.7511550833184302,19.995004281631189,-44.418150076395804,-43.198064433016285,-42.029842140797413,-40.910360344554093]
[null,"C_AN_04_000160_A001","Phase 4 - Fixed assets","£m 3dp","Periodic Review 2014",null,null,null,null,506.03694196778565,534.3687355847843,561.97678875805343,587.54741261359925,613.77001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_04_000170_A001","Phase 4 - Intangible assets & Investments - driven by cashflow","£m 3dp","Periodic Review 2014",null,null,null,null,68.5,68.5,68.5,68.5,68.5,0,0,0,0,0]
[null,"C_AN_04_000180_A001","Phase 4 - Non-current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,574.53694196778565,602.8687355847843,630.47678875805343,656.04741261359925,682.27001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_04_000190_A001","Phase 4 - Inventories","£m 3dp","Periodic Review 2014",null,null,null,null,1.3355824815339901,1.3355824815338999,1.3355824815339301,1.3355824815339301,1.33558248153379,0,0,0,0,0]
[null,"C_AN_04_000200_A001","Phase 4 - Trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,26.312807072787948,26.244932601944171,27.994898096108869,29.747348061296918,31.876041187000748,0,0,0,0,0]
[null,"C_AN_04_000210_A001","Phase 4 - Cash and cash equivalents","£m 3dp","Periodic Review 2014",null,null,null,null,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_04_000220_A001","Phase 4 - Current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,33.727698046038057,9.3865763212672597,-11.953748882262797,-32.685182250773138,-53.599616138131445,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_04_000230_A001","Phase 4 - Trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-31.790245732735698,-29.711306726561013,-30.349372948712187,-31.381860244286372,-32.670026085864166,0,0,0,0,0]
[null,"C_AN_04_000240_A001","Phase 4 - Capex creditor","£m 3dp","Periodic Review 2014",null,null,null,null,-9.3025117053343838,-10.216421577715847,-10.272011332844139,-10.032196222335701,-10.345456887444714,0,0,0,0,0]
[null,"C_AN_04_000250_A001","Phase 4 - Dividend creditor","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_04_000260_A001","Phase 4 - Borrowings excluding preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,-280.25569236154962,-282.414645408909,-284.62541332940498,-286.8892396799929,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487]
[null,"C_AN_04_000270_A001","Phase 4 - Preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_04_000280_A001","Phase 4 - Current tax liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7211307087778405,-2.2583690125482736,-1.8646118754215024,-1.5425923309666683,-1.4577416430023011,0,0,0,0,0]
[null,"C_AN_04_000290_A001","Phase 4 - Retirement benefit obligations","£m 3dp","Periodic Review 2014",null,null,null,null,30.226985337247754,31.071643355270112,31.944688663857381,32.845332956916756,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329]
[null,"C_AN_04_000300_A001","Phase 4 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_04_000310_A001","Phase 4 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_04_000320_A001","Phase 4 - Total Liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-294.84259517114975,-293.529099370464,-295.16672082252546,-297.00055552066488,-299.9079712089067,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553]
[null,"C_AN_04_000330_A001","Phase 4 - Net assets before deferred tax","£m 3dp","Periodic Review 2014",null,null,null,null,313.42204484267398,318.72621253558759,323.35631905326522,326.36167484216128,328.76242742230534,281.75274132613936,237.33459124974351,194.13652681672724,152.10668467592976,111.19632433137573]
[null,"C_AN_04_000340_A001","Phase 4 - Deferred tax ","£m 3dp","Periodic Review 2014",null,null,null,null,-68.005935883740747,-68.546608629732845,-65.728555850322948,-66.355092880971526,-67.004690377797132,0,0,0,0,0]
[null,"C_AN_04_000350_A001","Phase 4 - Net assets","£m 3dp","Periodic Review 2014",null,null,null,null,245.41610895893325,250.17960390585475,257.62776320294228,260.00658196118974,261.75773704450819,281.75274132613936,237.33459124974351,194.13652681672724,152.10668467592976,111.19632433137573]
[null,"C_AN_04_000360_A001","Phase 4 - Called up share capital, including share premium","£m 3dp","Periodic Review 2014",null,null,null,null,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002]
[null,"C_AN_04_000365_A001","Phase 4 - Non-distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996]
[null,"C_AN_04_000370_A001","Phase 4 - Retained earnings and other distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,230.19310895893321,234.95660390585479,242.40476320294215,244.78358196118958,246.53473704450801,266.52974132613917,222.11159124974336,178.91352681672709,136.88368467592966,95.973324331375565]
[null,"C_AN_04_000380_A001","Phase 4 - Total equity","£m 3dp","Periodic Review 2014",null,null,null,null,245.41610895893319,250.17960390585478,257.62776320294216,260.00658196118957,261.75773704450802,281.75274132613919,237.33459124974337,194.1365268167271,152.10668467592967,111.19632433137556]
[null,"C_AN_04_000390_A001","Phase 4 - Operating Profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.636606520779736,26.886999495956317,27.413028394835656,27.029233676511112,27.915458141904743,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_04_000400_A001","Phase 4 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,19.224403510684592,20.556640932672579,21.506117937566053,22.799247698936156,24.211791396359821,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067]
[null,"C_AN_04_000410_A001","Phase 4 - Changes in working capital - inventories","£m 3dp","Periodic Review 2014",null,null,null,null,9.9999999996991384E-4,9.0150109599562711E-14,-3.0198066269804258E-14,0,1.4011014570769476E-13,1.33558248153379,0,0,0,0]
[null,"C_AN_04_000420_A001","Phase 4 - Changes in working capital - trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,5.2477582193543419,6.787447084377618E-2,-1.749965494164698,-1.752449965188049,-2.1286931257038297,31.876041187000748,0,0,0,0]
[null,"C_AN_04_000430_A001","Phase 4 - Changes in working capital - trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-0.20524256192991785,-1.1650291337932224,0.69365597727946593,0.79267218506574721,1.6014265066868063,-43.015482973308877,0,0,0,0]
[null,"C_AN_04_000440_A001","Phase 4 - Pension contributions","£m 3dp","Periodic Review 2014",null,null,null,null,-0.81798533724775502,-0.84465801802235796,-0.87304530858726903,-0.90064429305937899,-0.92731831348257299,0,0,0,0,0]
[null,"C_AN_04_000450_A001","Phase 4 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_04_000460_A001","Phase 4 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_04_000470_A001","Phase 4 - Cash generated from operations","£m 3dp","Periodic Review 2014",null,null,null,null,56.08654035164097,45.501827747657188,46.989791506929173,47.968059302265587,50.672664605765107,-9.8038593047743419,0,0,0,0]
[null,"C_AN_04_000480_A001","Phase 4 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_04_000490_A001","Phase 4 - Net interest income / (paid)","£m 3dp","Periodic Review 2014",null,null,null,null,-11.466608361584269,-12.341593058767355,-13.59444251960182,-14.802112695702258,-16.007607466529617,-15.496723617362322,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_04_000500_A001","Phase 4 - Tax paid","£m 3dp","Periodic Review 2014",null,null,null,null,-1.925,-3.7211307087778405,-2.2583690125482736,-1.8646118754215024,-1.5425923309666683,-1.4577416430023011,0,0,0,0]
[null,"C_AN_04_000510_A001","Phase 4 - Net cash generated from operating activities","£m 3dp","Periodic Review 2014",null,null,null,null,44.749949205955765,31.487489997475841,33.177232806161676,33.331884113270057,35.141669789947599,-26.758324565138963,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_04_000520_A001","Phase 4 - Capex","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,0,0,0,0,0]
[null,"C_AN_04_000530_A001","Phase 4 - Investment in other non-current assets","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,68.5,0,0,0,0]
[null,"C_AN_04_000540_A001","Phase 4 - Net cash used in investing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,68.5,0,0,0,0]
[null,"C_AN_04_000550_A001","Phase 4 - Net cash generated before financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-1.1783962725144406,-17.400944552195462,-15.936938304673305,-15.037987441211904,-15.292723762156378,41.741675434861037,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_04_000560_A001","Phase 4 - Equity dividends paid","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_04_000570_A001","Phase 4 - Proceeds from share issues","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_04_000580_A001","Phase 4 - Net loans received","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_04_000590_A001","Phase 4 - Net cash generated from financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_04_000600_A001","Phase 4 - Cash Bf","£m 3dp","Periodic Review 2014",null,null,null,null,13.86,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578]
[null,"C_AN_04_000610_A001","Phase 4 - Increase / (decrease) in cash","£m 3dp","Periodic Review 2014",null,null,null,null,-7.7806915082838808,-24.273247253926932,-23.090290697694783,-22.48388333369839,-23.043127013061991,33.863390530315485,-20.783472502137734,-19.563386858758214,-18.395164566539346,-17.275682770296029]
[null,"C_AN_04_000620_A001","Phase 4 - Cash Cf","£m 3dp","Periodic Review 2014",null,null,null,null,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_04_000630_A001","Phase 4 - Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-274.1763838698335,-300.60858417111979,-325.90964278931057,-350.65735247359692,-376.01863766966085,-342.15524713934536,-362.93871964148309,-382.50210650024133,-400.89727106678066,-418.17295383707665]
[null,"C_AN_04_000640_A001","Phase 4 - Average Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-269.23186182303562,-287.39248402047667,-313.25911348021521,-338.28349763145377,-363.33799507162888,-359.08694240450313,-352.54698339041425,-372.72041307086221,-391.69968878351096,-409.53511245192863]
[null,"C_AN_04_000650_A001","Phase 4 - Funds from operations","£m 3dp","Periodic Review 2014",null,null,null,null,39.706433548531379,32.584644660425198,34.233542323046933,34.291661893392359,35.668936408964484,-16.954465260364628,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_04_000660_A001","Phase 4 - FFO less dividends declared","£m 3dp","Periodic Review 2014",null,null,null,null,33.10413831276194,25.712341958693727,27.080189930025455,26.845766000905872,27.918533158058871,-24.832750164910181,-20.783472502137734,-19.563386858758214,-18.395164566539346,-17.275682770296029]
[null,"C_AN_04_000670_A001","Phase 4 - Average RCV","£m 3dp","Periodic Review 2014",null,null,null,null,438.56378532726501,462.578002198852,489.5262696886615,517.12399784218042,545.71849991668057,539.26432643091084,510.59477910478211,483.14537167613742,456.84289575112768,431.61853543953487]
[null,"C_AN_04_000680_A001","Phase 4 - Year end RCV","£m 3dp","Periodic Review 2014",null,null,null,null,444.11919316514224,470.37795059659828,497.38551796640627,524.92522528676068,553.91356913971845,524.61508372210312,496.57447448746103,469.71626886481374,443.96952263744163,419.26754824162811]
[null,"C_AN_04_000690_A001","Phase 4 - EBIT less Tax IFRS","£m 3dp","Periodic Review 2014",null,null,null,null,30.627177415388608,26.325461313559256,27.228676839090998,27.148558395685992,28.09944197262686,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_04_000695_A001","Phase 4 - EBIT less Tax Building Blocks method","£m 3dp","Periodic Review 2014",null,null,null,null,17.309306882229869,18.154118683635957,19.220757161616273,20.297213745681702,21.427605680453119,-29.298485417615304,-28.040609234642091,-26.858205622647269,-25.746746227372135,-24.701974395813508]
[null,"C_AN_04_000700_A001","Phase 4 - EBITDA","£m 3dp","Periodic Review 2014",null,null,null,null,53.916027247363388,49.492026445992749,50.959399163784298,51.859030757575496,54.146454519943347,0,0,0,0,0]
[null,"C_AN_04_000710_A001","Phase 4 - Return on Capital Employed  (RoCE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,6.9835172077726396E-2,5.6910318234809888E-2,5.5622503888112941E-2,5.249912691921016E-2,5.1490726403662396E-2,-4.3827630376892884E-2,-4.6288521820956295E-2,-4.8918356585439658E-2,-5.1734803789382833E-2,-5.4758254415997E-2]
[null,"C_AN_04_000720_A001","Phase 4 - Return on Regulatory Equity (RoRE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,0.1393725727164371,0.10745475811224039,0.10808941601534969,0.102434063234667,0.10207406935885802,-0.18279224976264263,-0.20731478282231508,-0.30145482229053927,-0.5185452342029031,-1.5505583987582119]
[null,"C_AN_04_000722_A001","Phase 4 - Return on Capital Employed  (RoCE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,3.9468162810828808E-2,3.9245529613040064E-2,3.9263995319067692E-2,3.9250187247887404E-2,3.9264942793261821E-2,-5.4330472055375147E-2,-5.4917540057509512E-2,-5.5590319595674183E-2,-5.6357987541953765E-2,-5.7231032422318182E-2]
[null,"C_AN_04_000724_A001","Phase 4 - Return on Regulatory Equity (RoRE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,6.0723076168161617E-2,6.0810819076120001E-2,6.2658832974656117E-2,6.4124258453695154E-2,6.5492109582827918E-2,-0.21422687111627003,-0.23519199326026802,-0.33064684635017261,-0.5509671666104371,-1.5988886246545519]
[null,"C_AN_04_000730_A001","Phase 4 - Cash Interest Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,4.4627879750002544,3.6402300339401781,3.5182012630297717,3.3166734775197884,3.2282490674227762,-9.4067731928126522E-2,0,0,0,0]
[null,"C_AN_04_000740_A001","Phase 4 - Adjusted cash interest cover ratio ","Nr 3dp","Periodic Review 2014",null,null,null,null,2.1360024074769077,1.4335227981932892,1.4605378111121432,1.3699063424599829,1.3677824682608861,-1.9846922368905608,-2.194925969155384,-2.3512446367456588,-2.5440356364544234,-2.7866431333130421]
[null,"C_AN_04_000750_A001","Phase 4 - Funds from operations/debt","Nr 3dp","Periodic Review 2014",null,null,null,null,0.14748044038944455,0.11338029514405654,0.10928187193892781,0.10136959719729438,9.8170125042751633E-2,-4.7215488112251701E-2,-3.6236860613042862E-2,-3.0647566617516171E-2,-2.583722905477186E-2,-2.1645078698345133E-2]
[null,"C_AN_04_000760_A001","Phase 4 - Retained cash flow/debt ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.12074029807205526,8.5534290478069375E-2,8.3091097576182701E-2,7.6558400420043235E-2,7.4247737641626704E-2,-7.2577434870659319E-2,-5.7264412357733545E-2,-5.1145827764861922E-2,-4.5884983246680958E-2,-4.1312291031205157E-2]
[null,"C_AN_04_000770_A001","Phase 4 - Gearing","% 1dp","Periodic Review 2014",null,null,null,null,0.61734864894227426,0.63907881691700574,0.65524554096752519,0.66801391051846826,0.67883991044605441,0.65220245806083299,0.73088476812282788,0.81432586404693386,0.90298376493326316,0.99738926990857724]
[null,"C_AN_04_000780_A001","Phase 4 - Dividend Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,2.5555652382603173,1.6931439364161642,2.041212411729286,1.3194805289512388,1.225943738232435,3.5379894893233197,-4.5465304540121902,-4.3066181695882531,-4.079300739487933,-3.8637594842960978]
[null,"C_AN_04_000790_A001","Phase 4 - Regulatory equity/retained earnings for the regulatory company ","Nr 3dp","Periodic Review 2014",null,null,null,null,16.46820390374625,16.444442209341879,15.959441830084423,15.594722248867972,15.269014945003402,-4.6679484921257028,-4.251845422702722,-3.0243748308457983,-1.8149901856258031,-0.62543443275547417]
[null,"C_AN_04_000800_A001","Phase 4 - RCV/EBITDA ","Nr 3dp","Periodic Review 2014",null,null,null,null,8.1342006768258646,9.346515699930606,9.6062017551524992,9.9717250840952065,10.07856386452192,0,0,0,0,0]
[null,"C_AN_04_000810_A001","Phase 4 - RCF to Capex ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.7207779415498462,0.52593915504841215,0.55137222755758464,0.55501007420844262,0.55356139316349906,0,0,0,0,0]
[null,"C_AN_05_000010_A001","Phase 5 - Revenue","£m 3dp","Periodic Review 2014",null,null,null,null,113.0782382606382,107.63346362499183,110.53581996423304,113.46666197484076,118.16724265672821,0,0,0,0,0]
[null,"C_AN_05_000020_A001","Phase 5 - Operating expenditure","£m 3dp","Periodic Review 2014",null,null,null,null,-56.695132954874438,-56.860117381763878,-58.205646798394369,-59.738021782203695,-61.584761311545151,0,0,0,0,0]
[null,"C_AN_05_000030_A001","Phase 5 - Infrastructure spend expensed in year","£m 3dp","Periodic Review 2014",null,null,null,null,-4.5220952742994349,-3.3297058145990555,-3.4110268334369671,-3.9001588171897943,-4.4552318069184942,0,0,0,0,0]
[null,"C_AN_05_000040_A001","Phase 5 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,-19.224403510684592,-20.556640932672579,-21.506117937566053,-22.799247698936156,-24.211791396359821,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_05_000050_A001","Phase 5 - Operating income","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_05_000060_A001","Phase 5 - Operating profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.636606520779736,26.886999495956317,27.413028394835656,27.029233676511112,27.915458141904743,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_05_000070_A001","Phase 5 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_05_000080_A001","Phase 5 - Interest income /(expense) excl indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-11.466608361584269,-12.341593058767355,-13.59444251960182,-14.802112695702258,-16.007607466529617,-15.496723617362322,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_05_000090_A001","Phase 5 - Indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-2.1083525853118599,-2.1589530473593843,-2.2107679204959894,-2.2638263505879146,-2.3181581830019606,0,0,0,0,0]
[null,"C_AN_05_000100_A001","Phase 5 - Profit before tax","£m 3dp","Periodic Review 2014",null,null,null,null,21.116662789782669,14.434839407193431,13.648070786120439,11.993844012349172,11.608897474051949,-39.131401191620391,-36.409873470925248,-35.057651263555464,-33.755112154040489,-32.499097313015682]
[null,"C_AN_05_000110_A001","Phase 5 - Current Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7211307087778405,-2.2583690125482736,-1.8646118754215026,-1.5425923309666683,-1.4577416430023011,0,0,0,0,0]
[null,"C_AN_05_000120_A001","Phase 5 - Deferred Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-0.52293588374074318,-0.54067274599209725,2.8180527794098964,-0.6265370306485778,-0.64959749682560641,67.004690377797132,0,0,0,0]
[null,"C_AN_05_000130_A001","Phase 5 - Profit/ (loss) for the year","£m 3dp","Periodic Review 2014",null,null,null,null,16.872596197264087,11.63579764865306,14.601511690108833,9.8247146507339256,9.5015583342240415,27.873289186176741,-36.409873470925248,-35.057651263555464,-33.755112154040489,-32.499097313015682]
[null,"C_AN_05_000140_A001","Phase 5 - Dividends","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_05_000150_A001","Phase 5 - Retained profit for the year","£m 3dp","Periodic Review 2014",null,null,null,null,10.270300961494648,4.7634949469215915,7.4481592970873534,2.3788187582474389,1.7511550833184302,19.995004281631189,-44.418150076395804,-43.198064433016285,-42.029842140797413,-40.910360344554093]
[null,"C_AN_05_000160_A001","Phase 5 - Fixed assets","£m 3dp","Periodic Review 2014",null,null,null,null,506.03694196778565,534.3687355847843,561.97678875805343,587.54741261359925,613.77001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_05_000170_A001","Phase 5 - Intangible assets & Investments - driven by cashflow","£m 3dp","Periodic Review 2014",null,null,null,null,68.5,68.5,68.5,68.5,68.5,0,0,0,0,0]
[null,"C_AN_05_000180_A001","Phase 5 - Non-current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,574.53694196778565,602.8687355847843,630.47678875805343,656.04741261359925,682.27001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_05_000190_A001","Phase 5 - Inventories","£m 3dp","Periodic Review 2014",null,null,null,null,1.3355824815339901,1.3355824815338999,1.3355824815339301,1.3355824815339301,1.33558248153379,0,0,0,0,0]
[null,"C_AN_05_000200_A001","Phase 5 - Trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,26.312807072787948,26.244932601944171,27.994898096108869,29.747348061296918,31.876041187000748,0,0,0,0,0]
[null,"C_AN_05_000210_A001","Phase 5 - Cash and cash equivalents","£m 3dp","Periodic Review 2014",null,null,null,null,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_05_000220_A001","Phase 5 - Current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,33.727698046038057,9.3865763212672597,-11.953748882262797,-32.685182250773138,-53.599616138131445,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_05_000230_A001","Phase 5 - Trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-31.790245732735698,-29.711306726561013,-30.349372948712187,-31.381860244286372,-32.670026085864166,0,0,0,0,0]
[null,"C_AN_05_000240_A001","Phase 5 - Capex creditor","£m 3dp","Periodic Review 2014",null,null,null,null,-9.3025117053343838,-10.216421577715847,-10.272011332844139,-10.032196222335701,-10.345456887444714,0,0,0,0,0]
[null,"C_AN_05_000250_A001","Phase 5 - Dividend creditor","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_05_000260_A001","Phase 5 - Borrowings excluding preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,-280.25569236154962,-282.414645408909,-284.62541332940498,-286.8892396799929,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487]
[null,"C_AN_05_000270_A001","Phase 5 - Preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_05_000280_A001","Phase 5 - Current tax liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7211307087778405,-2.2583690125482736,-1.8646118754215024,-1.5425923309666683,-1.4577416430023011,0,0,0,0,0]
[null,"C_AN_05_000290_A001","Phase 5 - Retirement benefit obligations","£m 3dp","Periodic Review 2014",null,null,null,null,30.226985337247754,31.071643355270112,31.944688663857381,32.845332956916756,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329]
[null,"C_AN_05_000300_A001","Phase 5 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_05_000310_A001","Phase 5 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_05_000320_A001","Phase 5 - Total Liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-294.84259517114975,-293.529099370464,-295.16672082252546,-297.00055552066488,-299.9079712089067,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553]
[null,"C_AN_05_000330_A001","Phase 5 - Net assets before deferred tax","£m 3dp","Periodic Review 2014",null,null,null,null,313.42204484267398,318.72621253558759,323.35631905326522,326.36167484216128,328.76242742230534,281.75274132613936,237.33459124974351,194.13652681672724,152.10668467592976,111.19632433137573]
[null,"C_AN_05_000340_A001","Phase 5 - Deferred tax ","£m 3dp","Periodic Review 2014",null,null,null,null,-68.005935883740747,-68.546608629732845,-65.728555850322948,-66.355092880971526,-67.004690377797132,0,0,0,0,0]
[null,"C_AN_05_000350_A001","Phase 5 - Net assets","£m 3dp","Periodic Review 2014",null,null,null,null,245.41610895893325,250.17960390585475,257.62776320294228,260.00658196118974,261.75773704450819,281.75274132613936,237.33459124974351,194.13652681672724,152.10668467592976,111.19632433137573]
[null,"C_AN_05_000360_A001","Phase 5 - Called up share capital, including share premium","£m 3dp","Periodic Review 2014",null,null,null,null,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002]
[null,"C_AN_05_000365_A001","Phase 5 - Non-distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996]
[null,"C_AN_05_000370_A001","Phase 5 - Retained earnings and other distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,230.19310895893321,234.95660390585479,242.40476320294215,244.78358196118958,246.53473704450801,266.52974132613917,222.11159124974336,178.91352681672709,136.88368467592966,95.973324331375565]
[null,"C_AN_05_000380_A001","Phase 5 - Total equity","£m 3dp","Periodic Review 2014",null,null,null,null,245.41610895893319,250.17960390585478,257.62776320294216,260.00658196118957,261.75773704450802,281.75274132613919,237.33459124974337,194.1365268167271,152.10668467592967,111.19632433137556]
[null,"C_AN_05_000390_A001","Phase 5 - Operating Profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.636606520779736,26.886999495956317,27.413028394835656,27.029233676511112,27.915458141904743,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_05_000400_A001","Phase 5 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,19.224403510684592,20.556640932672579,21.506117937566053,22.799247698936156,24.211791396359821,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067]
[null,"C_AN_05_000410_A001","Phase 5 - Changes in working capital - inventories","£m 3dp","Periodic Review 2014",null,null,null,null,9.9999999996991384E-4,9.0150109599562711E-14,-3.0198066269804258E-14,0,1.4011014570769476E-13,1.33558248153379,0,0,0,0]
[null,"C_AN_05_000420_A001","Phase 5 - Changes in working capital - trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,5.2477582193543419,6.787447084377618E-2,-1.749965494164698,-1.752449965188049,-2.1286931257038297,31.876041187000748,0,0,0,0]
[null,"C_AN_05_000430_A001","Phase 5 - Changes in working capital - trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-0.20524256192991785,-1.1650291337932224,0.69365597727946593,0.79267218506574721,1.6014265066868063,-43.015482973308877,0,0,0,0]
[null,"C_AN_05_000440_A001","Phase 5 - Pension contributions","£m 3dp","Periodic Review 2014",null,null,null,null,-0.81798533724775502,-0.84465801802235796,-0.87304530858726903,-0.90064429305937899,-0.92731831348257299,0,0,0,0,0]
[null,"C_AN_05_000450_A001","Phase 5 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_05_000460_A001","Phase 5 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_05_000470_A001","Phase 5 - Cash generated from operations","£m 3dp","Periodic Review 2014",null,null,null,null,56.08654035164097,45.501827747657188,46.989791506929173,47.968059302265587,50.672664605765107,-9.8038593047743419,0,0,0,0]
[null,"C_AN_05_000480_A001","Phase 5 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_05_000490_A001","Phase 5 - Net interest income / (paid)","£m 3dp","Periodic Review 2014",null,null,null,null,-11.466608361584269,-12.341593058767355,-13.59444251960182,-14.802112695702258,-16.007607466529617,-15.496723617362322,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_05_000500_A001","Phase 5 - Tax paid","£m 3dp","Periodic Review 2014",null,null,null,null,-1.925,-3.7211307087778405,-2.2583690125482736,-1.8646118754215024,-1.5425923309666683,-1.4577416430023011,0,0,0,0]
[null,"C_AN_05_000510_A001","Phase 5 - Net cash generated from operating activities","£m 3dp","Periodic Review 2014",null,null,null,null,44.749949205955765,31.487489997475841,33.177232806161676,33.331884113270057,35.141669789947599,-26.758324565138963,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_05_000520_A001","Phase 5 - Capex","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,0,0,0,0,0]
[null,"C_AN_05_000530_A001","Phase 5 - Investment in other non-current assets","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,68.5,0,0,0,0]
[null,"C_AN_05_000540_A001","Phase 5 - Net cash used in investing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,68.5,0,0,0,0]
[null,"C_AN_05_000550_A001","Phase 5 - Net cash generated before financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-1.1783962725144406,-17.400944552195462,-15.936938304673305,-15.037987441211904,-15.292723762156378,41.741675434861037,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_05_000560_A001","Phase 5 - Equity dividends paid","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_05_000570_A001","Phase 5 - Proceeds from share issues","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_05_000580_A001","Phase 5 - Net loans received","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_05_000590_A001","Phase 5 - Net cash generated from financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_05_000600_A001","Phase 5 - Cash Bf","£m 3dp","Periodic Review 2014",null,null,null,null,13.86,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578]
[null,"C_AN_05_000610_A001","Phase 5 - Increase / (decrease) in cash","£m 3dp","Periodic Review 2014",null,null,null,null,-7.7806915082838808,-24.273247253926932,-23.090290697694783,-22.48388333369839,-23.043127013061991,33.863390530315485,-20.783472502137734,-19.563386858758214,-18.395164566539346,-17.275682770296029]
[null,"C_AN_05_000620_A001","Phase 5 - Cash Cf","£m 3dp","Periodic Review 2014",null,null,null,null,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_05_000630_A001","Phase 5 - Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-274.1763838698335,-300.60858417111979,-325.90964278931057,-350.65735247359692,-376.01863766966085,-342.15524713934536,-362.93871964148309,-382.50210650024133,-400.89727106678066,-418.17295383707665]
[null,"C_AN_05_000640_A001","Phase 5 - Average Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-269.23186182303562,-287.39248402047667,-313.25911348021521,-338.28349763145377,-363.33799507162888,-359.08694240450313,-352.54698339041425,-372.72041307086221,-391.69968878351096,-409.53511245192863]
[null,"C_AN_05_000650_A001","Phase 5 - Funds from operations","£m 3dp","Periodic Review 2014",null,null,null,null,39.706433548531379,32.584644660425198,34.233542323046933,34.291661893392359,35.668936408964484,-16.954465260364628,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_05_000660_A001","Phase 5 - FFO less dividends declared","£m 3dp","Periodic Review 2014",null,null,null,null,33.10413831276194,25.712341958693727,27.080189930025455,26.845766000905872,27.918533158058871,-24.832750164910181,-20.783472502137734,-19.563386858758214,-18.395164566539346,-17.275682770296029]
[null,"C_AN_05_000670_A001","Phase 5 - Average RCV","£m 3dp","Periodic Review 2014",null,null,null,null,438.56378532726501,462.578002198852,489.5262696886615,517.12399784218042,545.71849991668057,539.26432643091084,510.59477910478211,483.14537167613742,456.84289575112768,431.61853543953487]
[null,"C_AN_05_000680_A001","Phase 5 - Year end RCV","£m 3dp","Periodic Review 2014",null,null,null,null,444.11919316514224,470.37795059659828,497.38551796640627,524.92522528676068,553.91356913971845,524.61508372210312,496.57447448746103,469.71626886481374,443.96952263744163,419.26754824162811]
[null,"C_AN_05_000690_A001","Phase 5 - EBIT less Tax IFRS","£m 3dp","Periodic Review 2014",null,null,null,null,30.627177415388608,26.325461313559256,27.228676839090998,27.148558395685992,28.09944197262686,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_05_000695_A001","Phase 5 - EBIT less Tax Building Blocks method","£m 3dp","Periodic Review 2014",null,null,null,null,17.309306882229869,18.154118683635957,19.220757161616273,20.297213745681702,21.427605680453119,-29.298485417615304,-28.040609234642091,-26.858205622647269,-25.746746227372135,-24.701974395813508]
[null,"C_AN_05_000700_A001","Phase 5 - EBITDA","£m 3dp","Periodic Review 2014",null,null,null,null,53.916027247363388,49.492026445992749,50.959399163784298,51.859030757575496,54.146454519943347,0,0,0,0,0]
[null,"C_AN_05_000710_A001","Phase 5 - Return on Capital Employed  (RoCE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,6.9835172077726396E-2,5.6910318234809888E-2,5.5622503888112941E-2,5.249912691921016E-2,5.1490726403662396E-2,-4.3827630376892884E-2,-4.6288521820956295E-2,-4.8918356585439658E-2,-5.1734803789382833E-2,-5.4758254415997E-2]
[null,"C_AN_05_000720_A001","Phase 5 - Return on Regulatory Equity (RoRE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,0.1393725727164371,0.10745475811224039,0.10808941601534969,0.102434063234667,0.10207406935885802,-0.18279224976264263,-0.20731478282231508,-0.30145482229053927,-0.5185452342029031,-1.5505583987582119]
[null,"C_AN_05_000722_A001","Phase 5 - Return on Capital Employed  (RoCE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,3.9468162810828808E-2,3.9245529613040064E-2,3.9263995319067692E-2,3.9250187247887404E-2,3.9264942793261821E-2,-5.4330472055375147E-2,-5.4917540057509512E-2,-5.5590319595674183E-2,-5.6357987541953765E-2,-5.7231032422318182E-2]
[null,"C_AN_05_000724_A001","Phase 5 - Return on Regulatory Equity (RoRE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,6.0723076168161617E-2,6.0810819076120001E-2,6.2658832974656117E-2,6.4124258453695154E-2,6.5492109582827918E-2,-0.21422687111627003,-0.23519199326026802,-0.33064684635017261,-0.5509671666104371,-1.5988886246545519]
[null,"C_AN_05_000730_A001","Phase 5 - Cash Interest Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,4.4627879750002544,3.6402300339401781,3.5182012630297717,3.3166734775197884,3.2282490674227762,-9.4067731928126522E-2,0,0,0,0]
[null,"C_AN_05_000740_A001","Phase 5 - Adjusted cash interest cover ratio ","Nr 3dp","Periodic Review 2014",null,null,null,null,2.1360024074769077,1.4335227981932892,1.4605378111121432,1.3699063424599829,1.3677824682608861,-1.9846922368905608,-2.194925969155384,-2.3512446367456588,-2.5440356364544234,-2.7866431333130421]
[null,"C_AN_05_000750_A001","Phase 5 - Funds from operations/debt","Nr 3dp","Periodic Review 2014",null,null,null,null,0.14748044038944455,0.11338029514405654,0.10928187193892781,0.10136959719729438,9.8170125042751633E-2,-4.7215488112251701E-2,-3.6236860613042862E-2,-3.0647566617516171E-2,-2.583722905477186E-2,-2.1645078698345133E-2]
[null,"C_AN_05_000760_A001","Phase 5 - Retained cash flow/debt ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.12074029807205526,8.5534290478069375E-2,8.3091097576182701E-2,7.6558400420043235E-2,7.4247737641626704E-2,-7.2577434870659319E-2,-5.7264412357733545E-2,-5.1145827764861922E-2,-4.5884983246680958E-2,-4.1312291031205157E-2]
[null,"C_AN_05_000770_A001","Phase 5 - Gearing","% 1dp","Periodic Review 2014",null,null,null,null,0.61734864894227426,0.63907881691700574,0.65524554096752519,0.66801391051846826,0.67883991044605441,0.65220245806083299,0.73088476812282788,0.81432586404693386,0.90298376493326316,0.99738926990857724]
[null,"C_AN_05_000780_A001","Phase 5 - Dividend Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,2.5555652382603173,1.6931439364161642,2.041212411729286,1.3194805289512388,1.225943738232435,3.5379894893233197,-4.5465304540121902,-4.3066181695882531,-4.079300739487933,-3.8637594842960978]
[null,"C_AN_05_000790_A001","Phase 5 - Regulatory equity/retained earnings for the regulatory company ","Nr 3dp","Periodic Review 2014",null,null,null,null,16.46820390374625,16.444442209341879,15.959441830084423,15.594722248867972,15.269014945003402,-4.6679484921257028,-4.251845422702722,-3.0243748308457983,-1.8149901856258031,-0.62543443275547417]
[null,"C_AN_05_000800_A001","Phase 5 - RCV/EBITDA ","Nr 3dp","Periodic Review 2014",null,null,null,null,8.1342006768258646,9.346515699930606,9.6062017551524992,9.9717250840952065,10.07856386452192,0,0,0,0,0]
[null,"C_AN_05_000810_A001","Phase 5 - RCF to Capex ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.7207779415498462,0.52593915504841215,0.55137222755758464,0.55501007420844262,0.55356139316349906,0,0,0,0,0]
[null,"C_AN_06_000010_A001","Phase 6 - Revenue","£m 3dp","Periodic Review 2014",null,null,null,null,113.0782382606382,107.63346362499183,110.53581996423304,113.46666197484076,118.16724265672821,0,0,0,0,0]
[null,"C_AN_06_000020_A001","Phase 6 - Operating expenditure","£m 3dp","Periodic Review 2014",null,null,null,null,-56.695132954874438,-56.860117381763878,-58.205646798394369,-59.738021782203695,-61.584761311545151,0,0,0,0,0]
[null,"C_AN_06_000030_A001","Phase 6 - Infrastructure spend expensed in year","£m 3dp","Periodic Review 2014",null,null,null,null,-4.5220952742994349,-3.3297058145990555,-3.4110268334369671,-3.9001588171897943,-4.4552318069184942,0,0,0,0,0]
[null,"C_AN_06_000040_A001","Phase 6 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,-19.224403510684592,-20.556640932672579,-21.506117937566053,-22.799247698936156,-24.211791396359821,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_06_000050_A001","Phase 6 - Operating income","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_06_000060_A001","Phase 6 - Operating profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.636606520779736,26.886999495956317,27.413028394835656,27.029233676511112,27.915458141904743,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_06_000070_A001","Phase 6 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_06_000075_A001","Phase 6 - Issuance costs","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_06_000080_A001","Phase 6 - Interest income /(expense) excl indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-11.466608361584269,-12.341593058767355,-13.59444251960182,-14.802112695702258,-16.007607466529617,-15.496723617362322,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_06_000090_A001","Phase 6 - Indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-2.1083525853118599,-2.1589530473593843,-2.2107679204959894,-2.2638263505879146,-2.3181581830019606,0,0,0,0,0]
[null,"C_AN_06_000100_A001","Phase 6 - Profit before tax","£m 3dp","Periodic Review 2014",null,null,null,null,21.116662789782669,14.434839407193431,13.648070786120439,11.993844012349172,11.608897474051949,-39.131401191620391,-36.409873470925248,-35.057651263555464,-33.755112154040489,-32.499097313015682]
[null,"C_AN_06_000110_A001","Phase 6 - Current Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7211307087778405,-2.2583690125482736,-1.8646118754215026,-1.5425923309666683,-1.4577416430023011,0,0,0,0,0]
[null,"C_AN_06_000120_A001","Phase 6 - Deferred Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-0.52293588374074318,-0.54067274599209725,2.8180527794098964,-0.6265370306485778,-0.64959749682560641,67.004690377797132,0,0,0,0]
[null,"C_AN_06_000130_A001","Phase 6 - Profit/ (loss) for the year","£m 3dp","Periodic Review 2014",null,null,null,null,16.872596197264087,11.63579764865306,14.601511690108833,9.8247146507339256,9.5015583342240415,27.873289186176741,-36.409873470925248,-35.057651263555464,-33.755112154040489,-32.499097313015682]
[null,"C_AN_06_000140_A001","Phase 6 - Dividends","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_06_000150_A001","Phase 6 - Retained profit for the year","£m 3dp","Periodic Review 2014",null,null,null,null,10.270300961494648,4.7634949469215915,7.4481592970873534,2.3788187582474389,1.7511550833184302,19.995004281631189,-44.418150076395804,-43.198064433016285,-42.029842140797413,-40.910360344554093]
[null,"C_AN_06_000160_A001","Phase 6 - Fixed assets","£m 3dp","Periodic Review 2014",null,null,null,null,506.03694196778565,534.3687355847843,561.97678875805343,587.54741261359925,613.77001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_06_000170_A001","Phase 6 - Intangible assets & Investments - driven by cashflow","£m 3dp","Periodic Review 2014",null,null,null,null,68.5,68.5,68.5,68.5,68.5,0,0,0,0,0]
[null,"C_AN_06_000180_A001","Phase 6 - Non-current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,574.53694196778565,602.8687355847843,630.47678875805343,656.04741261359925,682.27001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_06_000190_A001","Phase 6 - Inventories","£m 3dp","Periodic Review 2014",null,null,null,null,1.3355824815339901,1.3355824815338999,1.3355824815339301,1.3355824815339301,1.33558248153379,0,0,0,0,0]
[null,"C_AN_06_000200_A001","Phase 6 - Trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,26.312807072787948,26.244932601944171,27.994898096108869,29.747348061296918,31.876041187000748,0,0,0,0,0]
[null,"C_AN_06_000210_A001","Phase 6 - Cash and cash equivalents","£m 3dp","Periodic Review 2014",null,null,null,null,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_06_000220_A001","Phase 6 - Current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,33.727698046038057,9.3865763212672597,-11.953748882262797,-32.685182250773138,-53.599616138131445,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_06_000230_A001","Phase 6 - Trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-31.790245732735698,-29.711306726561013,-30.349372948712187,-31.381860244286372,-32.670026085864166,0,0,0,0,0]
[null,"C_AN_06_000240_A001","Phase 6 - Capex creditor","£m 3dp","Periodic Review 2014",null,null,null,null,-9.3025117053343838,-10.216421577715847,-10.272011332844139,-10.032196222335701,-10.345456887444714,0,0,0,0,0]
[null,"C_AN_06_000250_A001","Phase 6 - Dividend creditor","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_06_000260_A001","Phase 6 - Borrowings excluding preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,-280.25569236154962,-282.414645408909,-284.62541332940498,-286.8892396799929,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487]
[null,"C_AN_06_000270_A001","Phase 6 - Preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_06_000280_A001","Phase 6 - Current tax liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7211307087778405,-2.2583690125482736,-1.8646118754215024,-1.5425923309666683,-1.4577416430023011,0,0,0,0,0]
[null,"C_AN_06_000290_A001","Phase 6 - Retirement benefit obligations","£m 3dp","Periodic Review 2014",null,null,null,null,30.226985337247754,31.071643355270112,31.944688663857381,32.845332956916756,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329]
[null,"C_AN_06_000300_A001","Phase 6 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_06_000310_A001","Phase 6 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_06_000320_A001","Phase 6 - Total Liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-294.84259517114975,-293.529099370464,-295.16672082252546,-297.00055552066488,-299.9079712089067,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553]
[null,"C_AN_06_000330_A001","Phase 6 - Net assets before deferred tax","£m 3dp","Periodic Review 2014",null,null,null,null,313.42204484267398,318.72621253558759,323.35631905326522,326.36167484216128,328.76242742230534,281.75274132613936,237.33459124974351,194.13652681672724,152.10668467592976,111.19632433137573]
[null,"C_AN_06_000340_A001","Phase 6 - Deferred tax ","£m 3dp","Periodic Review 2014",null,null,null,null,-68.005935883740747,-68.546608629732845,-65.728555850322948,-66.355092880971526,-67.004690377797132,0,0,0,0,0]
[null,"C_AN_06_000350_A001","Phase 6 - Net assets","£m 3dp","Periodic Review 2014",null,null,null,null,245.41610895893325,250.17960390585475,257.62776320294228,260.00658196118974,261.75773704450819,281.75274132613936,237.33459124974351,194.13652681672724,152.10668467592976,111.19632433137573]
[null,"C_AN_06_000360_A001","Phase 6 - Called up share capital, including share premium","£m 3dp","Periodic Review 2014",null,null,null,null,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002]
[null,"C_AN_06_000365_A001","Phase 6 - Non-distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996]
[null,"C_AN_06_000370_A001","Phase 6 - Retained earnings and other distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,230.19310895893321,234.95660390585479,242.40476320294215,244.78358196118958,246.53473704450801,266.52974132613917,222.11159124974336,178.91352681672709,136.88368467592966,95.973324331375565]
[null,"C_AN_06_000380_A001","Phase 6 - Total equity","£m 3dp","Periodic Review 2014",null,null,null,null,245.41610895893319,250.17960390585478,257.62776320294216,260.00658196118957,261.75773704450802,281.75274132613919,237.33459124974337,194.1365268167271,152.10668467592967,111.19632433137556]
[null,"C_AN_06_000390_A001","Phase 6 - Operating Profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.636606520779736,26.886999495956317,27.413028394835656,27.029233676511112,27.915458141904743,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_06_000400_A001","Phase 6 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,19.224403510684592,20.556640932672579,21.506117937566053,22.799247698936156,24.211791396359821,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067]
[null,"C_AN_06_000410_A001","Phase 6 - Changes in working capital - inventories","£m 3dp","Periodic Review 2014",null,null,null,null,9.9999999996991384E-4,9.0150109599562711E-14,-3.0198066269804258E-14,0,1.4011014570769476E-13,1.33558248153379,0,0,0,0]
[null,"C_AN_06_000420_A001","Phase 6 - Changes in working capital - trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,5.2477582193543419,6.787447084377618E-2,-1.749965494164698,-1.752449965188049,-2.1286931257038297,31.876041187000748,0,0,0,0]
[null,"C_AN_06_000430_A001","Phase 6 - Changes in working capital - trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-0.20524256192991785,-1.1650291337932224,0.69365597727946593,0.79267218506574721,1.6014265066868063,-43.015482973308877,0,0,0,0]
[null,"C_AN_06_000440_A001","Phase 6 - Pension contributions","£m 3dp","Periodic Review 2014",null,null,null,null,-0.81798533724775502,-0.84465801802235796,-0.87304530858726903,-0.90064429305937899,-0.92731831348257299,0,0,0,0,0]
[null,"C_AN_06_000450_A001","Phase 6 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_06_000460_A001","Phase 6 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_06_000470_A001","Phase 6 - Cash generated from operations","£m 3dp","Periodic Review 2014",null,null,null,null,56.08654035164097,45.501827747657188,46.989791506929173,47.968059302265587,50.672664605765107,-9.8038593047743419,0,0,0,0]
[null,"C_AN_06_000480_A001","Phase 6 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_06_000490_A001","Phase 6 - Net interest income / (paid)","£m 3dp","Periodic Review 2014",null,null,null,null,-11.466608361584269,-12.341593058767355,-13.59444251960182,-14.802112695702258,-16.007607466529617,-15.496723617362322,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_06_000500_A001","Phase 6 - Tax paid","£m 3dp","Periodic Review 2014",null,null,null,null,-1.925,-3.7211307087778405,-2.2583690125482736,-1.8646118754215024,-1.5425923309666683,-1.4577416430023011,0,0,0,0]
[null,"C_AN_06_000510_A001","Phase 6 - Net cash generated from operating activities","£m 3dp","Periodic Review 2014",null,null,null,null,44.749949205955765,31.487489997475841,33.177232806161676,33.331884113270057,35.141669789947599,-26.758324565138963,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_06_000520_A001","Phase 6 - Capex","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,0,0,0,0,0]
[null,"C_AN_06_000530_A001","Phase 6 - Investment in other non-current assets","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,68.5,0,0,0,0]
[null,"C_AN_06_000540_A001","Phase 6 - Net cash used in investing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,68.5,0,0,0,0]
[null,"C_AN_06_000550_A001","Phase 6 - Net cash generated before financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-1.1783962725144406,-17.400944552195462,-15.936938304673305,-15.037987441211904,-15.292723762156378,41.741675434861037,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_06_000560_A001","Phase 6 - Equity dividends paid","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_06_000570_A001","Phase 6 - Proceeds from share issues","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_06_000575_A001","Phase 6 - Issuance costs (cashflow statement)","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_06_000580_A001","Phase 6 - Net loans received","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_06_000590_A001","Phase 6 - Net cash generated from financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_06_000600_A001","Phase 6 - Cash Bf","£m 3dp","Periodic Review 2014",null,null,null,null,13.86,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578]
[null,"C_AN_06_000610_A001","Phase 6 - Increase / (decrease) in cash","£m 3dp","Periodic Review 2014",null,null,null,null,-7.7806915082838808,-24.273247253926932,-23.090290697694783,-22.48388333369839,-23.043127013061991,33.863390530315485,-20.783472502137734,-19.563386858758214,-18.395164566539346,-17.275682770296029]
[null,"C_AN_06_000620_A001","Phase 6 - Cash Cf","£m 3dp","Periodic Review 2014",null,null,null,null,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_06_000630_A001","Phase 6 - Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-274.1763838698335,-300.60858417111979,-325.90964278931057,-350.65735247359692,-376.01863766966085,-342.15524713934536,-362.93871964148309,-382.50210650024133,-400.89727106678066,-418.17295383707665]
[null,"C_AN_06_000640_A001","Phase 6 - Average Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-269.23186182303562,-287.39248402047667,-313.25911348021521,-338.28349763145377,-363.33799507162888,-359.08694240450313,-352.54698339041425,-372.72041307086221,-391.69968878351096,-409.53511245192863]
[null,"C_AN_06_000650_A001","Phase 6 - Funds from operations","£m 3dp","Periodic Review 2014",null,null,null,null,39.706433548531379,32.584644660425198,34.233542323046933,34.291661893392359,35.668936408964484,-16.954465260364628,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_06_000660_A001","Phase 6 - FFO less dividends declared","£m 3dp","Periodic Review 2014",null,null,null,null,33.10413831276194,25.712341958693727,27.080189930025455,26.845766000905872,27.918533158058871,-24.832750164910181,-20.783472502137734,-19.563386858758214,-18.395164566539346,-17.275682770296029]
[null,"C_AN_06_000670_A001","Phase 6 - Average RCV","£m 3dp","Periodic Review 2014",null,null,null,null,438.56378532726501,462.578002198852,489.5262696886615,517.12399784218042,545.71849991668057,539.26432643091084,510.59477910478211,483.14537167613742,456.84289575112768,431.61853543953487]
[null,"C_AN_06_000680_A001","Phase 6 - Year end RCV","£m 3dp","Periodic Review 2014",null,null,null,null,444.11919316514224,470.37795059659828,497.38551796640627,524.92522528676068,553.91356913971845,524.61508372210312,496.57447448746103,469.71626886481374,443.96952263744163,419.26754824162811]
[null,"C_AN_06_000690_A001","Phase 6 - EBIT less Tax IFRS","£m 3dp","Periodic Review 2014",null,null,null,null,30.627177415388608,26.325461313559256,27.228676839090998,27.148558395685992,28.09944197262686,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_06_000695_A001","Phase 6 - EBIT less Tax Building Blocks method","£m 3dp","Periodic Review 2014",null,null,null,null,17.309306882229869,18.154118683635957,19.220757161616273,20.297213745681702,21.427605680453119,-29.298485417615304,-28.040609234642091,-26.858205622647269,-25.746746227372135,-24.701974395813508]
[null,"C_AN_06_000700_A001","Phase 6 - EBITDA","£m 3dp","Periodic Review 2014",null,null,null,null,53.916027247363388,49.492026445992749,50.959399163784298,51.859030757575496,54.146454519943347,0,0,0,0,0]
[null,"C_AN_06_000710_A001","Phase 6 - Return on Capital Employed  (RoCE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,6.9835172077726396E-2,5.6910318234809888E-2,5.5622503888112941E-2,5.249912691921016E-2,5.1490726403662396E-2,-4.3827630376892884E-2,-4.6288521820956295E-2,-4.8918356585439658E-2,-5.1734803789382833E-2,-5.4758254415997E-2]
[null,"C_AN_06_000720_A001","Phase 6 - Return on Regulatory Equity (RoRE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,0.1393725727164371,0.10745475811224039,0.10808941601534969,0.102434063234667,0.10207406935885802,-0.18279224976264263,-0.20731478282231508,-0.30145482229053927,-0.5185452342029031,-1.5505583987582119]
[null,"C_AN_06_000722_A001","Phase 6 - Return on Capital Employed  (RoCE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,3.9468162810828808E-2,3.9245529613040064E-2,3.9263995319067692E-2,3.9250187247887404E-2,3.9264942793261821E-2,-5.4330472055375147E-2,-5.4917540057509512E-2,-5.5590319595674183E-2,-5.6357987541953765E-2,-5.7231032422318182E-2]
[null,"C_AN_06_000724_A001","Phase 6 - Return on Regulatory Equity (RoRE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,6.0723076168161617E-2,6.0810819076120001E-2,6.2658832974656117E-2,6.4124258453695154E-2,6.5492109582827918E-2,-0.21422687111627003,-0.23519199326026802,-0.33064684635017261,-0.5509671666104371,-1.5988886246545519]
[null,"C_AN_06_000730_A001","Phase 6 - Cash Interest Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,4.4627879750002544,3.6402300339401781,3.5182012630297717,3.3166734775197884,3.2282490674227762,-9.4067731928126522E-2,0,0,0,0]
[null,"C_AN_06_000740_A001","Phase 6 - Adjusted cash interest cover ratio ","Nr 3dp","Periodic Review 2014",null,null,null,null,2.1360024074769077,1.4335227981932892,1.4605378111121432,1.3699063424599829,1.3677824682608861,-1.9846922368905608,-2.194925969155384,-2.3512446367456588,-2.5440356364544234,-2.7866431333130421]
[null,"C_AN_06_000750_A001","Phase 6 - Funds from operations/debt","Nr 3dp","Periodic Review 2014",null,null,null,null,0.14748044038944455,0.11338029514405654,0.10928187193892781,0.10136959719729438,9.8170125042751633E-2,-4.7215488112251701E-2,-3.6236860613042862E-2,-3.0647566617516171E-2,-2.583722905477186E-2,-2.1645078698345133E-2]
[null,"C_AN_06_000760_A001","Phase 6 - Retained cash flow/debt ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.12074029807205526,8.5534290478069375E-2,8.3091097576182701E-2,7.6558400420043235E-2,7.4247737641626704E-2,-7.2577434870659319E-2,-5.7264412357733545E-2,-5.1145827764861922E-2,-4.5884983246680958E-2,-4.1312291031205157E-2]
[null,"C_AN_06_000770_A001","Phase 6 - Gearing","% 1dp","Periodic Review 2014",null,null,null,null,0.61734864894227426,0.63907881691700574,0.65524554096752519,0.66801391051846826,0.67883991044605441,0.65220245806083299,0.73088476812282788,0.81432586404693386,0.90298376493326316,0.99738926990857724]
[null,"C_AN_06_000780_A001","Phase 6 - Dividend Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,2.5555652382603173,1.6931439364161642,2.041212411729286,1.3194805289512388,1.225943738232435,3.5379894893233197,-4.5465304540121902,-4.3066181695882531,-4.079300739487933,-3.8637594842960978]
[null,"C_AN_06_000790_A001","Phase 6 - Regulatory equity/retained earnings for the regulatory company ","Nr 3dp","Periodic Review 2014",null,null,null,null,16.46820390374625,16.444442209341879,15.959441830084423,15.594722248867972,15.269014945003402,-4.6679484921257028,-4.251845422702722,-3.0243748308457983,-1.8149901856258031,-0.62543443275547417]
[null,"C_AN_06_000800_A001","Phase 6 - RCV/EBITDA ","Nr 3dp","Periodic Review 2014",null,null,null,null,8.1342006768258646,9.346515699930606,9.6062017551524992,9.9717250840952065,10.07856386452192,0,0,0,0,0]
[null,"C_AN_06_000810_A001","Phase 6 - RCF to Capex ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.7207779415498462,0.52593915504841215,0.55137222755758464,0.55501007420844262,0.55356139316349906,0,0,0,0,0]
[null,"C_AN_07_000010_A001","Phase 7 - Revenue","£m 3dp","Periodic Review 2014",null,null,null,null,113.0782382606382,107.63346362499183,110.53581996423304,113.46666197484076,118.16724265672821,0,0,0,0,0]
[null,"C_AN_07_000020_A001","Phase 7 - Operating expenditure","£m 3dp","Periodic Review 2014",null,null,null,null,-56.695132954874438,-56.860117381763878,-58.205646798394369,-59.738021782203695,-61.584761311545151,0,0,0,0,0]
[null,"C_AN_07_000030_A001","Phase 7 - Infrastructure spend expensed in year","£m 3dp","Periodic Review 2014",null,null,null,null,-4.5220952742994349,-3.3297058145990555,-3.4110268334369671,-3.9001588171897943,-4.4552318069184942,0,0,0,0,0]
[null,"C_AN_07_000040_A001","Phase 7 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,-19.224403510684592,-20.556640932672579,-21.506117937566053,-22.799247698936156,-24.211791396359821,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_07_000050_A001","Phase 7 - Operating income","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_07_000060_A001","Phase 7 - Operating profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.636606520779736,26.886999495956317,27.413028394835656,27.029233676511112,27.915458141904743,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_07_000070_A001","Phase 7 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_07_000075_A001","Phase 7 - Issuance costs","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_07_000080_A001","Phase 7 - Interest income /(expense) excl indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-11.466608361584269,-12.341593058767355,-13.59444251960182,-14.802112695702258,-16.007607466529617,-15.496723617362322,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_07_000090_A001","Phase 7 - Indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-2.1083525853118599,-2.1589530473593843,-2.2107679204959894,-2.2638263505879146,-2.3181581830019606,0,0,0,0,0]
[null,"C_AN_07_000100_A001","Phase 7 - Profit before tax","£m 3dp","Periodic Review 2014",null,null,null,null,21.116662789782669,14.434839407193431,13.648070786120439,11.993844012349172,11.608897474051949,-39.131401191620391,-36.409873470925248,-35.057651263555464,-33.755112154040489,-32.499097313015682]
[null,"C_AN_07_000110_A001","Phase 7 - Current Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7211307087778405,-2.2583690125482736,-1.8646118754215026,-1.5425923309666683,-1.4577416430023011,0,0,0,0,0]
[null,"C_AN_07_000120_A001","Phase 7 - Deferred Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-0.52293588374074318,-0.54067274599209725,2.8180527794098964,-0.6265370306485778,-0.64959749682560641,67.004690377797132,0,0,0,0]
[null,"C_AN_07_000130_A001","Phase 7 - Profit/ (loss) for the year","£m 3dp","Periodic Review 2014",null,null,null,null,16.872596197264087,11.63579764865306,14.601511690108833,9.8247146507339256,9.5015583342240415,27.873289186176741,-36.409873470925248,-35.057651263555464,-33.755112154040489,-32.499097313015682]
[null,"C_AN_07_000140_A001","Phase 7 - Dividends","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_07_000150_A001","Phase 7 - Retained profit for the year","£m 3dp","Periodic Review 2014",null,null,null,null,10.270300961494648,4.7634949469215915,7.4481592970873534,2.3788187582474389,1.7511550833184302,19.995004281631189,-44.418150076395804,-43.198064433016285,-42.029842140797413,-40.910360344554093]
[null,"C_AN_07_000160_A001","Phase 7 - Fixed assets","£m 3dp","Periodic Review 2014",null,null,null,null,506.03694196778565,534.3687355847843,561.97678875805343,587.54741261359925,613.77001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_07_000170_A001","Phase 7 - Intangible assets & Investments - driven by cashflow","£m 3dp","Periodic Review 2014",null,null,null,null,68.5,68.5,68.5,68.5,68.5,0,0,0,0,0]
[null,"C_AN_07_000180_A001","Phase 7 - Non-current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,574.53694196778565,602.8687355847843,630.47678875805343,656.04741261359925,682.27001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_07_000190_A001","Phase 7 - Inventories","£m 3dp","Periodic Review 2014",null,null,null,null,1.3355824815339901,1.3355824815338999,1.3355824815339301,1.3355824815339301,1.33558248153379,0,0,0,0,0]
[null,"C_AN_07_000200_A001","Phase 7 - Trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,26.312807072787948,26.244932601944171,27.994898096108869,29.747348061296918,31.876041187000748,0,0,0,0,0]
[null,"C_AN_07_000210_A001","Phase 7 - Cash and cash equivalents","£m 3dp","Periodic Review 2014",null,null,null,null,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_07_000220_A001","Phase 7 - Current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,33.727698046038057,9.3865763212672597,-11.953748882262797,-32.685182250773138,-53.599616138131445,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_07_000230_A001","Phase 7 - Trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-31.790245732735698,-29.711306726561013,-30.349372948712187,-31.381860244286372,-32.670026085864166,0,0,0,0,0]
[null,"C_AN_07_000240_A001","Phase 7 - Capex creditor","£m 3dp","Periodic Review 2014",null,null,null,null,-9.3025117053343838,-10.216421577715847,-10.272011332844139,-10.032196222335701,-10.345456887444714,0,0,0,0,0]
[null,"C_AN_07_000250_A001","Phase 7 - Dividend creditor","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_07_000260_A001","Phase 7 - Borrowings excluding preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,-280.25569236154962,-282.414645408909,-284.62541332940498,-286.8892396799929,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487]
[null,"C_AN_07_000270_A001","Phase 7 - Preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_07_000280_A001","Phase 7 - Current tax liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-3.7211307087778405,-2.2583690125482736,-1.8646118754215024,-1.5425923309666683,-1.4577416430023011,0,0,0,0,0]
[null,"C_AN_07_000290_A001","Phase 7 - Retirement benefit obligations","£m 3dp","Periodic Review 2014",null,null,null,null,30.226985337247754,31.071643355270112,31.944688663857381,32.845332956916756,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329]
[null,"C_AN_07_000300_A001","Phase 7 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_07_000310_A001","Phase 7 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_07_000320_A001","Phase 7 - Total Liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-294.84259517114975,-293.529099370464,-295.16672082252546,-297.00055552066488,-299.9079712089067,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553]
[null,"C_AN_07_000330_A001","Phase 7 - Net assets before deferred tax","£m 3dp","Periodic Review 2014",null,null,null,null,313.42204484267398,318.72621253558759,323.35631905326522,326.36167484216128,328.76242742230534,281.75274132613936,237.33459124974351,194.13652681672724,152.10668467592976,111.19632433137573]
[null,"C_AN_07_000340_A001","Phase 7 - Deferred tax ","£m 3dp","Periodic Review 2014",null,null,null,null,-68.005935883740747,-68.546608629732845,-65.728555850322948,-66.355092880971526,-67.004690377797132,0,0,0,0,0]
[null,"C_AN_07_000350_A001","Phase 7 - Net assets","£m 3dp","Periodic Review 2014",null,null,null,null,245.41610895893325,250.17960390585475,257.62776320294228,260.00658196118974,261.75773704450819,281.75274132613936,237.33459124974351,194.13652681672724,152.10668467592976,111.19632433137573]
[null,"C_AN_07_000360_A001","Phase 7 - Called up share capital, including share premium","£m 3dp","Periodic Review 2014",null,null,null,null,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002]
[null,"C_AN_07_000365_A001","Phase 7 - Non-distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996]
[null,"C_AN_07_000370_A001","Phase 7 - Retained earnings and other distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,230.19310895893321,234.95660390585479,242.40476320294215,244.78358196118958,246.53473704450801,266.52974132613917,222.11159124974336,178.91352681672709,136.88368467592966,95.973324331375565]
[null,"C_AN_07_000380_A001","Phase 7 - Total equity","£m 3dp","Periodic Review 2014",null,null,null,null,245.41610895893319,250.17960390585478,257.62776320294216,260.00658196118957,261.75773704450802,281.75274132613919,237.33459124974337,194.1365268167271,152.10668467592967,111.19632433137556]
[null,"C_AN_07_000390_A001","Phase 7 - Operating Profit","£m 3dp","Periodic Review 2014",null,null,null,null,32.636606520779736,26.886999495956317,27.413028394835656,27.029233676511112,27.915458141904743,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_07_000400_A001","Phase 7 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,19.224403510684592,20.556640932672579,21.506117937566053,22.799247698936156,24.211791396359821,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067]
[null,"C_AN_07_000410_A001","Phase 7 - Changes in working capital - inventories","£m 3dp","Periodic Review 2014",null,null,null,null,9.9999999996991384E-4,9.0150109599562711E-14,-3.0198066269804258E-14,0,1.4011014570769476E-13,1.33558248153379,0,0,0,0]
[null,"C_AN_07_000420_A001","Phase 7 - Changes in working capital - trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,5.2477582193543419,6.787447084377618E-2,-1.749965494164698,-1.752449965188049,-2.1286931257038297,31.876041187000748,0,0,0,0]
[null,"C_AN_07_000430_A001","Phase 7 - Changes in working capital - trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-0.20524256192991785,-1.1650291337932224,0.69365597727946593,0.79267218506574721,1.6014265066868063,-43.015482973308877,0,0,0,0]
[null,"C_AN_07_000440_A001","Phase 7 - Pension contributions","£m 3dp","Periodic Review 2014",null,null,null,null,-0.81798533724775502,-0.84465801802235796,-0.87304530858726903,-0.90064429305937899,-0.92731831348257299,0,0,0,0,0]
[null,"C_AN_07_000450_A001","Phase 7 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_07_000460_A001","Phase 7 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_07_000470_A001","Phase 7 - Cash generated from operations","£m 3dp","Periodic Review 2014",null,null,null,null,56.08654035164097,45.501827747657188,46.989791506929173,47.968059302265587,50.672664605765107,-9.8038593047743419,0,0,0,0]
[null,"C_AN_07_000480_A001","Phase 7 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_07_000490_A001","Phase 7 - Net interest income / (paid)","£m 3dp","Periodic Review 2014",null,null,null,null,-11.466608361584269,-12.341593058767355,-13.59444251960182,-14.802112695702258,-16.007607466529617,-15.496723617362322,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_07_000500_A001","Phase 7 - Tax paid","£m 3dp","Periodic Review 2014",null,null,null,null,-1.925,-3.7211307087778405,-2.2583690125482736,-1.8646118754215024,-1.5425923309666683,-1.4577416430023011,0,0,0,0]
[null,"C_AN_07_000510_A001","Phase 7 - Net cash generated from operating activities","£m 3dp","Periodic Review 2014",null,null,null,null,44.749949205955765,31.487489997475841,33.177232806161676,33.331884113270057,35.141669789947599,-26.758324565138963,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_07_000520_A001","Phase 7 - Capex","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,0,0,0,0,0]
[null,"C_AN_07_000530_A001","Phase 7 - Investment in other non-current assets","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,68.5,0,0,0,0]
[null,"C_AN_07_000540_A001","Phase 7 - Net cash used in investing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,68.5,0,0,0,0]
[null,"C_AN_07_000550_A001","Phase 7 - Net cash generated before financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-1.1783962725144406,-17.400944552195462,-15.936938304673305,-15.037987441211904,-15.292723762156378,41.741675434861037,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_07_000560_A001","Phase 7 - Equity dividends paid","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_07_000570_A001","Phase 7 - Proceeds from share issues","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_07_000575_A001","Phase 7- Issuance costs (cashflow statement)","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_07_000580_A001","Phase 7 - Net loans received","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_07_000590_A001","Phase 7 - Net cash generated from financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_07_000600_A001","Phase 7 - Cash Bf","£m 3dp","Periodic Review 2014",null,null,null,null,13.86,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578]
[null,"C_AN_07_000610_A001","Phase 7 - Increase / (decrease) in cash","£m 3dp","Periodic Review 2014",null,null,null,null,-7.7806915082838808,-24.273247253926932,-23.090290697694783,-22.48388333369839,-23.043127013061991,33.863390530315485,-20.783472502137734,-19.563386858758214,-18.395164566539346,-17.275682770296029]
[null,"C_AN_07_000620_A001","Phase 7 - Cash Cf","£m 3dp","Periodic Review 2014",null,null,null,null,6.0793084917161186,-18.193938762210813,-41.284229459905596,-63.76811279360399,-86.811239806665981,-52.947849276350496,-73.731321778488223,-93.29470863724643,-111.68987320378578,-128.96555597408181]
[null,"C_AN_07_000630_A001","Phase 7 - Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-274.1763838698335,-300.60858417111979,-325.90964278931057,-350.65735247359692,-376.01863766966085,-342.15524713934536,-362.93871964148309,-382.50210650024133,-400.89727106678066,-418.17295383707665]
[null,"C_AN_07_000640_A001","Phase 7 - Average Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-269.23186182303562,-287.39248402047667,-313.25911348021521,-338.28349763145377,-363.33799507162888,-359.08694240450313,-352.54698339041425,-372.72041307086221,-391.69968878351096,-409.53511245192863]
[null,"C_AN_07_000650_A001","Phase 7 - Funds from operations","£m 3dp","Periodic Review 2014",null,null,null,null,39.706433548531379,32.584644660425198,34.233542323046933,34.291661893392359,35.668936408964484,-16.954465260364628,-12.775195896667178,-11.422973689297395,-10.120434579782424,-8.8644197387576185]
[null,"C_AN_07_000660_A001","Phase 7 - FFO less dividends declared","£m 3dp","Periodic Review 2014",null,null,null,null,33.10413831276194,25.712341958693727,27.080189930025455,26.845766000905872,27.918533158058871,-24.832750164910181,-20.783472502137734,-19.563386858758214,-18.395164566539346,-17.275682770296029]
[null,"C_AN_07_000670_A001","Phase 7 - Average RCV","£m 3dp","Periodic Review 2014",null,null,null,null,438.56378532726501,462.578002198852,489.5262696886615,517.12399784218042,545.71849991668057,539.26432643091084,510.59477910478211,483.14537167613742,456.84289575112768,431.61853543953487]
[null,"C_AN_07_000680_A001","Phase 7 - Year end RCV","£m 3dp","Periodic Review 2014",null,null,null,null,444.11919316514224,470.37795059659828,497.38551796640627,524.92522528676068,553.91356913971845,524.61508372210312,496.57447448746103,469.71626886481374,443.96952263744163,419.26754824162811]
[null,"C_AN_07_000690_A001","Phase 7 - EBIT less Tax IFRS","£m 3dp","Periodic Review 2014",null,null,null,null,30.627177415388608,26.325461313559256,27.228676839090998,27.148558395685992,28.09944197262686,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_07_000695_A001","Phase 7 - EBIT less Tax Building Blocks method","£m 3dp","Periodic Review 2014",null,null,null,null,17.309306882229869,18.154118683635957,19.220757161616273,20.297213745681702,21.427605680453119,-29.298485417615304,-28.040609234642091,-26.858205622647269,-25.746746227372135,-24.701974395813508]
[null,"C_AN_07_000700_A001","Phase 7 - EBITDA","£m 3dp","Periodic Review 2014",null,null,null,null,53.916027247363388,49.492026445992749,50.959399163784298,51.859030757575496,54.146454519943347,0,0,0,0,0]
[null,"C_AN_07_000710_A001","Phase 7 - Return on Capital Employed  (RoCE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,6.9835172077726396E-2,5.6910318234809888E-2,5.5622503888112941E-2,5.249912691921016E-2,5.1490726403662396E-2,-4.3827630376892884E-2,-4.6288521820956295E-2,-4.8918356585439658E-2,-5.1734803789382833E-2,-5.4758254415997E-2]
[null,"C_AN_07_000720_A001","Phase 7 - Return on Regulatory Equity (RoRE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,0.1393725727164371,0.10745475811224039,0.10808941601534969,0.102434063234667,0.10207406935885802,-0.18279224976264263,-0.20731478282231508,-0.30145482229053927,-0.5185452342029031,-1.5505583987582119]
[null,"C_AN_07_000722_A001","Phase 7 - Return on Capital Employed  (RoCE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,3.9468162810828808E-2,3.9245529613040064E-2,3.9263995319067692E-2,3.9250187247887404E-2,3.9264942793261821E-2,-5.4330472055375147E-2,-5.4917540057509512E-2,-5.5590319595674183E-2,-5.6357987541953765E-2,-5.7231032422318182E-2]
[null,"C_AN_07_000724_A001","Phase 7 - Return on Regulatory Equity (RoRE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,6.0723076168161617E-2,6.0810819076120001E-2,6.2658832974656117E-2,6.4124258453695154E-2,6.5492109582827918E-2,-0.21422687111627003,-0.23519199326026802,-0.33064684635017261,-0.5509671666104371,-1.5988886246545519]
[null,"C_AN_07_000730_A001","Phase 7 - Cash Interest Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,4.4627879750002544,3.6402300339401781,3.5182012630297717,3.3166734775197884,3.2282490674227762,-9.4067731928126522E-2,0,0,0,0]
[null,"C_AN_07_000740_A001","Phase 7 - Adjusted cash interest cover ratio ","Nr 3dp","Periodic Review 2014",null,null,null,null,2.1360024074769077,1.4335227981932892,1.4605378111121432,1.3699063424599829,1.3677824682608861,-1.9846922368905608,-2.194925969155384,-2.3512446367456588,-2.5440356364544234,-2.7866431333130421]
[null,"C_AN_07_000750_A001","Phase 7 - Funds from operations/debt","Nr 3dp","Periodic Review 2014",null,null,null,null,0.14748044038944455,0.11338029514405654,0.10928187193892781,0.10136959719729438,9.8170125042751633E-2,-4.7215488112251701E-2,-3.6236860613042862E-2,-3.0647566617516171E-2,-2.583722905477186E-2,-2.1645078698345133E-2]
[null,"C_AN_07_000760_A001","Phase 7 - Retained cash flow/debt ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.12074029807205526,8.5534290478069375E-2,8.3091097576182701E-2,7.6558400420043235E-2,7.4247737641626704E-2,-7.2577434870659319E-2,-5.7264412357733545E-2,-5.1145827764861922E-2,-4.5884983246680958E-2,-4.1312291031205157E-2]
[null,"C_AN_07_000770_A001","Phase 7 - Gearing","% 1dp","Periodic Review 2014",null,null,null,null,0.61734864894227426,0.63907881691700574,0.65524554096752519,0.66801391051846826,0.67883991044605441,0.65220245806083299,0.73088476812282788,0.81432586404693386,0.90298376493326316,0.99738926990857724]
[null,"C_AN_07_000780_A001","Phase 7 - Dividend Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,2.5555652382603173,1.6931439364161642,2.041212411729286,1.3194805289512388,1.225943738232435,3.5379894893233197,-4.5465304540121902,-4.3066181695882531,-4.079300739487933,-3.8637594842960978]
[null,"C_AN_07_000790_A001","Phase 7 - Regulatory equity/retained earnings for the regulatory company ","Nr 3dp","Periodic Review 2014",null,null,null,null,16.46820390374625,16.444442209341879,15.959441830084423,15.594722248867972,15.269014945003402,-4.6679484921257028,-4.251845422702722,-3.0243748308457983,-1.8149901856258031,-0.62543443275547417]
[null,"C_AN_07_000800_A001","Phase 7 - RCV/EBITDA ","Nr 3dp","Periodic Review 2014",null,null,null,null,8.1342006768258646,9.346515699930606,9.6062017551524992,9.9717250840952065,10.07856386452192,0,0,0,0,0]
[null,"C_AN_07_000810_A001","Phase 7 - RCF to Capex ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.7207779415498462,0.52593915504841215,0.55137222755758464,0.55501007420844262,0.55356139316349906,0,0,0,0,0]
[null,"C_AN_08_000010_A001","Phase 8 - Revenue","£m 3dp","Periodic Review 2014",null,null,null,null,108.03571354341823,109.90553546591681,111.56051091634828,114.57366898924107,119.36228165110077,0,0,0,0,0]
[null,"C_AN_08_000020_A001","Phase 8 - Operating expenditure","£m 3dp","Periodic Review 2014",null,null,null,null,-56.695132954874438,-56.860117381763878,-58.205646798394369,-59.738021782203695,-61.584761311545151,0,0,0,0,0]
[null,"C_AN_08_000030_A001","Phase 8 - Infrastructure spend expensed in year","£m 3dp","Periodic Review 2014",null,null,null,null,-4.5220952742994349,-3.3297058145990555,-3.4110268334369671,-3.9001588171897943,-4.4552318069184942,0,0,0,0,0]
[null,"C_AN_08_000040_A001","Phase 8 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,-19.224403510684592,-20.556640932672579,-21.506117937566053,-22.799247698936156,-24.211791396359821,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_08_000050_A001","Phase 8 - Operating income","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_08_000060_A001","Phase 8 - Operating profit","£m 3dp","Periodic Review 2014",null,null,null,null,27.594081803559764,29.159071336881297,28.437719346950892,28.136240690911421,29.11049713627731,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_08_000070_A001","Phase 8 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_08_000075_A001","Phase 8 - Issuance costs","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_08_000080_A001","Phase 8 - Interest income /(expense) excl indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-11.579342023527611,-12.51152235665251,-13.692569606714056,-14.862931461831643,-16.02362588653865,-15.48942648887453,-12.768732708099039,-11.41614307908285,-10.113230206549229,-8.8568170812748797]
[null,"C_AN_08_000090_A001","Phase 8 - Indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-2.1083525853118599,-2.1589530473593843,-2.2107679204959894,-2.2638263505879146,-2.3181581830019606,0,0,0,0,0]
[null,"C_AN_08_000100_A001","Phase 8 - Profit before tax","£m 3dp","Periodic Review 2014",null,null,null,null,15.961404410619355,16.536981950233255,14.574634651123439,13.040032260620096,12.787918048415483,-39.124104063132599,-36.403410282357108,-35.050820653340921,-33.747907780807296,-32.491494655532946]
[null,"C_AN_08_000110_A001","Phase 8 - Current Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-2.6900790329451771,-2.6787957665723878,-2.0406566630654464,-1.7413679736433836,-1.6817555501141743,0,0,0,0,0]
[null,"C_AN_08_000120_A001","Phase 8 - Deferred Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-0.52293588374074318,-0.54067274599209725,2.8180527794098964,-0.6265370306485778,-0.64959749682560641,67.004690377797132,0,0,0,0]
[null,"C_AN_08_000130_A001","Phase 8 - Profit/ (loss) for the year","£m 3dp","Periodic Review 2014",null,null,null,null,12.748389493933434,13.317513437668769,15.352030767467889,10.672127256328135,10.456565001475703,27.880586314664534,-36.403410282357108,-35.050820653340921,-33.747907780807296,-32.491494655532946]
[null,"C_AN_08_000140_A001","Phase 8 - Dividends","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_08_000150_A001","Phase 8 - Retained profit for the year","£m 3dp","Periodic Review 2014",null,null,null,null,6.1460942581639939,6.4452107359372999,8.1986783744464091,3.2262313638416487,2.7061617505700912,20.002301410118982,-44.411686887827663,-43.191233822801742,-42.02263776756422,-40.902757687071357]
[null,"C_AN_08_000160_A001","Phase 8 - Fixed assets","£m 3dp","Periodic Review 2014",null,null,null,null,506.03694196778565,534.3687355847843,561.97678875805343,587.54741261359925,613.77001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_08_000170_A001","Phase 8 - Intangible assets & Investments - driven by cashflow","£m 3dp","Periodic Review 2014",null,null,null,null,68.5,68.5,68.5,68.5,68.5,0,0,0,0,0]
[null,"C_AN_08_000180_A001","Phase 8 - Non-current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,574.53694196778565,602.8687355847843,630.47678875805343,656.04741261359925,682.27001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_08_000190_A001","Phase 8 - Inventories","£m 3dp","Periodic Review 2014",null,null,null,null,1.3355824815339901,1.3355824815338999,1.3355824815339301,1.3355824815339301,1.33558248153379,0,0,0,0,0]
[null,"C_AN_08_000200_A001","Phase 8 - Trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,25.141164993578435,26.798016737263051,28.253952066600331,30.037031720397007,32.197848805331304,0,0,0,0,0]
[null,"C_AN_08_000210_A001","Phase 8 - Cash and cash equivalents","£m 3dp","Periodic Review 2014",null,null,null,null,1.5218020115424054,-20.506198267925171,-42.938973488764148,-64.572101285029945,-86.654831210497946,-52.830104711972709,-73.607114025542302,-93.163670274085973,-111.55163046739213,-128.81971058020542]
[null,"C_AN_08_000220_A001","Phase 8 - Current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,27.998549486654831,7.627400950871781,-13.349438940629888,-33.199487083099008,-53.12139992363285,-52.830104711972709,-73.607114025542302,-93.163670274085973,-111.55163046739213,-128.81971058020542]
[null,"C_AN_08_000230_A001","Phase 8 - Trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-31.216355552515793,-29.974195516456369,-30.469609939657047,-31.513339000645473,-32.813780957360891,0,0,0,0,0]
[null,"C_AN_08_000240_A001","Phase 8 - Capex creditor","£m 3dp","Periodic Review 2014",null,null,null,null,-9.3025117053343838,-10.216421577715847,-10.272011332844139,-10.032196222335701,-10.345456887444714,0,0,0,0,0]
[null,"C_AN_08_000250_A001","Phase 8 - Dividend creditor","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_08_000260_A001","Phase 8 - Borrowings excluding preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,-280.25569236154962,-282.414645408909,-284.62541332940498,-286.8892396799929,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487]
[null,"C_AN_08_000270_A001","Phase 8 - Preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_08_000280_A001","Phase 8 - Current tax liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-2.6900790329451771,-2.6787957665723878,-2.0406566630654464,-1.7413679736433836,-1.6817555501141741,0,0,0,0,0]
[null,"C_AN_08_000290_A001","Phase 8 - Retirement benefit obligations","£m 3dp","Periodic Review 2014",null,null,null,null,30.226985337247754,31.071643355270112,31.944688663857381,32.845332956916756,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329]
[null,"C_AN_08_000300_A001","Phase 8 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_08_000310_A001","Phase 8 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_08_000320_A001","Phase 8 - Total Liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-293.23765331509719,-294.21241491438349,-295.46300260111417,-297.3308099197007,-300.27573998751535,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553]
[null,"C_AN_08_000330_A001","Phase 8 - Net assets before deferred tax","£m 3dp","Periodic Review 2014",null,null,null,null,309.2978381393433,316.2837216212726,321.66434721630941,325.51711561079952,328.8728748581953,281.8704858905171,237.45879900268946,194.26756517988773,152.24492741232345,111.34216972525209]
[null,"C_AN_08_000340_A001","Phase 8 - Deferred tax ","£m 3dp","Periodic Review 2014",null,null,null,null,-68.005935883740747,-68.546608629732845,-65.728555850322948,-66.355092880971526,-67.004690377797132,0,0,0,0,0]
[null,"C_AN_08_000350_A001","Phase 8 - Net assets","£m 3dp","Periodic Review 2014",null,null,null,null,241.29190225560257,247.73711299153976,255.93579136598646,259.16202272982798,261.86818448039816,281.8704858905171,237.45879900268946,194.26756517988773,152.24492741232345,111.34216972525209]
[null,"C_AN_08_000360_A001","Phase 8 - Called up share capital, including share premium","£m 3dp","Periodic Review 2014",null,null,null,null,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002]
[null,"C_AN_08_000365_A001","Phase 8 - Non-distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996]
[null,"C_AN_08_000370_A001","Phase 8 - Retained earnings and other distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,226.06890225560255,232.51411299153986,240.71279136598628,243.93902272982791,246.645184480398,266.64748589051698,222.2357990026893,179.04456517988757,137.02192741232335,96.119169725251993]
[null,"C_AN_08_000380_A001","Phase 8 - Total equity","£m 3dp","Periodic Review 2014",null,null,null,null,241.29190225560257,247.73711299153985,255.93579136598629,259.16202272982792,261.86818448039799,281.87048589051699,237.45879900268932,194.26756517988758,152.24492741232336,111.34216972525199]
[null,"C_AN_08_000390_A001","Phase 8 - Operating Profit","£m 3dp","Periodic Review 2014",null,null,null,null,27.594081803559764,29.159071336881297,28.437719346950892,28.136240690911421,29.11049713627731,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_08_000400_A001","Phase 8 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,19.224403510684592,20.556640932672579,21.506117937566053,22.799247698936156,24.211791396359821,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067]
[null,"C_AN_08_000410_A001","Phase 8 - Changes in working capital - inventories","£m 3dp","Periodic Review 2014",null,null,null,null,9.9999999996991384E-4,9.0150109599562711E-14,-3.0198066269804258E-14,0,1.4011014570769476E-13,1.33558248153379,0,0,0,0]
[null,"C_AN_08_000420_A001","Phase 8 - Changes in working capital - trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,6.4194002985638541,-1.6568517436846157,-1.4559353293372794,-1.7830796537966762,-2.1608170849342976,32.197848805331304,0,0,0,0]
[null,"C_AN_08_000430_A001","Phase 8 - Changes in working capital - trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-0.77913274214982309,-0.32825016367796067,0.55100417832897008,0.8039139504799877,1.6137026218244301,-43.159237844805602,0,0,0,0]
[null,"C_AN_08_000440_A001","Phase 8 - Pension contributions","£m 3dp","Periodic Review 2014",null,null,null,null,-0.81798533724775502,-0.84465801802235796,-0.87304530858726903,-0.90064429305937899,-0.92731831348257299,0,0,0,0,0]
[null,"C_AN_08_000450_A001","Phase 8 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_08_000460_A001","Phase 8 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_08_000470_A001","Phase 8 - Cash generated from operations","£m 3dp","Periodic Review 2014",null,null,null,null,51.641767533410594,46.885952344169027,48.165860824921332,49.05567839347151,51.847855756044837,-9.625806557940507,0,0,0,0]
[null,"C_AN_08_000480_A001","Phase 8 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_08_000490_A001","Phase 8 - Net interest income / (paid)","£m 3dp","Periodic Review 2014",null,null,null,null,-11.579342023527611,-12.51152235665251,-13.692569606714056,-14.862931461831643,-16.02362588653865,-15.48942648887453,-12.768732708099039,-11.41614307908285,-10.113230206549229,-8.8568170812748797]
[null,"C_AN_08_000500_A001","Phase 8 - Tax paid","£m 3dp","Periodic Review 2014",null,null,null,null,-1.925,-2.6900790329451771,-2.6787957665723878,-2.0406566630654464,-1.7413679736433836,-1.6817555501141741,0,0,0,0]
[null,"C_AN_08_000510_A001","Phase 8 - Net cash generated from operating activities","£m 3dp","Periodic Review 2014",null,null,null,null,40.192442725782051,33.732736971935196,33.834748283017483,34.182639650702647,36.102066877541581,-26.796988596929211,-12.768732708099039,-11.41614307908285,-10.113230206549229,-8.8568170812748797]
[null,"C_AN_08_000520_A001","Phase 8 - Capex","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,0,0,0,0,0]
[null,"C_AN_08_000530_A001","Phase 8 - Investment in other non-current assets","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,68.5,0,0,0,0]
[null,"C_AN_08_000540_A001","Phase 8 - Net cash used in investing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,68.5,0,0,0,0]
[null,"C_AN_08_000550_A001","Phase 8 - Net cash generated before financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-5.7359027526881547,-15.155697577736106,-15.279422827817498,-14.187231903779313,-14.332326674562395,41.703011403070789,-12.768732708099039,-11.41614307908285,-10.113230206549229,-8.8568170812748797]
[null,"C_AN_08_000560_A001","Phase 8 - Equity dividends paid","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_08_000570_A001","Phase 8 - Proceeds from share issues","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_08_000575_A001","Phase 8- Issuance costs (cashflow statement)","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_08_000580_A001","Phase 8 - Net loans received","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_08_000590_A001","Phase 8 - Net cash generated from financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_08_000600_A001","Phase 8 - Cash Bf","£m 3dp","Periodic Review 2014",null,null,null,null,13.86,1.5218020115424054,-20.506198267925171,-42.938973488764148,-64.572101285029945,-86.654831210497946,-52.830104711972709,-73.607114025542302,-93.163670274085973,-111.55163046739213]
[null,"C_AN_08_000610_A001","Phase 8 - Increase / (decrease) in cash","£m 3dp","Periodic Review 2014",null,null,null,null,-12.338197988457594,-22.028000279467577,-22.432775220838977,-21.6331277962658,-22.082729925468009,33.824726498525237,-20.777009313569593,-19.556556248543671,-18.387960193306149,-17.268080112813291]
[null,"C_AN_08_000620_A001","Phase 8 - Cash Cf","£m 3dp","Periodic Review 2014",null,null,null,null,1.5218020115424054,-20.506198267925171,-42.938973488764148,-64.572101285029945,-86.654831210497946,-52.830104711972709,-73.607114025542302,-93.163670274085973,-111.55163046739213,-128.81971058020542]
[null,"C_AN_08_000630_A001","Phase 8 - Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-278.73389035000719,-302.92084367683418,-327.56438681816911,-351.46134096502283,-375.86222907349281,-342.03750257496756,-362.81451188853714,-382.37106813708084,-400.75902833038697,-418.02710844320029]
[null,"C_AN_08_000640_A001","Phase 8 - Average Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-271.51061506312249,-290.82736701342071,-315.24261524750165,-339.512863891596,-363.66178501925782,-358.94986582423019,-352.42600723175235,-372.59279001280902,-391.56504823373388,-409.39306838679363]
[null,"C_AN_08_000650_A001","Phase 8 - Funds from operations","£m 3dp","Periodic Review 2014",null,null,null,null,34.551175169368051,35.717838879297688,34.739679434025817,35.161805354019336,36.64918134065131,-17.171182038988704,-12.768732708099039,-11.41614307908285,-10.113230206549229,-8.8568170812748797]
[null,"C_AN_08_000660_A001","Phase 8 - FFO less dividends declared","£m 3dp","Periodic Review 2014",null,null,null,null,27.948879933598612,28.845536177566217,27.586327041004338,27.715909461532849,28.898778089745697,-25.049466943534256,-20.777009313569593,-19.556556248543671,-18.387960193306149,-17.268080112813291]
[null,"C_AN_08_000670_A001","Phase 8 - Average RCV","£m 3dp","Periodic Review 2014",null,null,null,null,438.56378532726501,462.578002198852,489.5262696886615,517.12399784218042,545.71849991668057,539.26432643091084,510.59477910478211,483.14537167613742,456.84289575112768,431.61853543953487]
[null,"C_AN_08_000680_A001","Phase 8 - Year end RCV","£m 3dp","Periodic Review 2014",null,null,null,null,444.11919316514224,470.37795059659828,497.38551796640627,524.92522528676068,553.91356913971845,524.61508372210312,496.57447448746103,469.71626886481374,443.96952263744163,419.26754824162811]
[null,"C_AN_08_000690_A001","Phase 8 - EBIT less Tax IFRS","£m 3dp","Periodic Review 2014",null,null,null,null,26.6157043740013,28.177106400460119,28.077323003562292,28.056789767409583,29.070467059887552,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_08_000695_A001","Phase 8 - EBIT less Tax Building Blocks method","£m 3dp","Periodic Review 2014",null,null,null,null,13.297833840842562,20.00576377053682,20.069403326087563,21.205445117405297,22.398630767713811,-29.298485417615304,-28.040609234642091,-26.858205622647269,-25.746746227372135,-24.701974395813508]
[null,"C_AN_08_000700_A001","Phase 8 - EBITDA","£m 3dp","Periodic Review 2014",null,null,null,null,48.873502530143419,51.764098286917729,51.984090115899534,52.966037771975806,55.341493514315914,0,0,0,0,0]
[null,"C_AN_08_000710_A001","Phase 8 - Return on Capital Employed  (RoCE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,6.0688331468454773E-2,6.0913200079815745E-2,5.7356110881280092E-2,5.4255439477732675E-2,5.3270078006015895E-2,-4.3827630376892884E-2,-4.6288521820956295E-2,-4.8918356585439658E-2,-5.1734803789382833E-2,-5.4758254415997E-2]
[null,"C_AN_08_000720_A001","Phase 8 - Return on Regulatory Equity (RoRE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,0.11690455972774617,0.11986280050250483,0.11389186673443268,0.10807601749324773,0.107542830715782,-0.18263360014668462,-0.20713640735518016,-0.30107692045540713,-0.51742227429468823,-1.5404831747395469]
[null,"C_AN_08_000722_A001","Phase 8 - Return on Capital Employed  (RoCE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,3.0321322201557192E-2,4.3248411458045914E-2,4.0997602312234836E-2,4.1006499806409927E-2,4.104429439561532E-2,-5.4330472055375147E-2,-5.4917540057509512E-2,-5.5590319595674183E-2,-5.6357987541953765E-2,-5.7231032422318182E-2]
[null,"C_AN_08_000724_A001","Phase 8 - Return on Regulatory Equity (RoRE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,3.7182214368477177E-2,7.2286017912437134E-2,6.7944243572914162E-2,6.950104475583764E-2,7.0895809506304003E-2,-0.21404432463489789,-0.23499229577240133,-0.33023524493674739,-0.54977733398858042,-1.5885045197588772]
[null,"C_AN_08_000730_A001","Phase 8 - Cash Interest Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,3.9838634267098141,3.8547955925048663,3.5371190676285815,3.3657382424399707,3.2871965184509251,-0.10857442341858914,0,0,0,0]
[null,"C_AN_08_000740_A001","Phase 8 - Adjusted cash interest cover ratio ","Nr 3dp","Periodic Review 2014",null,null,null,null,1.6797308784211398,1.6780594666292854,1.4942017536962573,1.4269372327303111,1.4285897814456512,-2.0000896088684379,-2.1960369815601437,-2.352651454750776,-2.545847933996281,-2.7890351769868351]
[null,"C_AN_08_000750_A001","Phase 8 - Funds from operations/debt","Nr 3dp","Periodic Review 2014",null,null,null,null,0.12725533829067928,0.12281457294096201,0.11019981992837859,0.10356545831867581,0.10077820340322682,-4.783727108954277E-2,-3.6230960389090773E-2,-3.063973159193549E-2,-2.5827714327843729E-2,-2.1634018172742922E-2]
[null,"C_AN_08_000760_A001","Phase 8 - Retained cash flow/debt ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.10027083501939107,9.5224666046221554E-2,8.4216502620956465E-2,7.8859055694239538E-2,7.68866245511865E-2,-7.3236024573194072E-2,-5.726620251604668E-2,-5.114549158706904E-2,-4.5882834555001112E-2,-4.1308517471803155E-2]
[null,"C_AN_08_000770_A001","Phase 8 - Gearing","% 1dp","Periodic Review 2014",null,null,null,null,0.62761054833845509,0.64399456499316798,0.65857242518326198,0.66954553531509842,0.67855754040696881,0.65197801814663459,0.73063463896934266,0.81404689060733559,0.90267238604497269,0.99704141233055099]
[null,"C_AN_08_000780_A001","Phase 8 - Dividend Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,1.9309026692514637,1.9378531499075902,2.1461309221176785,1.4332898835044388,1.3491639935320636,3.5389157224535257,-4.5457233904095515,-4.3057790708751593,-4.0784300919568688,-3.8628556179618467]
[null,"C_AN_08_000790_A001","Phase 8 - Regulatory equity/retained earnings for the regulatory company ","Nr 3dp","Periodic Review 2014",null,null,null,null,26.89457895352766,13.833933987224734,14.71795029886311,14.388272917523393,14.105206033525588,-4.6719295253715849,-4.2554586596683013,-3.0281443768715177,-1.8189182022930965,-0.62952291766333301]
[null,"C_AN_08_000800_A001","Phase 8 - RCV/EBITDA ","Nr 3dp","Periodic Review 2014",null,null,null,null,8.9734470136813833,8.9362708422906838,9.4168478970633753,9.7633128622618894,9.8609283064525961,0,0,0,0,0]
[null,"C_AN_08_000810_A001","Phase 8 - RCF to Capex ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.60853226133957261,0.59002781421153438,0.56167754473043674,0.57299944305857242,0.57299743398104419,0,0,0,0,0]
[null,"C_AN_09_000010_A001","Phase 9 - Revenue","£m 3dp","Periodic Review 2014",null,null,null,null,108.03572524237912,108.83629277278962,112.25553003490059,115.46853614494385,118.90812121397458,0,0,0,0,0]
[null,"C_AN_09_000020_A001","Phase 9 - Operating expenditure","£m 3dp","Periodic Review 2014",null,null,null,null,-56.695132954874438,-56.860117381763878,-58.205646798394369,-59.738021782203695,-61.584761311545151,0,0,0,0,0]
[null,"C_AN_09_000030_A001","Phase 9 - Infrastructure spend expensed in year","£m 3dp","Periodic Review 2014",null,null,null,null,-4.5220952742994349,-3.3297058145990555,-3.4110268334369671,-3.9001588171897943,-4.4552318069184942,0,0,0,0,0]
[null,"C_AN_09_000040_A001","Phase 9 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,-19.224403510684592,-20.556640932672579,-21.506117937566053,-22.799247698936156,-24.211791396359821,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_09_000050_A001","Phase 9 - Operating income","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_09_000060_A001","Phase 9 - Operating profit","£m 3dp","Periodic Review 2014",null,null,null,null,27.594093502520654,28.089828643754103,29.132738465503202,29.031107846614205,28.656336699151119,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_09_000070_A001","Phase 9 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_09_000075_A001","Phase 9 - Issuance costs","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_09_000080_A001","Phase 9 - Interest income /(expense) excl indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-11.579341761978728,-12.535177494658637,-13.72376042920448,-14.859742399434143,-16.012519719312966,-15.48813317506589,-12.766917961611206,-11.414229247436785,-10.11121187969529,-8.8546885537747126]
[null,"C_AN_09_000090_A001","Phase 9 - Indexation of index-linked loans","£m 3dp","Periodic Review 2014",null,null,null,null,-2.1083525853118599,-2.1589530473593843,-2.2107679204959894,-2.2638263505879146,-2.3181581830019606,0,0,0,0,0]
[null,"C_AN_09_000100_A001","Phase 9 - Profit before tax","£m 3dp","Periodic Review 2014",null,null,null,null,15.961416371129129,15.444084119099935,15.238462947185326,13.938088478720379,12.344863778514975,-39.122810749323961,-36.401595535869276,-35.04890682169485,-33.745889453953353,-32.489366128032778]
[null,"C_AN_09_000110_A001","Phase 9 - Current Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-2.6900814250471319,-2.4602162003457266,-2.1667840393172058,-1.9119986550824404,-1.5975752388330784,0,0,0,0,0]
[null,"C_AN_09_000120_A001","Phase 9 - Deferred Tax","£m 3dp","Periodic Review 2014",null,null,null,null,-0.52293588374074318,-0.54067274599209725,2.8180527794098964,-0.6265370306485778,-0.64959749682560641,67.004690377797132,0,0,0,0]
[null,"C_AN_09_000130_A001","Phase 9 - Profit/ (loss) for the year","£m 3dp","Periodic Review 2014",null,null,null,null,12.748399062341253,12.443195172762112,15.889731687278017,11.399552792989361,10.09769104285629,27.881879628473172,-36.401595535869276,-35.04890682169485,-33.745889453953353,-32.489366128032778]
[null,"C_AN_09_000140_A001","Phase 9 - Dividends","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_09_000150_A001","Phase 9 - Retained profit for the year","£m 3dp","Periodic Review 2014",null,null,null,null,6.1461038265718129,5.5708924710306427,8.7363792942565368,3.9536569005028745,2.3472877919506789,20.00359472392762,-44.409872141339832,-43.189319991155671,-42.020619440710277,-40.900629159571189]
[null,"C_AN_09_000160_A001","Phase 9 - Fixed assets","£m 3dp","Periodic Review 2014",null,null,null,null,506.03694196778565,534.3687355847843,561.97678875805343,587.54741261359925,613.77001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_09_000170_A001","Phase 9 - Intangible assets & Investments - driven by cashflow","£m 3dp","Periodic Review 2014",null,null,null,null,68.5,68.5,68.5,68.5,68.5,0,0,0,0,0]
[null,"C_AN_09_000180_A001","Phase 9 - Non-current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,574.53694196778565,602.8687355847843,630.47678875805343,656.04741261359925,682.27001476934345,590.1353371950853,566.50065962082726,542.86598204656923,519.23130447231108,495.59662689805305]
[null,"C_AN_09_000190_A001","Phase 9 - Inventories","£m 3dp","Periodic Review 2014",null,null,null,null,1.3355824815339901,1.3355824815338999,1.3355824815339301,1.3355824815339301,1.33558248153379,0,0,0,0,0]
[null,"C_AN_09_000200_A001","Phase 9 - Trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,25.141167711858586,26.537733959349865,28.429661105366385,30.27120222582321,32.07554962572312,0,0,0,0,0]
[null,"C_AN_09_000210_A001","Phase 9 - Cash and cash equivalents","£m 3dp","Periodic Review 2014",null,null,null,null,1.5218125852318067,-21.462519875017406,-43.243609551028101,-64.138540354259632,-86.639400879666468,-52.796867596810984,-73.572062163892753,-93.12670458079036,-111.51264644724257,-128.77859803255569]
[null,"C_AN_09_000220_A001","Phase 9 - Current assets - Total","£m 3dp","Periodic Review 2014",null,null,null,null,27.998562778624382,6.4107965658663595,-13.478365964127786,-32.531755646902496,-53.228268772409557,-52.796867596810984,-73.572062163892753,-93.12670458079036,-111.51264644724257,-128.77859803255569]
[null,"C_AN_09_000230_A001","Phase 9 - Trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-31.216356883975557,-29.850479394176439,-30.551163316596096,-31.619621995430421,-32.759148618512192,0,0,0,0,0]
[null,"C_AN_09_000240_A001","Phase 9 - Capex creditor","£m 3dp","Periodic Review 2014",null,null,null,null,-9.3025117053343838,-10.216421577715847,-10.272011332844139,-10.032196222335701,-10.345456887444714,0,0,0,0,0]
[null,"C_AN_09_000250_A001","Phase 9 - Dividend creditor","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_09_000260_A001","Phase 9 - Borrowings excluding preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,-280.25569236154962,-282.414645408909,-284.62541332940498,-286.8892396799929,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487,-289.20739786299487]
[null,"C_AN_09_000270_A001","Phase 9 - Preference shares","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_09_000280_A001","Phase 9 - Current tax liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-2.6900814250471319,-2.4602162003457266,-2.1667840393172053,-1.9119986550824404,-1.5975752388330786,0,0,0,0,0]
[null,"C_AN_09_000290_A001","Phase 9 - Retirement benefit obligations","£m 3dp","Periodic Review 2014",null,null,null,null,30.226985337247754,31.071643355270112,31.944688663857381,32.845332956916756,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329,33.772651270399329]
[null,"C_AN_09_000300_A001","Phase 9 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_09_000310_A001","Phase 9 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_09_000320_A001","Phase 9 - Total Liabilities","£m 3dp","Periodic Review 2014",null,null,null,null,-293.23765703865894,-293.87011922587686,-295.67068335430503,-297.60772359592465,-300.13692733738554,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553,-255.43474659259553]
[null,"C_AN_09_000330_A001","Phase 9 - Net assets before deferred tax","£m 3dp","Periodic Review 2014",null,null,null,null,309.29784770775115,315.40941292477379,321.32773943962064,325.90793337077207,328.90481865954831,281.90372300567878,237.49385086433901,194.30453087318332,152.28391143247299,111.38328227290182]
[null,"C_AN_09_000340_A001","Phase 9 - Deferred tax ","£m 3dp","Periodic Review 2014",null,null,null,null,-68.005935883740747,-68.546608629732845,-65.728555850322948,-66.355092880971526,-67.004690377797132,0,0,0,0,0]
[null,"C_AN_09_000350_A001","Phase 9 - Net assets","£m 3dp","Periodic Review 2014",null,null,null,null,241.29191182401041,246.86280429504095,255.5991835892977,259.55284048980053,261.90012828175117,281.90372300567878,237.49385086433901,194.30453087318332,152.28391143247299,111.38328227290182]
[null,"C_AN_09_000360_A001","Phase 9 - Called up share capital, including share premium","£m 3dp","Periodic Review 2014",null,null,null,null,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002,5.9980000000000002]
[null,"C_AN_09_000365_A001","Phase 9 - Non-distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996]
[null,"C_AN_09_000370_A001","Phase 9 - Retained earnings and other distributable reserves","£m 3dp","Periodic Review 2014",null,null,null,null,226.06891182401037,231.63980429504102,240.37618358929757,244.32984048980043,246.67712828175112,266.68072300567871,222.27085086433888,179.08153087318323,137.06091143247295,96.160282272901753]
[null,"C_AN_09_000380_A001","Phase 9 - Total equity","£m 3dp","Periodic Review 2014",null,null,null,null,241.29191182401036,246.86280429504103,255.59918358929758,259.55284048980042,261.90012828175111,281.90372300567873,237.49385086433887,194.30453087318324,152.28391143247296,111.38328227290175]
[null,"C_AN_09_000390_A001","Phase 9 - Operating Profit","£m 3dp","Periodic Review 2014",null,null,null,null,27.594093502520654,28.089828643754103,29.132738465503202,29.031107846614205,28.656336699151119,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_09_000400_A001","Phase 9 - Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,19.224403510684592,20.556640932672579,21.506117937566053,22.799247698936156,24.211791396359821,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067,23.634677574258067]
[null,"C_AN_09_000410_A001","Phase 9 - Changes in working capital - inventories","£m 3dp","Periodic Review 2014",null,null,null,null,9.9999999996991384E-4,9.0150109599562711E-14,-3.0198066269804258E-14,0,1.4011014570769476E-13,1.33558248153379,0,0,0,0]
[null,"C_AN_09_000420_A001","Phase 9 - Changes in working capital - trade and other receivables","£m 3dp","Periodic Review 2014",null,null,null,null,6.4193975802837038,-1.396566247491279,-1.8919271460165206,-1.8415411204568244,-1.8043473998999104,32.07554962572312,0,0,0,0]
[null,"C_AN_09_000430_A001","Phase 9 - Changes in working capital - trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,null,-0.77913141069005931,-0.45196761741765457,0.75627367754794861,0.82864356832588726,1.452787288190784,-43.104605505956904,0,0,0,0]
[null,"C_AN_09_000440_A001","Phase 9 - Pension contributions","£m 3dp","Periodic Review 2014",null,null,null,null,-0.81798533724775502,-0.84465801802235796,-0.87304530858726903,-0.90064429305937899,-0.92731831348257299,0,0,0,0,0]
[null,"C_AN_09_000450_A001","Phase 9 - Provisions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_09_000460_A001","Phase 9 - Other","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_09_000470_A001","Phase 9 - Cash generated from operations","£m 3dp","Periodic Review 2014",null,null,null,null,51.641777845551111,45.95327769349548,48.630157626013379,49.916813700360045,51.589249670319383,-9.693473398699993,0,0,0,0]
[null,"C_AN_09_000480_A001","Phase 9 - Other Income (incl 3rd party income)","£m 3dp","Periodic Review 2014",null,null,null,null,2.0550172158990638,2.048386017363852,2.0402528313825927,2.0305493821282306,2.0192049816787825,0,0,0,0,0]
[null,"C_AN_09_000490_A001","Phase 9 - Net interest income / (paid)","£m 3dp","Periodic Review 2014",null,null,null,null,-11.579341761978728,-12.535177494658637,-13.72376042920448,-14.859742399434143,-16.012519719312966,-15.48813317506589,-12.766917961611206,-11.414229247436785,-10.11121187969529,-8.8546885537747126]
[null,"C_AN_09_000500_A001","Phase 9 - Tax paid","£m 3dp","Periodic Review 2014",null,null,null,null,-1.925,-2.6900814250471319,-2.4602162003457266,-2.1667840393172053,-1.9119986550824404,-1.5975752388330786,0,0,0,0]
[null,"C_AN_09_000510_A001","Phase 9 - Net cash generated from operating activities","£m 3dp","Periodic Review 2014",null,null,null,null,40.192453299471453,32.77640479115356,34.486433827845765,34.920836643736919,35.683936277602754,-26.779181812598964,-12.766917961611206,-11.414229247436785,-10.11121187969529,-8.8546885537747126]
[null,"C_AN_09_000520_A001","Phase 9 - Capex","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,0,0,0,0,0]
[null,"C_AN_09_000530_A001","Phase 9 - Investment in other non-current assets","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,68.5,0,0,0,0]
[null,"C_AN_09_000540_A001","Phase 9 - Net cash used in investing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-45.928345478470206,-48.888434549671302,-49.114171110834981,-48.369871554481961,-50.434393552103977,68.5,0,0,0,0]
[null,"C_AN_09_000550_A001","Phase 9 - Net cash generated before financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-5.7358921789987534,-16.112029758517743,-14.627737282989216,-13.449034910745041,-14.750457274501223,41.720818187401036,-12.766917961611206,-11.414229247436785,-10.11121187969529,-8.8546885537747126]
[null,"C_AN_09_000560_A001","Phase 9 - Equity dividends paid","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_09_000570_A001","Phase 9 - Proceeds from share issues","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_09_000575_A001","Phase 9- Issuance costs (cashflow statement)","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_09_000580_A001","Phase 9 - Net loans received","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_AN_09_000590_A001","Phase 9 - Net cash generated from financing activities","£m 3dp","Periodic Review 2014",null,null,null,null,-6.6022952357694402,-6.8723027017314688,-7.1533523930214793,-7.4458958924864866,-7.7504032509056113,-7.8782849045455539,-8.0082766054705559,-8.1404131694608193,-8.2747299867569222,-8.4112630315384109]
[null,"C_AN_09_000600_A001","Phase 9 - Cash Bf","£m 3dp","Periodic Review 2014",null,null,null,null,13.86,1.5218125852318067,-21.462519875017406,-43.243609551028101,-64.138540354259632,-86.639400879666468,-52.796867596810984,-73.572062163892753,-93.12670458079036,-111.51264644724257]
[null,"C_AN_09_000610_A001","Phase 9 - Increase / (decrease) in cash","£m 3dp","Periodic Review 2014",null,null,null,null,-12.338187414768193,-22.984332460249213,-21.781089676010694,-20.894930803231528,-22.500860525406836,33.842533282855484,-20.775194567081762,-19.554642416897604,-18.385941866452214,-17.265951585313125]
[null,"C_AN_09_000620_A001","Phase 9 - Cash Cf","£m 3dp","Periodic Review 2014",null,null,null,null,1.5218125852318067,-21.462519875017406,-43.243609551028101,-64.138540354259632,-86.639400879666468,-52.796867596810984,-73.572062163892753,-93.12670458079036,-111.51264644724257,-128.77859803255569]
[null,"C_AN_09_000630_A001","Phase 9 - Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-278.73387977631779,-303.87716528392639,-327.86902288043308,-351.02778003425254,-375.84679874266135,-342.00426545980588,-362.77946002688759,-382.33410244378524,-400.72004431023743,-417.98599589555056]
[null,"C_AN_09_000640_A001","Phase 9 - Average Net Debt","£m 3dp","Periodic Review 2014",null,null,null,null,-271.51060977627776,-291.30552253012212,-315.8730940821797,-339.44840145734275,-363.43728938845692,-358.92553210123361,-352.39186274334673,-372.55678123533642,-391.52707337701133,-409.35302010289399]
[null,"C_AN_09_000650_A001","Phase 9 - Funds from operations","£m 3dp","Periodic Review 2014",null,null,null,null,34.551187129877832,34.624938656062398,35.622087296314362,35.933734195867856,36.035496389311739,-17.085708413898971,-12.766917961611206,-11.414229247436785,-10.11121187969529,-8.8546885537747126]
[null,"C_AN_09_000660_A001","Phase 9 - FFO less dividends declared","£m 3dp","Periodic Review 2014",null,null,null,null,27.948891894108392,27.752635954330927,28.468734903292884,28.48783830338137,28.285093138406125,-24.963993318444523,-20.775194567081762,-19.554642416897604,-18.385941866452214,-17.265951585313125]
[null,"C_AN_09_000670_A001","Phase 9 - Average RCV","£m 3dp","Periodic Review 2014",null,null,null,null,438.56378532726501,462.578002198852,489.5262696886615,517.12399784218042,545.71849991668057,539.26432643091084,510.59477910478211,483.14537167613742,456.84289575112768,431.61853543953487]
[null,"C_AN_09_000680_A001","Phase 9 - Year end RCV","£m 3dp","Periodic Review 2014",null,null,null,null,444.11919316514224,470.37795059659828,497.38551796640627,524.92522528676068,553.91356913971845,524.61508372210312,496.57447448746103,469.71626886481374,443.96952263744163,419.26754824162811]
[null,"C_AN_09_000690_A001","Phase 9 - EBIT less Tax IFRS","£m 3dp","Periodic Review 2014",null,null,null,null,26.615713680860235,27.326443273559587,28.646214745862839,28.781026241673313,28.700486934042459,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_AN_09_000695_A001","Phase 9 - EBIT less Tax Building Blocks method","£m 3dp","Periodic Review 2014",null,null,null,null,13.297843147701498,19.155100643636288,20.638295068388114,21.929681591669024,22.028650641868715,-29.298485417615304,-28.040609234642091,-26.858205622647269,-25.746746227372135,-24.701974395813508]
[null,"C_AN_09_000700_A001","Phase 9 - EBITDA","£m 3dp","Periodic Review 2014",null,null,null,null,48.873514229104309,50.694855593790535,52.679109234451843,53.86090492767859,54.887333077189723,0,0,0,0,0]
[null,"C_AN_09_000710_A001","Phase 9 - Return on Capital Employed  (RoCE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,6.0688352689675595E-2,5.907423860119608E-2,5.8518237977467108E-2,5.5655947822512215E-2,5.2592109188939723E-2,-4.3827630376892884E-2,-4.6288521820956295E-2,-4.8918356585439658E-2,-5.1734803789382833E-2,-5.4758254415997E-2]
[null,"C_AN_09_000720_A001","Phase 9 - Return on Regulatory Equity (RoRE) IFRS","% 1dp","Periodic Review 2014",null,null,null,null,0.11690461256594754,0.11515784190006328,0.11748663345236528,0.11212244882796242,0.10541280489262825,-0.18260546200325123,-0.20708611176586975,-0.30097045342186929,-0.51710638474801263,-1.5376657704653081]
[null,"C_AN_09_000722_A001","Phase 9 - Return on Capital Employed  (RoCE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,3.0321343422778018E-2,4.1409449979426249E-2,4.2159729408421866E-2,4.2407008151189453E-2,4.0366325578539149E-2,-5.4330472055375147E-2,-5.4917540057509512E-2,-5.5590319595674183E-2,-5.6357987541953765E-2,-5.7231032422318182E-2]
[null,"C_AN_09_000724_A001","Phase 9 - Return on Regulatory Equity (RoRE) Building Blocks","% 1dp","Periodic Review 2014",null,null,null,null,3.7182269729705474E-2,6.7448235279501334E-2,7.1372189247661547E-2,7.3561471465800804E-2,6.8810917770857641E-2,-0.21401194813625285,-0.23493598812540598,-0.33011928365417781,-0.5494426330925033,-1.5856007409979263]
[null,"C_AN_09_000730_A001","Phase 9 - Cash Interest Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,3.9838645270258928,3.7622216494992937,3.595650622150889,3.4181936153372487,3.2504575807546847,-0.10314834078292873,0,0,0,0]
[null,"C_AN_09_000740_A001","Phase 9 - Adjusted cash interest cover ratio ","Nr 3dp","Periodic Review 2014",null,null,null,null,1.679731926692525,1.5895932431579951,1.5573763702736179,1.4789765178361522,1.3905617276334095,-1.9948214744296933,-2.196349136021496,-2.3530459254336979,-2.5463561177147476,-2.7897056170635355]
[null,"C_AN_09_000750_A001","Phase 9 - Funds from operations/debt","Nr 3dp","Periodic Review 2014",null,null,null,null,0.12725538482031215,0.11886125039899319,0.11277341427201988,0.10585919403831252,9.9151896190804736E-2,-4.7602376776807315E-2,-3.6229321137615428E-2,-3.0637555997743742E-2,-2.582506438822673E-2,-2.1630934960609353E-2]
[null,"C_AN_09_000760_A001","Phase 9 - Retained cash flow/debt ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.10027088173327621,9.1328467963034884E-2,8.6829596322293714E-2,8.1155509403277384E-2,7.5256975004256071E-2,-7.2993222130963223E-2,-5.7266733253150542E-2,-5.1145430899072711E-2,-4.588226151277279E-2,-4.1307488181081715E-2]
[null,"C_AN_09_000770_A001","Phase 9 - Gearing","% 1dp","Periodic Review 2014",null,null,null,null,0.62761052453023081,0.64602765690548924,0.65918489991616036,0.66871958733263404,0.67852968347821474,0.65191466290544353,0.73056405164870819,0.81396819268745102,0.90258457817041871,0.99694335430573566]
[null,"C_AN_09_000780_A001","Phase 9 - Dividend Cover ","Nr 3dp","Periodic Review 2014",null,null,null,null,1.930904118506227,1.8106296699688538,2.2212986043829459,1.5309847139405259,1.3028600855931471,3.5390798843014797,-4.545496781542596,-4.3055439683556402,-4.0781861774294859,-3.8626025611388481]
[null,"C_AN_09_000790_A001","Phase 9 - Regulatory equity/retained earnings for the regulatory company ","Nr 3dp","Periodic Review 2014",null,null,null,null,26.894538909793475,14.826184789803047,14.011059637389002,13.594072822005829,14.532577567560269,-4.6726363117041485,-4.2564785752032686,-3.0292080757317024,-1.8200262225222001,-0.63067579002935636]
[null,"C_AN_09_000800_A001","Phase 9 - RCV/EBITDA ","Nr 3dp","Periodic Review 2014",null,null,null,null,8.9734448656875809,9.1247523398707902,9.2926071986143999,9.6011011797248038,9.942521695292065,0,0,0,0,0]
[null,"C_AN_09_000810_A001","Phase 9 - RCF to Capex ","Nr 3dp","Periodic Review 2014",null,null,null,null,0.60853252175630779,0.56767282916645401,0.57964400618811318,0.58895832029021966,0.56082944884000008,0,0,0,0,0]
[null,"C_DB_000010_A001","Water - Initial allowed revenue","£m 3dp","Periodic Review 2014",null,null,null,null,94.073930000000004,86.583370000000002,86.71181,86.818349999999995,88.23133,41.243580000000001,39.304690000000001,37.466900000000003,35.724130000000002,34.070689999999999]
[null,"C_DB_000020_A001","Water - Allowed revenue: PAYG & run-off rates","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000030_A001","Water - Allowed revenue: Gearing adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,-9.9699999999999997E-3,-3.0159999999999999E-2,-4.8079999999999998E-2,-6.8699999999999997E-2,-9.0200000000000002E-2,0,0,0,0,0]
[null,"C_DB_000040_A001","Water - Allowed revenue: Target rates of return","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000050_A001","Water - Allowed revenue: Dividend adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000060_A001","Water - Allowed revenue: Equity injection","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000070_A001","Water - Allowed revenue adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000080_A001","Water - Allowed revenue before post-financeability revenue adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,94.063960689637113,86.553212475606927,86.663728912181782,86.749646291960758,88.141125954355502,41.243576125096581,39.304691301730301,37.466898287099866,35.724131572681124,34.070689580461362]
[null,"C_DB_000090_A001","Water - Bankable allowed input","£m 3dp","Periodic Review 2014",null,null,null,null,94.063999999999993,87.503,86.664000000000001,86.75,88.141000000000005,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C_DB_000100_A001","Water - Allowed revenue after post-financeability revenue adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,89.432989255867511,88.590977158149101,87.561242034565822,87.696552743047135,89.139371361671749,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C_DB_000110_A001","Water - Re-profiled allowed revenue","£m 3dp","Periodic Review 2014",null,null,null,null,89.433000000000007,87.632000000000005,88.17,88.462000000000003,88.76,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C_DB_000120_A001","Water - Final allowed revenue","£m 3dp","Periodic Review 2014",null,null,null,null,94.953450000000004,93.235100000000003,93.679050000000004,93.910250000000005,94.105650000000011,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C_DB_000130_A001","Water - Initial k","% 2dp","Periodic Review 2014",null,null,null,null,0,-7.9600000000000004E-2,1.5E-3,1.2999999999999999E-3,1.6299999999999999E-2,-0.54349999999999998,-4.7E-2,-4.6699999999999998E-2,-4.65E-2,-4.6199999999999998E-2]
[null,"C_DB_000140_A001","Water - Final k","% 2dp","Periodic Review 2014",null,null,null,null,0,-1.8100000000000002E-2,4.8000000000000004E-3,2.4999999999999996E-3,2.0999999999999999E-3,-0.57199999999999995,-4.7E-2,-4.6699999999999998E-2,-4.65E-2,-4.6199999999999998E-2]
[null,"C_DB_000150_A001","Wastewater - Initial allowed revenue","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000160_A001","Wastewater - Allowed revenue: PAYG & run-off rates","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000170_A001","Wastewater - Allowed revenue: Gearing adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000180_A001","Wastewater - Allowed revenue: Target rates of return","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000190_A001","Wastewater - Allowed revenue: Dividend adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000200_A001","Wastewater - Allowed revenue: Equity injection","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000210_A001","Wastewater - Allowed revenue adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000220_A001","Wastewater - Allowed revenue before post-financeability revenue adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000230_A001","Wastewater - Bankable allowed input","£m 3dp","Periodic Review 2014",null,null,null,null,"","","","","","","","","",""]
[null,"C_DB_000240_A001","Wastewater - Allowed revenue after post-financeability revenue adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000250_A001","Wastewater - Re-profiled allowed revenue","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000260_A001","Wastewater - Final allowed revenue","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000270_A001","Wastewater - Initial k","% 2dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000280_A001","Wastewater - Final k","% 2dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000290_A001","Wholesale - Initial allowed revenue","£m 3dp","Periodic Review 2014",null,null,null,null,94.073931159658457,86.583371988936292,86.711813474387171,86.81835267414769,88.23133115412449,41.243576125096588,39.304691301730315,37.46689828709988,35.724131572681131,34.070689580461377]
[null,"C_DB_000300_A001","Wholesale - Allowed revenue: PAYG & run-off rates","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000310_A001","Wholesale - Allowed revenue: Gearing adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,-9.970470021357869E-3,-3.0159513329380161E-2,-4.8084562205389147E-2,-6.8706382186931592E-2,-9.0205199768988109E-2,0,0,0,0,0]
[null,"C_DB_000320_A001","Wholesale - Allowed revenue: Target rates of return","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000330_A001","Wholesale - Allowed revenue: Dividend adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000340_A001","Wholesale - Allowed revenue: Equity injection","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000350_A001","Wholesale - Allowed revenue adjustment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_DB_000360_A001","Wholesale - Allowed revenue before post-financeability revenue adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,94.063960689637099,86.553212475606912,86.663728912181782,86.749646291960758,88.141125954355502,41.243576125096588,39.304691301730315,37.46689828709988,35.724131572681131,34.070689580461377]
[null,"C_DB_000370_A001","Wholesale - Bankable allowed input","£m 3dp","Periodic Review 2014",null,null,null,null,94.063999999999993,87.503,86.664000000000001,86.75,88.141000000000005,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C_DB_000380_A001","Wholesale - Allowed revenue after post-financeability revenue adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,89.432989255867511,88.590977158149101,87.561242034565822,87.696552743047135,89.139371361671749,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C_DB_000390_A001","Wholesale - Re-profiled allowed revenue","£m 3dp","Periodic Review 2014",null,null,null,null,89.433000000000007,87.632000000000005,88.17,88.462000000000003,88.76,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C_DB_000400_A001","Wholesale - Final allowed revenue","£m 3dp","Periodic Review 2014",null,null,null,null,94.953450000000004,93.235100000000003,93.679050000000004,93.910250000000005,94.105650000000011,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C_ES_000010_A001","Household - Allowed Retail Revenues","£m 0dp","Periodic Review 2014",null,null,null,null,10.425105108298725,10.900832795454496,11.387933959974028,11.869044909722394,12.491464098520845,0,0,0,0,0]
[null,"C_ES_000020_A001","Non-Household - Expected Retail Revenues","£m 0dp","Periodic Review 2014",null,null,null,null,1.5428678913093818,1.5431228435317887,1.5558576477590622,1.5674784773905703,1.583913934852923,0,0,0,0,0]
[null,"C_ES_000030_A001","Household Bills: Wholesale water allowed revenue per customer","£ 0dp","Periodic Review 2014",null,null,null,null,141.78590535573827,137.32796223230844,136.61378852725633,135.90084459282403,134.89476986555491,0,0,0,0,0]
[null,"C_ES_000040_A001","Household Bills:Wholesale water allowed revenue per customer - Growth","% 0dp","Periodic Review 2014",null,null,null,null,0,-3.1441370087138987E-2,-5.2004973600641158E-3,-5.2186821119455384E-3,-7.4030057008361849E-3,-1,0,0,0,0]
[null,"C_ES_000050_A001","Household Bills:Wholesale Wastewater allowed revenue per customer","£ 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000060_A001","Household Bills:Wholesale Wastewater allowed revenue per customer - Growth","% 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000070_A001","Household Bills:Retail allowed revenue per customer: single service","£ 0dp","Periodic Review 2014",null,null,null,null,21.597527876168638,22.331411330490898,23.072394331901659,23.788807557156645,24.774131814112348,0,0,0,0,0]
[null,"C_ES_000080_A001","Household Bills:Retail allowed revenue per customer - Growth","% 0dp","Periodic Review 2014",null,null,null,null,0,3.3979974862403006E-2,3.318119891504745E-2,3.1050666651636583E-2,4.1419657315243441E-2,-1,0,0,0,0]
[null,"C_ES_000090_A001","Household Bills:Retail allowed revenue per customer: joint services","£ 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000100_A001","Household Bills:Retail allowed revenue per customer - Growth","% 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000110_A001","Household Bills:Average water-only bill","£ 0dp","Periodic Review 2014",null,null,null,null,163.38343323190691,159.65937356279935,159.68618285915798,159.68965214998067,159.66890167966724,0,0,0,0,0]
[null,"C_ES_000120_A001","Household Bills:Average water-only bill growth","% 0dp","Periodic Review 2014",null,null,null,null,0,-2.2793373816680784E-2,1.679155802780663E-4,2.1725679458128866E-5,-1.2994248552777865E-4,-1,0,0,0,0]
[null,"C_ES_000130_A001","Household Bills:Average wastewater-only bill","£ 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000140_A001","Household Bills:Average wastewater-only bill growth","% 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000150_A001","Household Bills:Average combined bill","£ 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000160_A001","Household Bills:Average combined bill growth","% 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000170_A001","Household Bills:Single Retail income","£m 0dp","Periodic Review 2014",null,null,null,null,10.425105108298725,10.900832795454496,11.387933959974029,11.869044909722394,12.491464098520844,0,0,0,0,0]
[null,"C_ES_000180_A001","Household Bills:Joint Retail income","£m 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000190_A001","Income Statement - Appointee Turnover","£m 0dp","Periodic Review 2014",null,null,null,null,113.0782382606382,107.63346362499183,110.53581996423304,113.46666197484076,118.16724265672821,0,0,0,0,0]
[null,"C_ES_000200_A001","Income Statement - Appointee Operating Profit","£m 0dp","Periodic Review 2014",null,null,null,null,32.636606520779736,26.886999495956317,27.413028394835656,27.029233676511112,27.915458141904743,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067,-23.634677574258067]
[null,"C_ES_000210_A001","Income Statement - Appointee Profit before Tax","£m 0dp","Periodic Review 2014",null,null,null,null,21.116662789782669,14.434839407193431,13.648070786120439,11.993844012349172,11.608897474051949,-39.131401191620391,-36.409873470925248,-35.057651263555464,-33.755112154040489,-32.499097313015682]
[null,"C_ES_000220_A001","Income Statement - Appointee Tax Charge","£m 0dp","Periodic Review 2014",null,null,null,null,-3.7211307087778405,-2.2583690125482736,-1.8646118754215026,-1.5425923309666683,-1.4577416430023011,0,0,0,0,0]
[null,"C_ES_000230_A001","Income Statement - Appointee Deferred Tax Charge","£m 0dp","Periodic Review 2014",null,null,null,null,-0.52293588374074318,-0.54067274599209725,2.8180527794098964,-0.6265370306485778,-0.64959749682560641,67.004690377797132,0,0,0,0]
[null,"C_ES_000240_A001","Income Statement - Appointee Profit after Tax","£m 0dp","Periodic Review 2014",null,null,null,null,16.872596197264087,11.63579764865306,14.601511690108833,9.8247146507339256,9.5015583342240415,27.873289186176741,-36.409873470925248,-35.057651263555464,-33.755112154040489,-32.499097313015682]
[null,"C_ES_000250_A001","Income Statement - Appointee Effective Tax Rate","% 0dp","Periodic Review 2014",null,null,null,null,0.1762177454753085,0.15645265935018593,0.13662091182277139,0.12861534045118272,0.12557106704238069,0,0,0,0,0]
[null,"C_ES_000260_A001","Wholesale: Closing year end RCV","£m 0dp","Periodic Review 2014",null,null,null,null,444.11919316514224,470.37795059659828,497.38551796640627,524.92522528676068,553.91356913971845,524.61508372210312,496.57447448746103,469.71626886481374,443.96952263744163,419.26754824162811]
[null,"C_ES_000270_A001","Wholesale: Gearing","% 0dp","Periodic Review 2014",null,null,null,null,0.61513967158305538,0.62830034326629469,0.63693665820649892,0.6441421294828682,0.65021928358842351,0.54586589620617565,0.52303534120692263,0.49819159586760292,0.47110028380339231,0.4414902883870041]
[null,"C_ES_000280_A001","Wholesale: Year average RCV","£m 0dp","Periodic Review 2014",null,null,null,null,438.56378532726501,462.578002198852,489.5262696886615,517.12399784218042,545.71849991668057,539.26432643091084,510.59477910478211,483.14537167613742,456.84289575112768,431.61853543953487]
[null,"C_ES_000290_A001","Wholesale: Year average RCV Growth","% 0dp","Periodic Review 2014",null,null,null,null,0,5.4756497629340532E-2,5.8256699111742527E-2,5.6376398698829905E-2,5.5295252577365069E-2,-1.1826928144739719E-2,-5.3164182982168399E-2,-5.3759671175587241E-2,-5.4440086704671646E-2,-5.5214518045902113E-2]
[null,"C_ES_000300_A001","Wholesale: Pre-tax return on RCV ","% 0dp","Periodic Review 2014",null,null,null,null,7.5656430513285758E-2,5.9451426626111088E-2,5.7169510806964308E-2,5.3289397240561379E-2,5.198886429501632E-2,4.6502841678482267E-2,4.4629018236553221E-2,4.2671963010234522E-2,4.0623183752570922E-2,3.8472778006321193E-2]
[null,"C_ES_000310_A001","Wholesale: Post-tax return on RCV ","% 0dp","Periodic Review 2014",null,null,null,null,6.706700926689757E-2,5.4364788621769855E-2,5.3058508569045239E-2,4.9948939671322773E-2,4.8925783610400557E-2,4.6502841678482267E-2,4.4629018236553221E-2,4.2671963010234522E-2,4.0623183752570922E-2,3.8472778006321193E-2]
[null,"C_ES_000330_A001","Wholesale: Return on Regulatory Equity (RoRE) ","% 0dp","Periodic Review 2014",null,null,null,null,5.3474332285176659E-2,5.3614161562745524E-2,5.4400109327732753E-2,5.5001910972989711E-2,5.5527372724947135E-2,5.1115957328975149E-2,4.7609415179141537E-2,4.6552653984983268E-2,4.5512703203658321E-2,4.4490745601748184E-2]
[null,"C_ES_000350_A001","Water: Closing year end RCV","£m 0dp","Periodic Review 2014",null,null,null,null,444.11919316514224,470.37795059659828,497.38551796640627,524.92522528676068,553.91356913971845,524.61508372210312,496.57447448746103,469.71626886481374,443.96952263744163,419.26754824162811]
[null,"C_ES_000360_A001","Water: Year average RCV","£m 0dp","Periodic Review 2014",null,null,null,null,438.56378532726501,462.578002198852,489.5262696886615,517.12399784218042,545.71849991668057,539.26432643091084,510.59477910478211,483.14537167613742,456.84289575112768,431.61853543953487]
[null,"C_ES_000370_A001","Water: Year average RCV Growth","% 0dp","Periodic Review 2014",null,null,null,null,0,5.4756497629340532E-2,5.8256699111742527E-2,5.6376398698829905E-2,5.5295252577365069E-2,-1.1826928144739719E-2,-5.3164182982168399E-2,-5.3759671175587241E-2,-5.4440086704671646E-2,-5.5214518045902113E-2]
[null,"C_ES_000380_A001","Water: Pre-tax return on RCV ","% 0dp","Periodic Review 2014",null,null,null,null,7.5656430513285758E-2,5.9451426626111088E-2,5.7169510806964308E-2,5.3289397240561379E-2,5.198886429501632E-2,4.6502841678482267E-2,4.4629018236553221E-2,4.2671963010234522E-2,4.0623183752570922E-2,3.8472778006321193E-2]
[null,"C_ES_000390_A001","Water: Post-tax return on RCV ","% 0dp","Periodic Review 2014",null,null,null,null,6.706700926689757E-2,5.4364788621769855E-2,5.3058508569045239E-2,4.9948939671322773E-2,4.8925783610400557E-2,4.6502841678482267E-2,4.4629018236553221E-2,4.2671963010234522E-2,4.0623183752570922E-2,3.8472778006321193E-2]
[null,"C_ES_000400_A001","Wastewater: Closing year end RCV","£m 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000410_A001","Wastewater: Year average RCV","£m 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000420_A001","Wastewater: Year average RCV Growth","% 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000430_A001","Wastewater: Pre-tax return on RCV ","% 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000440_A001","Wastewater: Post-tax return on RCV ","% 0dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000450_A001","Retail Net Margin: Household","% 0dp","Periodic Review 2014",null,null,null,null,1.0000000000000082E-2,9.9999999999999811E-3,9.999999999999962E-3,9.9999999999999742E-3,0.01,0,0,0,0,0]
[null,"C_ES_000460_A001","Retail Net Margin: Non-household","% 0dp","Periodic Review 2014",null,null,null,null,2.5070538752876036E-2,2.4971631361817976E-2,2.4762343172261201E-2,2.4756972601101507E-2,2.4730424319359269E-2,0,0,0,0,0]
[null,"C_ES_000470_A001","Retail Headroom: Household","£m 0dp","Periodic Review 2014",null,null,null,null,0.61907188113061917,0.50018284820569681,0.37654412492625561,0.24155994506056236,0.1059093517366205,-0.95070489107520151,-0.96466921296509023,-1.0173401519929843,-1.0728869242918013,-1.1314665503581336]
[null,"C_ES_000480_A001","Retail Headroom: Non-household","£m 0dp","Periodic Review 2014",null,null,null,null,0.51441230408165517,0.53776922056288623,0.54473160368811746,0.56192012147514103,0.59848708058850009,0.17899584125120266,0.24580456502709838,0.25922549427757796,0.27337920626513368,0.28830571092720997]
[null,"C_ES_000490_A001","Retail Headroom (percentage of net margin): Household","% 0dp","Periodic Review 2014",null,null,null,null,0.73749638638599901,0.5909721896072756,0.43113574103263114,0.26817370733941198,0.11409735995937072,0,0,0,0,0]
[null,"C_ES_000500_A001","Retail Headroom (percentage of net margin): Non-household","% 0dp","Periodic Review 2014",null,null,null,null,0.80000000000000016,0.79999999999999916,0.81000000000000016,0.80999999999999983,0.81,1,1,1,1,1]
[null,"C00640_A001","Include accumulated depreciation bf when calculating depreciation on bf assets? (Water)","Text","Periodic Review 2014",null,null,null,"No"]
[null,"C00641_A001","Include accumulated depreciation bf when calculating depreciation on bf assets? (Wastewater)","Text","Periodic Review 2014",null,null,null,"No"]
[null,"C00642_A001","Wholesale non-infrastructure brought-forward assets","£m 3dp","Periodic Review 2014",null,null,null,386.029]
[null,"C00643_A001","Wholesale infrastructure brought-forward assets","£m 3dp","Periodic Review 2014",null,null,null,312.21800000000002]
[null,"C00644_A001","Wholesale non-infrastructure water accumulated depreciation","£m 3dp","Periodic Review 2014",null,null,null,167.00200000000001]
[null,"C00645_A001","Wholesale infrastructure water accumulated depreciation","£m 3dp","Periodic Review 2014",null,null,null,52.718000000000004]
[null,"C00646_A001","Wholesale non-infrastructure asset lives","Years","Periodic Review 2014",null,null,null,26.402927070496151]
[null,"C00647_A001","Wholesale infrastructure asset lives","Years","Periodic Review 2014",null,null,null,90.613303567411123]
[null,"C00648_A001","Retail Household brought-forward assets","£m 3dp","Periodic Review 2014",null,null,null,7.085]
[null,"C00649_A001","Retail Non-household brought-forward assets","£m 3dp","Periodic Review 2014",null,null,null,0.505]
[null,"C00650_A001","Retail Household accumulated depreciation","£m 3dp","Periodic Review 2014",null,null,null,6.3319999999999999]
[null,"C00651_A001","Retail Non-household accumulated depreciation","£m 3dp","Periodic Review 2014",null,null,null,0.45200000000000001]
[null,"C00652_A001","Retail Household asset lives","Years","Periodic Review 2014",null,null,null,19.942328499782668]
[null,"C00653_A001","Retail Non-household asset lives","Years","Periodic Review 2014",null,null,null,8.8542706270201812]
[null,"C00654_A001","Intangible assets and investments","£m 3dp","Periodic Review 2014",null,null,null,68.5,68.5,68.5,68.5,68.5,68.5,0,0,0,0,0]
[null,"C00655_A001","Retail - HH unmeasured trade receivables - net","£m 3dp","Periodic Review 2014",null,null,null,5.2870880844568804]
[null,"C00656_A001","Retail - HH measured trade receivables - net","£m 3dp","Periodic Review 2014",null,null,null,4.1720299937332097]
[null,"C00657_A001","Retail - Non-HH unmeasured trade receivables - net","£m 3dp","Periodic Review 2014",null,null,null,9.1432550996631307E-2]
[null,"C00658_A001","Retail - Non-HH measured trade receivables - net","£m 3dp","Periodic Review 2014",null,null,null,4.7895960679488097]
[null,"C00659_A001","Retail - Other trade receivables - net","£m 3dp","Periodic Review 2014",null,null,null,0]
[null,"C00660_A001","Total trade debtors","£m 3dp","Periodic Review 2014",null,null,null,14.34014669713553]
[null,"C00716_A001","Retail - HH Measured income accrual","£m 3dp","Periodic Review 2014",null,null,null,9.9262869462596797]
[null,"C00717_A001","Retail - NHH Measured income accrual","£m 3dp","Periodic Review 2014",null,null,null,4.86013164874708]
[null,"C00663_A001","Retail - Corporation tax debtor","£m 3dp","Periodic Review 2014",null,null,null,0]
[null,"C00664_A001","Total debtors","£m 3dp","Periodic Review 2014",null,null,null,29.126565292142288]
[null,"C00665_A001","Other debtors","£m 3dp","Periodic Review 2014",null,null,null,2.4340000000000002,0.171107019967743,0.17269229803133801,0.17385434475518299,0.17454824236251301,0.17428211469157101,0,0,0,0,0]
[null,"C00666_A001","Closing floating rate debt","£m 3dp","Periodic Review 2014",null,null,null,62.635128084820899]
[null,"C00667_A001","Floating rate debt drawdown","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00668_A001","Floating rate debt repayment","£m 3dp","Periodic Review 2014",null,null,null,null,-13.417152,-0.34993400000000002,-47.393056000000001,-0.43975799999999998,-0.49030000000000001,0,0,0,0,0]
[null,"C00669_A001","Closing fixed rate debt","£m 3dp","Periodic Review 2014",null,null,null,72.899960575555099]
[null,"C00670_A001","Fixed rate debt drawdown","£m 3dp","Periodic Review 2014",null,null,null,null,0.39307692307692299,35,25,36,39,0,0,0,0,0]
[null,"C00671_A001","Fixed rate debt repayment","£m 3dp","Periodic Review 2014",null,null,null,null,0,-0.53692307692307695,-10.536923076923101,-0.13692307692307601,-0.13692307692307701,0,0,0,0,0]
[null,"C00672_A001","Closing index linked debt","£m 3dp","Periodic Review 2014",null,null,null,172.66691133962399]
[null,"C00673_A001","Index-linked rate debt drawdown","£m 3dp","Periodic Review 2014",null,null,null,null,42,0,69,0,0,0,0,0,0,0]
[null,"C00674_A001","Index-linked rate debt repayment","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00675_A001","Current tax liabilities","£m 3dp","Periodic Review 2014",null,null,null,-1.925]
[null,"C00676_A001","Closing number of ordinary shares ","m 3dp","Periodic Review 2014",null,null,null,5.9980000000000002]
[null,"C00677_A001","Nominal share value","£ 3dp","Periodic Review 2014",null,null,null,1]
[null,"C00678_A001","Called up share capital, including share premium","£m 3dp","Periodic Review 2014",null,null,null,0]
[null,"C00679_A001","Preference share capital (base year only)","£m 3dp","Periodic Review 2014",null,null,null,12.5]
[null,"C00680_A001","Inventories","£m 3dp","Periodic Review 2014",null,null,null,1.33658248153396,1.3355824815339901,1.3355824815338999,1.3355824815339301,1.3355824815339301,1.33558248153379,0,0,0,0,0]
[null,"C00681_A001","Cash and cash equivalents","£m 3dp","Periodic Review 2014",null,null,null,13.86]
[null,"C00682_A001","Trade and other payables","£m 3dp","Periodic Review 2014",null,null,null,-30.012]
[null,"C00683_A001","Capex creditor","£m 3dp","Periodic Review 2014",null,null,null,-11.286]
[null,"C00684_A001","Retirement benefit obligations","£m 3dp","Periodic Review 2014",null,null,null,29.408999999999999]
[null,"C00685_A001","Provisions","£m 3dp","Periodic Review 2014",null,null,null,0]
[null,"C00686_A001","Other Non-Current Liabilities","£m 3dp","Periodic Review 2014"]
[null,"C00687_A001","Deferred tax ","£m 3dp","Periodic Review 2014",null,null,null,-67.483000000000004]
[null,"C00688_A001","Non-household retail service margin","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00689_A001","NHH Retail service margin: Phase 1: Initial Revenue Values","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00690_A001","NHH Retail service margin: Phase 2: PAYG & Run-off Rates Values","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00691_A001","NHH Retail service margin: Phase 3: Gearing Adjustment Values","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00692_A001","NHH Retail service margin: Phase 4: Target Rates of Return Values","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00693_A001","NHH Retail service margin: Phase 5: Dividend Adjustments Values","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00694_A001","NHH Retail service margin: Phase 6: Equity Injection Values","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00695_A001","NHH Retail service margin: Phase 7: Allowed Revenue Adjustment Values","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00696_A001","NHH Retail service margin: Phase 8: Post-Financeability Revenue Adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00697_A001","NHH Retail service margin: Phase 9: Reprofile Allowed Revenue","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00698_A001","Non-household opex including depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00699_A001","NHH Revenue & Opex overrides populated flag","boolean","Periodic Review 2014",null,null,null,false]
[null,"C00700_A001","Non-household Debtor days override","days","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00701_A001","NHH Debtor days override populated flag","boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00702_A001","Interim dividends - note: to override a 0 to be blank, the override must be typed as =\"\"","£m","Periodic Review 2014",null,null,null,null,0,0,0,0,0,"","","","",""]
[null,"C00703_A001","Capex creditor days","days","Periodic Review 2014",null,null,null,null,73.928567142457098,76.275583585675605,76.338133204511905,75.703149573760498,74.871362535889801,0,0,0,0,0]
[null,"C00704_A001","HH Advance receipts creditor days unmeasured","days","Periodic Review 2014",null,null,null,null,25.182259667325201,25.182259667325201,25.182259667325201,25.182259667325201,25.182259667325201,0,0,0,0,0]
[null,"C00705_A001","HH Advance receipts creditor days measured","days","Periodic Review 2014",null,null,null,null,49.296177774833097,49.296177774833097,49.296177774833097,49.296177774833097,49.296177774833097,0,0,0,0,0]
[null,"C00706_A001","Non-HH Advance receipts creditor days unmeasured","days","Periodic Review 2014",null,null,null,null,25.182259667325201,25.182259667325201,25.182259667325201,25.182259667325201,25.182259667325201,0,0,0,0,0]
[null,"C00707_A001","Non-HH Advance receipts creditor days measured","days","Periodic Review 2014",null,null,null,null,49.296177774833097,49.296177774833097,49.296177774833097,49.296177774833097,49.296177774833097,0,0,0,0,0]
[null,"C00708_A001","HH Measured income accrual rate","%","Periodic Review 2014",null,null,null,null,0.242097778137599,0.235158987373566,0.229204195238948,0.222784732410828,0.21765143802856199,0,0,0,0,0]
[null,"C00709_A001","Non-HH Measured income accrual rate","%","Periodic Review 2014",null,null,null,null,0.18310439051789201,0.19325658292963999,0.20206815561604999,0.21312582089811,0.221541866900618,0,0,0,0,0]
[null,"C00710_A001","Measured Income Proportion of Total Income Override Household","%","Periodic Review 2014",null,null,null,null,0.44325197959651802,0.48834511339943998,0.53049057192858995,0.569762679808964,0.60631341786371995,0,0,0,0,0]
[null,"C00711_A001","Measured Income Proportion of Total Income Override Non Household","%","Periodic Review 2014",null,null,null,null,0.98503681870333804,0.99213862990599699,0.99205804351542104,0.99206234302011898,0.992069381244851,0,0,0,0,0]
[null,"C00712_A001","Household Debtor days override","days","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00713_A001","HH Debtor days override populated flag","boolean","Periodic Review 2014",null,null,null,null,false,false,false,false,false,false,false,false,false,false]
[null,"C00714_A001","NHH Debtor days method","text","Periodic Review 2014",null,null,null,null,null,"Model calculated","Model calculated","Model calculated","Model calculated","Model calculated","Model calculated","Model calculated","Model calculated","Model calculated"]
[null,"C00715_A001","HH Debtor days method","text","Periodic Review 2014",null,null,null,null,"Model calculated","Model calculated","Model calculated","Model calculated","Model calculated","Model calculated","Model calculated","Model calculated","Model calculated","Model calculated"]
[null,"C_ES_000510_A001","PAYG Water","£m 3dp","Periodic Review 2014",null,null,null,null,52.648799267348345,46.083395813129179,45.903824855594522,45.57431626496836,46.262655472248831,0,0,0,0,0]
[null,"C_ES_000520_A001","Pension Deficit Repair Allowance Water","£m 3dp","Periodic Review 2014",null,null,null,null,0.31960511677452302,0.31960511677452302,0.31960511677452302,0.31960511677452302,0.31960511677452302,0,0,0,0,0]
[null,"C_ES_000530_A001","Equity Issuance Cost Water","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000540_A001","Return on Capital Water","£m 3dp","Periodic Review 2014",null,null,null,null,14.983697644406753,15.433742625929163,15.950060084234369,16.454362334778764,16.957236773515476,16.437074961739057,15.563211300781541,14.726538178815343,13.924824163500976,13.155971708439333]
[null,"C_ES_000550_A001","Depreciation Water","£m 3dp","Periodic Review 2014",null,null,null,null,24.837707640139104,24.759174150469274,24.834533307500941,24.983772254147166,25.215561706840752,24.806501163357524,23.741480000948762,22.740360108284527,21.799307409180148,20.914717872022031]
[null,"C_ES_000560_A001","Tax Water","£m 3dp","Periodic Review 2014",null,null,null,null,3.1872420466130498,1.8195191826879427,1.4670633491990746,1.1780815101520787,1.0956914615745625,0,0,0,0,0]
[null,"C_ES_000570_A001","Operating income Water","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000580_A001","Other Income (incl 3rd party income) Water","£m 3dp","Periodic Review 2014",null,null,null,null,-1.9130910256446714,-1.8622244133831631,-1.8113578011216562,-1.7604911888601482,-1.7096245765986413,0,0,0,0,0]
[null,"C_ES_000590_A001","Manual adjustments Water","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000600_A001","Revenue solving adjustment Water","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000610_A001","Bankable allowed input Water","£m 3dp","Periodic Review 2014",null,null,null,null,94.063999999999993,87.503,86.664000000000001,86.75,88.141000000000005,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C_ES_000620_A001","Post financeability adjustments (including tax effects) Water","£m 3dp","Periodic Review 2014",null,null,null,null,-4.6310107441324799,1.0879771581490942,0.89724203456581564,0.94655274304713455,0.99837136167174056,0,0,0,0,0]
[null,"C_ES_000630_A001","Allowed Revenues (pre profiling) Water","£m 3dp","Periodic Review 2014",null,null,null,null,89.432989255867511,88.590977158149087,87.561242034565822,87.696552743047135,89.139371361671749,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C_ES_000640_A001","Profiling adjustment Water","£m 3dp","Periodic Review 2014",null,null,null,null,1.0744132495688063E-5,-0.95897715814908224,0.60875796543417948,0.76544725695286786,-0.37937136167174401,0,0,0,0,0]
[null,"C_ES_000650_A001","Profiled Allowed Revenues Water","£m 3dp","Periodic Review 2014",null,null,null,null,89.433000000000007,87.632000000000005,88.17,88.462000000000003,88.76,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C_ES_000660_A001","Capital contributions from connection charges and revenue from infrastructure charges Water","£m 3dp","Periodic Review 2014",null,null,null,null,5.5204500000000003,5.6031000000000004,5.5090500000000002,5.4482499999999998,5.34565,0,0,0,0,0]
[null,"C_ES_000670_A001","Final Allowed Revenues Water","£m 3dp","Periodic Review 2014",null,null,null,null,94.953450000000004,93.235100000000003,93.679050000000004,93.910250000000005,94.105650000000011,41.244,39.305,37.466999999999999,35.723999999999997,34.070999999999998]
[null,"C_ES_000680_A001","PAYG Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000690_A001","Pension Deficit Repair Allowance Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000700_A001","Equity Issuance Cost Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000710_A001","Return on Capital Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000720_A001","Depreciation Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000730_A001","Tax Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000740_A001","Operating income Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000750_A001","Other Income (incl 3rd party income) Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000760_A001","Manual adjustments Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000770_A001","Revenue solving adjustment Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000780_A001","Bankable allowed input Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000790_A001","Post financeability adjustments (including tax effects) Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000800_A001","Allowed Revenues (pre profiling) Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000810_A001","Profiling adjustment Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000820_A001","Profiled Allowed Revenues Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000830_A001","Capital contributions from connection charges and revenue from infrastructure charges Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000840_A001","Final Allowed Revenues Waste","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00772_A001","Water Totex","£m 3dp","Periodic Review 2014",null,null,null,null,87.8299734207733,85.024715522378557,84.693403792609814,84.08545436341025,85.355452900828098,0,0,0,0,0]
[null,"C00773_A001","Water Totex additions","£m 3dp","Periodic Review 2014",null,null,null,null,35.181174153424955,38.941319709249377,38.789578937015293,38.51113809844189,39.092797428579267,0,0,0,0,0]
[null,"C00766_A001","Water PAYG ratio","%","Periodic Review 2014",null,null,null,null,0.59943999999999997,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.54200000000000004,0.539982784260023,0.539982784260023,0.539982784260023,0.539982784260023,0.539982784260023]
[null,"C00767_A001","Water RCV (year average)","£m 3dp","Periodic Review 2014",null,null,null,null,408.27514017457088,420.53794621060388,434.60654180475115,448.34774754165562,462.05004832467228,456.58541560386271,432.31142502170951,409.07050496709286,386.80067120836048,365.44365856775937]
[null,"C00768_A001","Waste Totex","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00769_A001","Waste Totex additions","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00770_A001","Waste PAYG ratio","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00771_A001","Waste RCV (year average)","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00774_A001","Water - Opening regulatory capital value","£m 3dp","Periodic Review 2014",null,null,null,null,403.103406917928,413.44687343121382,427.62901898999394,441.5840646195083,455.111430463803,468.98866618554149,444.18216502218394,420.44068502123514,397.70032491295058,375.90101750377039]
[null,"C00775_A001","Water - RCV 2015 Bf Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,-24.186204415075679,-22.73503215017114,-21.370930221160869,-20.088674407891219,-18.883353943417745,-17.750352706812681,-16.685331544403919,-15.684211651739684,-14.743158952635303,-13.858569415477186]
[null,"C00776_A001","Water - RCV Additions Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,-0.65150322506342506,-2.0241420002981352,-3.4636030863400729,-4.8950978462559469,-6.3322077634230061,-7.056148456544844,-7.056148456544844,-7.056148456544844,-7.056148456544844,-7.056148456544844]
[null,"C00777_A001","Water - Other adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00730_A001","Water - Closing regulatory capital value","£m 3dp","Periodic Review 2014",null,null,null,403.103406917928,413.44687343121382,427.62901898999394,441.5840646195083,455.111430463803,468.98866618554149,444.18216502218394,420.44068502123514,397.70032491295058,375.90101750377039,354.98629963174835]
[null,"C00731_A001","Waste - Opening regulatory capital value","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00732_A001","Waste - RCV 2015 Bf Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00733_A001","Waste - RCV Additions Depreciation","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00734_A001","Waste - Other adjustments","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00735_A001","Waste - Closing regulatory capital value","£m 3dp","Periodic Review 2014",null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"C00736_A001","Allowed retail service revenue per measured water customer","£ 2dp","Periodic Review 2014",null,null,null,null,25.540909281841191,25.689174469787563,25.922345820732595,26.193965545619157,26.955867092112488,0,0,0,0,0]
[null,"C00737_A001","Allowed retail service revenue per measured sewerage customer","£ 2dp","Periodic Review 2014",null,null,null,null,17.79369925837026,18.447676466530833,19.169352781067868,19.927470008793232,20.700079552594836,0,0,0,0,0]
[null,"C00738_A001","Allowed retail service revenue per measured dual service customer","£ 2dp","Periodic Review 2014",null,null,null,null,23.131809035881339,23.981979406490083,24.920158615388228,25.905711011431205,26.910103418373289,0,0,0,0,0]
[null,"C00739_A001","Allowed retail service revenue per unmeasured water customer","£ 2dp","Periodic Review 2014",null,null,null,null,17.79369925837026,18.447676466530833,19.169352781067868,19.927470008793232,20.700079552594836,0,0,0,0,0]
[null,"C00740_A001","Allowed retail service revenue per unmeasured sewerage customer","£ 2dp","Periodic Review 2014",null,null,null,null,17.79369925837026,18.447676466530833,19.169352781067868,19.927470008793232,20.700079552594836,0,0,0,0,0]
[null,"C00741_A001","Allowed retail service revenue per unmeasured dual service customer","£ 2dp","Periodic Review 2014",null,null,null,null,23.131809035881339,23.981979406490083,24.920158615388228,25.905711011431205,26.910103418373289,0,0,0,0,0]
[null,"C00797_A001","Tax effect of post-financeability adjustments - Water","£m 3dp","Periodic Review 2014",null,null,null,null,-0.94674913132099148,0.37725403995314988,0.15428138045001916,0.17017143544322755,0.18734286259670951,0,0,0,0,0]
[null,"C00798_A001","Tax effect of post-financeability adjustments - Wastewater","£m 3dp","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00799_A001","Final RCV run-off rate - Water","%","Periodic Review 2014",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"C00800_A001","Final RCV run-off rate - Wastewater","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C00801_A001","Final RCV additions asset lives - Water","Years","Periodic Review 2014",null,null,null,null,27,27,27,27,27,27,27,27,27,27]
[null,"C00802_A001","Final RCV additions asset lives - Wastewater","Years","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000035_A001","Household Bills: Wholesale water allowed revenue per customer - (Phase 8)","£","Periodic Review 2014",null,null,null,null,141.78588832213148,138.83077375042907,135.67055690704416,134.72491675136496,135.47132701434145,0,0,0,0,0]
[null,"C_ES_000045_A001","Household Bills:Wholesale water allowed revenue per customer - Growth - (Phase 8)","%","Periodic Review 2014",null,null,null,null,0,-2.0842092303209436E-2,-2.2763086007616118E-2,-6.9701206896873869E-3,5.5402540300246716E-3,-1,0,0,0,0]
[null,"C_ES_000055_A001","Household Bills:Wholesale Wastewater allowed revenue per customer - (Phase 8)","£","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000065_A001","Household Bills:Wholesale Wastewater allowed revenue per customer - Growth - (Phase 8)","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000075_A001","Household Bills:Retail allowed revenue per customer: single service - (Phase 8)","£","Periodic Review 2014",null,null,null,null,21.597527691347654,22.348108740332339,23.061662770862807,23.775107411694187,24.781010204540699,0,0,0,0,0]
[null,"C_ES_000085_A001","Household Bills:Retail allowed revenue per customer - Growth - (Phase 8)","%","Periodic Review 2014",null,null,null,null,0,3.4753100434054884E-2,3.1929056674164791E-2,3.0936392051174266E-2,4.2309074589153894E-2,-1,0,0,0,0]
[null,"C_ES_000095_A001","Household Bills:Retail allowed revenue per customer: joint services - (Phase 8)","£","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000105_A001","Household Bills:Retail allowed revenue per customer - Growth - (Phase 8)","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000115_A001","Household Bills:Average water-only bill - (Phase 8)","£","Periodic Review 2014",null,null,null,null,163.38341601347915,161.17888249076142,158.73221967790695,158.50002416305915,160.25233721888216,0,0,0,0,0]
[null,"C_ES_000125_A001","Household Bills:Average water-only bill growth - (Phase 8)","%","Periodic Review 2014",null,null,null,null,0,-1.3493006674164865E-2,-1.5179797595350042E-2,-1.4628127504231481E-3,1.1055601190447018E-2,-1,0,0,0,0]
[null,"C_ES_000135_A001","Household Bills:Average wastewater-only bill - (Phase 8)","£","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000145_A001","Household Bills:Average wastewater-only bill growth - (Phase 8)","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000155_A001","Household Bills:Average combined bill - (Phase 8)","£","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000165_A001","Household Bills:Average combined bill growth - (Phase 8)","%","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C_ES_000175_A001","Household Bills:Single Retail income - (Phase 8)","£m","Periodic Review 2014",null,null,null,null,10.425105019085823,10.908983452397088,11.382637140465839,11.862209441346227,12.494932279272286,0,0,0,0,0]
[null,"C_ES_000185_A001","Household Bills:Joint Retail income - (Phase 8)","£m","Periodic Review 2014",null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,"C000901_A001","Weighted Total Retail NHH Margin ","%","Periodic Review 2014",null,null,null,null,2.5070538752876015E-2,2.4971631361817903E-2,2.4762343172261225E-2,2.4756972601101546E-2,2.4730424319359234E-2,0,0,0,0,0]
[null,"C000902_A001","Date and time of financial model run","nr","Periodic Review 2014",null,null,null,null,42328.660540740741]
[null,"C000903_A001","Name of financial model file run","Text","Periodic Review 2014",null,null,null,null,"Review 2016 V3.xlsm"]

{"sheet":"Lists","index":11,"n_rows":29,"n_cols":6,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[null,"Drop down for PR16 tariff category",null,"Drop down for PR16 name"]
[null,"Water - metered / assessed",null,"Not used from 2017"]
[null,"Water - special agreement",null,"Not used at PR14"]
[null,"Water - unmeasured",null,"Insert new tariff name"]
[null,"Wastewater - metered / assessed"]
[null,"Wastewater - special agreement"]
[null,"Wastewater - unmeasured"]
[null,"Not applicable"]
[null,"Acronym","Company name on Fountain","Acronym","Company name to use"]
[null,"ANH","Anglian Water Services","ANH","Anglian Water"]
[null,"TMS","Thames Water Utilities Ltd","TMS","Thames Water","Note: Need to use Run 10p1: alternative scenarios for TMS"]
[null,"BRL","Bristol Water plc","BRL","Bristol Water","Note: Need to use financial model populated by the CMA to reflect current Bristol position"]
[null,"AFW","Affinity Water","AFW","Affinity Water"]
[null,"DVW","Dee Valley Water Plc","DVW","Dee Valley Water"]
[null,"NES","Northumbrian Water Ltd","NES","Northumbrian Water"]
[null,"PRT","Portsmouth Water Ltd","PRT","Portsmouth Water"]
[null,"NWT","United Utilities Water Plc","NWT","United Utilities"]
[null,"SBW","Sembcorp Bournemouth Water","SBW","Bournemouth Water"]
[null,"SES","Sutton & East Surrey Water Ltd","SES","Sutton & East Surrey Water"]
[null,"SEW","South East Water Ltd","SEW","South East Water"]
[null,"SRN","Southern Water Services Ltd","SRN","Southern Water"]
[null,"SSC","South Staffordshire Cambridge","SSC","South Staffordshire / Cambridge Water"]
[null,"SVT","Severn Trent Water Ltd","SVT","Severn Trent Water"]
[null,"SWT","South West Water Ltd","SWT","South West Water"]
[null,"WSH","Dwr Cymru Cyfyngedig (Welsh)","WSH","Dŵr Cymru"]
[null,"WSX","Wessex Water Services Ltd","WSX","Wessex Water"]
[null,"YKY","Yorkshire Water Services Ltd","YKY","Yorkshire Water"]
[null,"Company selected in F_Inputs"]
[null,null,{"$f":"LEFT(CLEAR_SHEET!B3,LEN(CLEAR_SHEET!B3)-6)","v":"Sutton & East Surrey Water Ltd"},{"$f":" VLOOKUP( C29, C10:E27, 2, FALSE )","v":"SES"},{"$f":" VLOOKUP( C29, C10:E27, 3, FALSE )","v":"Sutton & East Surrey Water"}]

{"sheet":"Default tariff names PR14","index":12,"n_rows":62,"n_cols":19,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
[null,"ANH","SVT","SRN","NWT","WSX","YKY","TMS","BRL","DVW","PRT","SBW","SEW","SSC","SES","SWT","WSH","AFW","NES"]
[null,"Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type"]
["Tariff Band 1","Unmeasured (potable water)","Band 1 - Water: unmetered","Standard Water - Unmetered","1 Up to 50 Ml Water Unmetered","UM-W; Water unmetered","Tariff band 1  ≤50 Ml/a water metered","[0 - 500]  [0 - 500m3] [water] [metered]","Band A - 250Ml+","Tariff band 01 - Unmeasured","Water Unmeasured Non-Household","Domestic Commercials 0 to 750 m3/a Water Metered","[over 250Mla] [water] [metered/unmetered]","Unmeasured - South Staffs Region","Northern area unmeasured","Standard Unmeasured Water","Raw Water < 50Ml (Measured)","AFW Measured Half Yearly, no volume band, water, metered","Cust type 01, Unmeasured, Unmeas Water N, Unmeasured"]
["Tariff Band 2","Hartlepool Unmeasured (potable water)","Band 2 - Water:  0-10 ml/a - metered","Standard 0-1Ml p.a. Water Metered","2 Up to 50Ml Water Metered","UM-S; Sewerage unmetered","Tariff band 2 > 50 ≤ 250 Ml/a water metered","[500 - 1,000]  [500 - 1,000m3] [water] [metered]","Band B - 100-250Ml","Tariff band 02 - Measured less than 50Ml","Water Measured Non-Household < 10Ml","Small Commercials 750 to 2000 m3/a Water Metered","[50-250Mla [water] [metered]","Measured <50 Ml/yr - South Staffs Region","Northern area standard user metered","Standard Unmeasured Sewerage","Partially Treated Water < 50Ml (Measured)","AFW Measured Monthly, no volume band, water, metered","Cust type 02, Unmeasured, Unmeas Water S, Unmeasured"]
["Tariff Band 3","Streamline Green (potable water) - (0.0Ml to 0.5Ml)","Band 3 - Water:  10-50 ml/a - metered","Standard 1-5Ml pa Water Metered","3 > 50Ml water metered","UM-W; Water unmetered mixed use","Tariff band 3  > 250 Ml/a water metered","[1,000 - 5,000]  [1,000 - 5,000m3] [water] [metered]","Band C - 50-100 Ml","Tariff band 03 - Untreated measured less than 50Ml","Water Measured Non-Household > 10Ml and < 50Ml","Small Medium Commercials 2000 to 4000 m3/a Water Metered","[10-50Mla] [water] [metered]","Medium User >=50 Ml/yr - South Staffs Region","Northern area mid user metered","Standard Measured Water","Potable Water < 50Ml (Non Household)","AFW Unmeasured, no volume band, water, unmetered","Cust type 03, Measured, Meas Water N std, Measured"]
["Tariff Band 4","Streamline Orange (potable water) - (0.5Ml to 5.0Ml)","Band 4 - Water:  50+ ml/a - metered","Standard 5-20Ml pa Water Metered","4 Up to 50Ml Non-potable Water Metered","UM-S; Sewerage unmetered mixed use","Tariff band 4 water unmetered","[5,000 - 20,000]  [5,000 - 20,000m3] [water] [metered]","Band D - 15-50 Ml","Tariff band 04 - Large user","Water Measured Non-Household > 50Ml","Large Medium Commercials 4000 to 10000 m3/a Water Metered","[5-10Mla] [water] [metered]","Large User Up to 350 Ml/yr - South Staffs Region","Northern area high user metered","Standard Measured Sewerage","Potable Water < 50Ml (Non Household)","AFW Assessed, no volume band, water, unmetered","Cust type 04, Measured, Meas Water N f20, Measured"]
["Tariff Band 5","Streamline Blue (potable water) - (5.0Ml to 10.0Ml)","Band 5 - Water:  special agreements - metered","Standard 20-100Ml pa Water Metered","5 > 50Ml Non-potable Water Metered","M-W-0; 0-1 Ml water metered","Tariff band 5  ≤50 Ml/a sewerage metered","[20,000 - 50,000]  [20,000 - 50,000m3] [water] [metered]","Band E 5-15Ml","Tariff band 05 - Measured 50Ml – 250 Ml","Not used at PR14","High Commercials 10000 to 50,000 m3/a Water Metered","[0-5Mla] [water] [metered]","Large User Over 350 Ml/yr - South Staffs Region","Southern area unmeasured","Large & Special User 50-100ML Water","Raw Treated Water > 50Ml (Measured)","AFW Special Agreements, no volume band, water, measured","Cust type 05, Measured, Meas Water N fx, Measured"]
["Tariff Band 6","Profile (potable water) - (10.0Ml to 25.0Ml)","Band 6 - Sewerage:  unmetered","Standard Over 100Ml pa Water Metered","6 Up to 50 Ml Sewerage Unmetered","M-S-0; 0-1Ml sewerage metered","Tariff band 6  > 50 ≤ 250 Ml/a sewerage metered","[50,000 - 250,000]  [50,000 - 250,000m3] [water] [metered]","Band F - 1-5Ml","Tariff band 06 - Untreated measured greater than 50Ml","Not used at PR14","Very High Commercials>50,000m3/a Water Metered","[water] [unmetered]","Measured >=150 Ml/yr - Cambridge region","Southern area standard user metered","Large & Special User 50-100ML Sewerage","Partial Water > 50Ml (Measured)","Not used at PR14","Cust type 06, Measured, Meas Water N f+, Measured"]
["Tariff Band 7","Profile Plus (potable water) - (25.0Ml +)","Band 7 - Sewerage:  0-50 ml/a - metered","Standard Sewerage Unmetered","7 Up to 50Ml Sewerage Foul Metered","M-TE-0; 0-1Ml trade effluent metered","Tariff band 7  > 250 Ml/a sewerage metered","[250,000 +]  [250,000 +m3] [water] [metered]","Band G - 0-1Ml","Not used at PR14","Not used at PR14","SpecialAgreement- water metered","Not used at PR14","Measured <150 Ml/yr - Cambridge region","Southern area mid user metered","Large & Special User 100-250ML Water","Water Large User 50Ml - 99Ml (Measured)","Not used at PR14","Cust type 07, Measured, Meas Water S std, Measured"]
["Tariff Band 8","Profile Interruptible (potable water) - (25.0Ml +)","Band 8 - Sewerage:  50-250 ml/a - metered","Standard 0-1Ml pa Sewerage Metered","8 > 50Ml Sewerage Foul Metered","M-W-0-MX; 0-1Ml water metered mixed use","Tariff band 8 sewerage unmetered","[0 - 500]  [0 - 500m3] [sewerage] [metered]","Band U","Not used at PR14","Not used at PR14","Domestic Commercials unmetered","Not used at PR14","Unmeasured BRV - Cambridge region","Southern area high user metered","Large & Special User 100-250ML Sewerage","Water Large User 100Ml - 249Ml (Measured)","Not used at PR14","Cust type 08, Measured, Meas Water S f20, Measured"]
["Tariff Band 9","Hartlepool Commercial (potable water) - (0.0Ml to 50.0Ml)","Band 9 - Sewerage:  250+ ml/a - metered","Standard 1-5Ml pa Sewerage Metered","9 SWHD Metered Bands 1 - 7","M-S-0-MX; 0-1Ml sewerage metered mixed use","Tariff band 9  ≤50 Ml/a trade effluent metered","[500 - 1,000]  [500 - 1,000m3] [sewerage] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Unmeasured student rooms - Cambridge region","Special agreement 1 metered","Large & Special User 250+ML Water","Water Large User 250Ml - 499Ml (Measured)","Not used at PR14","Cust type 09, Measured, Meas Water S fx, Measured"]
["Tariff Band 10","Hartlepool Profile (potable water) - (50.0Ml +)","Band 10 - Sewerage:  special agreements - metered","Standard 5-20Ml pa Sewerage Metered","10 SWHD Metered Bands 8 - 15","M-W-1; 1-5Ml water metered","Tariff band 10  > 50 ≤ 250 Ml/a trade effleunt metered","[1,000 - 5,000]  [1,000 - 5,000m3] [sewerage] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Unmeasured zero RV - Cambridge region","Special agreement 2 metered","Large & Special User 250+ML Sewerage","Water Large User 500Ml - 1000Ml (Measured)","Not used at PR14","Cust type 10, Measured, Meas Water S f+, Measured"]
["Tariff Band 11","Streamline Orange (non-potable water) - (0.0Ml to 5.0Ml)","Band 11 - Surface water drainage:  unmetered","Standard 20-100Ml pa Sewerage Metered","11 Up to 50Ml Sewerage TE Metered","M-S-1; 1-5Ml sewerage metered","Tariff band 11  > 250 Ml/a trade effluent metered","[5,000 - 20,000]  [5,000 - 20,000m3] [sewerage] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Large & Special User Special Agreements Water","Water Large User >1000 (Measured)","Not used at PR14","Cust type 11, Unmeasured, Unmeas Sew, Unmeasured"]
["Tariff Band 12","Streamline Blue (non-potable water) - (5.0Ml to 10.0Ml)","Band 12 - Surface water drainage:  0-50 ml/a - metered","Standard Over 100Ml pa Sewerage Metered","12 > 50Ml Sewerage TE Metered","M-TE-1; 1-5Ml trade effluent metered","Not used at PR14","[20,000 - 50,000]  [20,000 - 50,000m3] [sewerage] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Large & Special User Special Agreements Sewerage","Special Agreement Register - Customer Reference WSHNONPOT8","Not used at PR14","Cust type 12, Measured, Meas Sew - std, Measured"]
["Tariff Band 13","Profile (non-potable water) - (10.0Ml to 25.0Ml)","Band 13 - Surface water drainage:  50-250 ml/a - metered","Standard Non-Monthly Billed Trade Effluent Metered","13 Foul / SWD Special Agreements","M-W-1-MX; 1-5Ml water metered mixed use","Not used at PR14","[50,000 - 250,000]  [50,000 - 250,000m3] [sewerage] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Trade Effluent","Special Agreement Register - Customer Reference WSHNONPOT9","Not used at PR14","Cust type 13, Measured, Meas Sew - LU, Measured"]
["Tariff Band 14","Profile Plus (non-potable water) - (25.0ml to 400.0Ml)","Band 14 - Surface water drainage:  250+ ml/a - metered","Standard Monthly Billed Trade Effluent Metered","14 Trade Effluent Speciial Agreements","M-S-1-MX; 1-5Ml sewerage metered mixed use","Not used at PR14","[250,000 +]  [250,000 +m3] [sewerage] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Special Agreement Register - Customer Reference WSHPOT1","Not used at PR14","Cust type 14, Measured, Trade Effluent - std, Measured"]
["Tariff Band 15","Profile Industrial (non-potable water) - (400.0Ml +)","Band 15 - Trade effluent:  0-50 ml/a - metered","Not used at PR14","15 Water Special Agreements","M-W-5; 5-25Ml water metered","Not used at PR14","[0 - 500]  [0 - 500m3] [trade effluent] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Sewerage Measured <100Ml","Not used at PR14","Cust type 15, Measured, Ind Water, Measured"]
["Tariff Band 16","Special Agreements (potable water) - (0.0Ml +)","Band 16 - Trade effluent:  50-250 ml/a - metered","Not used at PR14","Not used at PR14","M-S-5; 5-25Ml sewerage metered","Not used at PR14","[500 - 1,000]  [500 - 1,000m3] [trade effluent] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Sewerage Un-Measured <100Ml","Not used at PR14","Cust type 16, Measured, Trade Effluent - Special Agreement, measured"]
["Tariff Band 17","Special Agreements (non potable water) - (0.0Ml +)","Band 17 - Trade effluent:  250+ ml/a - metered","Not used at PR14","Not used at PR14","M-TE-5; 5-25Ml trade effluent metered","Not used at PR14","[1,000 - 5,000]  [1,000 - 5,000m3] [trade effluent] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Sewerage Measured >100Ml","Not used at PR14","Not used at PR14"]
["Tariff Band 18","Unmeasured (Sewerage)","Band 18 - Trade effluent:  special agreements - metered","Not used at PR14","Not used at PR14","M-W-5-MX; 5-25Ml water metered mixed use","Not used at PR14","[5,000 - 20,000]  [5,000 - 20,000m3] [trade effluent] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Sewerage Trade Effluent <100Ml","Not used at PR14","Not used at PR14"]
["Tariff Band 19","Streamline Green (Sewerage) - (0.0Ml to 0.5Ml)","Not used at PR14","Not used at PR14","Not used at PR14","M-S-5-MX; 5-25Ml sewerage metered mixed use","Not used at PR14","[20,000 - 50,000]  [20,000 - 50,000m3] [trade effluent] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Sewerage Trade Effluent >100Ml","Not used at PR14","Not used at PR14"]
["Tariff Band 20","Streamline Orange (Sewerage) - (0.5Ml to 5.0Ml)","Not used at PR14","Not used at PR14","Not used at PR14","M-W-25; 25-50Ml water metered","Not used at PR14","[50,000 - 250,000]  [50,000 - 250,000m3] [trade effluent] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Outfall Tariff","Not used at PR14","Not used at PR14"]
["Tariff Band 21","Streamline Blue (Sewerage) - (5.0Ml to 50.0Ml)","Not used at PR14","Not used at PR14","Not used at PR14","M-S-25; 25-50Ml sewerage metered","Not used at PR14","[250,000 +]  [250,000 +m3] [trade effluent] [metered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 22","Profile (Sewerage) - (50.0Ml +)","Not used at PR14","Not used at PR14","Not used at PR14","M-TE-25; 25-50Ml trade effluent metered","Not used at PR14","[0 - 500 Business Assessed]  [0 - 500m3] [water] [unmetered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 23","Unmeasured (Trade Effluent)","Not used at PR14","Not used at PR14","Not used at PR14","M-W-50; 50-100Ml water metered","Not used at PR14","[500 - 1,000 Business Assessed]  [500 - 1,000m3] [water] [unmetered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 24","Streamline Green (Trade Effluent) - (0.0Ml to 0.5Ml)","Not used at PR14","Not used at PR14","Not used at PR14","M-S-50; 50-100Ml sewerage metered","Not used at PR14","[1,000 - 5,000 Business Assessed]  [1,000 - 5,000m3] [water] [unmetered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 25","Streamline Orange (Trade Effluent) - (0.5Ml to 5.0Ml)","Not used at PR14","Not used at PR14","Not used at PR14","M-TE-50; 50-100Ml trade effluent metered","Not used at PR14","[5,000 - 20,000 Business Assessed]  [5,000 - 20,000m3] [water] [unmetered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 26","Streamline Blue (Trade Effluent) - (5.0Ml to 50.0Ml)","Not used at PR14","Not used at PR14","Not used at PR14","M-W-100; 100-250Ml water metered","Not used at PR14","[0 - 500 Business Assessed]  [0 - 500m3] [sewerage] [unmetered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 27","Profile (Trade Effluent) - (50.0Ml +)","Not used at PR14","Not used at PR14","Not used at PR14","M-S-100; 100-250Ml sewerage metered","Not used at PR14","[500 - 1,000 Business Assessed]  [500 - 1,000m3] [sewerage] [unmetered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 28","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","M-TE-100; 100-250Ml trade effluent metered","Not used at PR14","[1,000 - 5,000 Business Assessed]  [1,000 - 5,000m3] [sewerage] [unmetered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 29","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","M-W-250; 250-500Ml water metered","Not used at PR14","[5,000 - 20,000 Business Assessed]  [5,000 - 20,000m3] [sewerage] [unmetered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 30","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","M-S-250; 250-500Ml sewerage metered","Not used at PR14","[Unmeasured RV + Fixed]  [N/A] [water] [unmetered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 31","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","M-TE-250; 250-500Ml trade effluent metered","Not used at PR14","[Unmeasured RV + Fixed]  [N/A] [sewerage] [unmetered]","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 32","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","M-W-500; >500Ml water metered","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 33","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","M-TE-500; >500Ml trade effluent metered","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 34","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 35","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 36","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 37","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 38","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 39","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 40","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 41","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 42","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 43","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 44","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 45","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 46","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 47","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 48","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 49","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 50","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 51","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 52","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 53","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 54","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 55","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 56","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 57","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 58","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 59","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]
["Tariff Band 60","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14","Not used at PR14"]

{"sheet":"Default tariff names PR16","index":13,"n_rows":62,"n_cols":19,"rows_kept":62,"cut":false,"hidden":true,"merged":[]}
[null,"ANH","SVT","SRN","NWT","WSX","YKY","TMS","BRL","DVW","PRT","SBW","SEW","SSC","SES","SWT","WSH","AFW","NES"]
[null,"Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type","Customer type"]
["Tariff Band 1","Unmeasured (potable water)","Band 1 - Water: unmetered","Standard Water - Unmetered","1 Up to 50 Ml Water Unmetered","UM-W; Water unmetered","Tariff band 1  ≤50 Ml/a water metered","[0 - 500]  [0 - 500m3] [water] [metered]","Band A - 250Ml+","Tariff band 01 - Unmeasured","Water Unmeasured Non-Household","Domestic Commercials 0 to 750 m3/a Water Metered","[over 250Mla] [water] [metered/unmetered]","Unmeasured - South Staffs Region","Northern area unmeasured","Standard Unmeasured Water","Raw Water < 50Ml (Measured)","AFW Measured Half Yearly, no volume band, water, metered","Cust type 01, Unmeasured, Unmeas Water N, Unmeasured"]
["Tariff Band 2","Hartlepool Unmeasured (potable water)","Band 2 - Water:  0-10 ml/a - metered","Standard 0-1Ml p.a. Water Metered","2 Up to 50Ml Water Metered","UM-S; Sewerage unmetered","Tariff band 2 > 50 ≤ 250 Ml/a water metered","[500 - 1,000]  [500 - 1,000m3] [water] [metered]","Band B - 100-250Ml","Tariff band 02 - Measured less than 50Ml","Water Measured Non-Household < 10Ml","Small Commercials 750 to 2000 m3/a Water Metered","[50-250Mla [water] [metered]","Measured <50 Ml/yr - South Staffs Region","Northern area standard user metered","Standard Unmeasured Sewerage","Partially Treated Water < 50Ml (Measured)","AFW Measured Monthly, no volume band, water, metered","Cust type 02, Unmeasured, Unmeas Water S, Unmeasured"]
["Tariff Band 3","Streamline Green (potable water) - (0.0Ml to 0.5Ml)","Band 3 - Water:  10-50 ml/a - metered","Standard 1-5Ml pa Water Metered","3 > 50Ml water metered","UM-W; Water unmetered mixed use","Tariff band 3  > 250 Ml/a water metered","[1,000 - 5,000]  [1,000 - 5,000m3] [water] [metered]","Band C - 50-100 Ml","Tariff band 03 - Untreated measured less than 50Ml","Water Measured Non-Household > 10Ml and < 50Ml","Small Medium Commercials 2000 to 4000 m3/a Water Metered","[10-50Mla] [water] [metered]","Medium User >=50 Ml/yr - South Staffs Region","Northern area mid user metered","Standard Measured Water","Potable Water < 50Ml (Non Household)","AFW Unmeasured, no volume band, water, unmetered","Cust type 03, Measured, Meas Water N std, Measured"]
["Tariff Band 4","Streamline Orange (potable water) - (0.5Ml to 5.0Ml)","Band 4 - Water:  50+ ml/a - metered","Standard 5-20Ml pa Water Metered","4 Up to 50Ml Non-potable Water Metered","UM-S; Sewerage unmetered mixed use","Tariff band 4 water unmetered","[5,000 - 20,000]  [5,000 - 20,000m3] [water] [metered]","Band D - 15-50 Ml","Tariff band 04 - Large user","Water Measured Non-Household > 50Ml","Large Medium Commercials 4000 to 10000 m3/a Water Metered","[5-10Mla] [water] [metered]","Large User Up to 350 Ml/yr - South Staffs Region","Northern area high user metered","Standard Measured Sewerage","Potable Water < 50Ml (Non Household)","AFW Assessed, no volume band, water, unmetered","Cust type 04, Measured, Meas Water N f20, Measured"]
["Tariff Band 5","Streamline Blue (potable water) - (5.0Ml to 10.0Ml)","Band 5 - Water:  special agreements - metered","Standard 20-100Ml pa Water Metered","5 > 50Ml Non-potable Water Metered","M-W-0; 0-1 Ml water metered","Tariff band 5  ≤50 Ml/a sewerage metered","[20,000 - 50,000]  [20,000 - 50,000m3] [water] [metered]","Band E 5-15Ml","Tariff band 05 - Measured 50Ml – 250 Ml","Not used from 2017","High Commercials 10000 to 50,000 m3/a Water Metered","[0-5Mla] [water] [metered]","Large User Over 350 Ml/yr - South Staffs Region","Southern area unmeasured","Large & Special User 50-100ML Water","Raw Treated Water > 50Ml (Measured)","AFW Special Agreements, no volume band, water, measured","Cust type 05, Measured, Meas Water N fx, Measured"]
["Tariff Band 6","Profile (potable water) - (10.0Ml to 25.0Ml)","Band 6 - Sewerage:  unmetered","Standard Over 100Ml pa Water Metered","6 Up to 50 Ml Sewerage Unmetered","M-S-0; 0-1Ml sewerage metered","Tariff band 6  > 50 ≤ 250 Ml/a sewerage metered","[50,000 - 250,000]  [50,000 - 250,000m3] [water] [metered]","Band F - 1-5Ml","Tariff band 06 - Untreated measured greater than 50Ml","Not used from 2017","Very High Commercials>50,000m3/a Water Metered","[water] [unmetered]","Measured >=150 Ml/yr - Cambridge region","Southern area standard user metered","Large & Special User 50-100ML Sewerage","Partial Water > 50Ml (Measured)","Not used from 2017","Cust type 06, Measured, Meas Water N f+, Measured"]
["Tariff Band 7","Profile Plus (potable water) - (25.0Ml +)","Band 7 - Sewerage:  0-50 ml/a - metered","Standard Sewerage Unmetered","7 Up to 50Ml Sewerage Foul Metered","M-TE-0; 0-1Ml trade effluent metered","Tariff band 7  > 250 Ml/a sewerage metered","[250,000 +]  [250,000 +m3] [water] [metered]","Band G - 0-1Ml","Not used from 2017","Not used from 2017","SpecialAgreement- water metered","Not used from 2017","Measured <150 Ml/yr - Cambridge region","Southern area mid user metered","Large & Special User 100-250ML Water","Water Large User 50Ml - 99Ml (Measured)","Not used from 2017","Cust type 07, Measured, Meas Water S std, Measured"]
["Tariff Band 8","Profile Interruptible (potable water) - (25.0Ml +)","Band 8 - Sewerage:  50-250 ml/a - metered","Standard 0-1Ml pa Sewerage Metered","8 > 50Ml Sewerage Foul Metered","M-W-0-MX; 0-1Ml water metered mixed use","Tariff band 8 sewerage unmetered","[0 - 500]  [0 - 500m3] [sewerage] [metered]","Band U","Not used from 2017","Not used from 2017","Domestic Commercials unmetered","Not used from 2017","Unmeasured BRV - Cambridge region","Southern area high user metered","Large & Special User 100-250ML Sewerage","Water Large User 100Ml - 249Ml (Measured)","Not used from 2017","Cust type 08, Measured, Meas Water S f20, Measured"]
["Tariff Band 9","Hartlepool Commercial (potable water) - (0.0Ml to 50.0Ml)","Band 9 - Sewerage:  250+ ml/a - metered","Standard 1-5Ml pa Sewerage Metered","9 SWHD Metered Bands 1 - 7","M-S-0-MX; 0-1Ml sewerage metered mixed use","Tariff band 9  ≤50 Ml/a trade effluent metered","[500 - 1,000]  [500 - 1,000m3] [sewerage] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Unmeasured student rooms - Cambridge region","Special agreement 1 metered","Large & Special User 250+ML Water","Water Large User 250Ml - 499Ml (Measured)","Not used from 2017","Cust type 09, Measured, Meas Water S fx, Measured"]
["Tariff Band 10","Hartlepool Profile (potable water) - (50.0Ml +)","Band 10 - Sewerage:  special agreements - metered","Standard 5-20Ml pa Sewerage Metered","10 SWHD Metered Bands 8 - 15","M-W-1; 1-5Ml water metered","Tariff band 10  > 50 ≤ 250 Ml/a trade effleunt metered","[1,000 - 5,000]  [1,000 - 5,000m3] [sewerage] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Unmeasured zero RV - Cambridge region","Special agreement 2 metered","Large & Special User 250+ML Sewerage","Water Large User 500Ml - 1000Ml (Measured)","Not used from 2017","Cust type 10, Measured, Meas Water S f+, Measured"]
["Tariff Band 11","Streamline Orange (non-potable water) - (0.0Ml to 5.0Ml)","Band 11 - Surface water drainage:  unmetered","Standard 20-100Ml pa Sewerage Metered","11 Up to 50Ml Sewerage TE Metered","M-S-1; 1-5Ml sewerage metered","Tariff band 11  > 250 Ml/a trade effluent metered","[5,000 - 20,000]  [5,000 - 20,000m3] [sewerage] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Large & Special User Special Agreements Water","Water Large User >1000 (Measured)","Not used from 2017","Cust type 11, Unmeasured, Unmeas Sew, Unmeasured"]
["Tariff Band 12","Streamline Blue (non-potable water) - (5.0Ml to 10.0Ml)","Band 12 - Surface water drainage:  0-50 ml/a - metered","Standard Over 100Ml pa Sewerage Metered","12 > 50Ml Sewerage TE Metered","M-TE-1; 1-5Ml trade effluent metered","Not used from 2017","[20,000 - 50,000]  [20,000 - 50,000m3] [sewerage] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Large & Special User Special Agreements Sewerage","Special Agreement Register - Customer Reference WSHNONPOT8","Not used from 2017","Cust type 12, Measured, Meas Sew - std, Measured"]
["Tariff Band 13","Profile (non-potable water) - (10.0Ml to 25.0Ml)","Band 13 - Surface water drainage:  50-250 ml/a - metered","Standard Non-Monthly Billed Trade Effluent Metered","13 Foul / SWD Special Agreements","M-W-1-MX; 1-5Ml water metered mixed use","Not used from 2017","[50,000 - 250,000]  [50,000 - 250,000m3] [sewerage] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Trade Effluent","Special Agreement Register - Customer Reference WSHNONPOT9","Not used from 2017","Cust type 13, Measured, Meas Sew - LU, Measured"]
["Tariff Band 14","Profile Plus (non-potable water) - (25.0ml to 400.0Ml)","Band 14 - Surface water drainage:  250+ ml/a - metered","Standard Monthly Billed Trade Effluent Metered","14 Trade Effluent Speciial Agreements","M-S-1-MX; 1-5Ml sewerage metered mixed use","Not used from 2017","[250,000 +]  [250,000 +m3] [sewerage] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Special Agreement Register - Customer Reference WSHPOT1","Not used from 2017","Cust type 14, Measured, Trade Effluent - std, Measured"]
["Tariff Band 15","Profile Industrial (non-potable water) - (400.0Ml +)","Band 15 - Trade effluent:  0-50 ml/a - metered","Not used from 2017","15 Water Special Agreements","M-W-5; 5-25Ml water metered","Not used from 2017","[0 - 500]  [0 - 500m3] [trade effluent] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Sewerage Measured <100Ml","Not used from 2017","Cust type 15, Measured, Ind Water, Measured"]
["Tariff Band 16","Special Agreements (potable water) - (0.0Ml +)","Band 16 - Trade effluent:  50-250 ml/a - metered","Not used from 2017","Not used from 2017","M-S-5; 5-25Ml sewerage metered","Not used from 2017","[500 - 1,000]  [500 - 1,000m3] [trade effluent] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Sewerage Un-Measured <100Ml","Not used from 2017","Cust type 16, Measured, Trade Effluent - Special Agreement, measured"]
["Tariff Band 17","Special Agreements (non potable water) - (0.0Ml +)","Band 17 - Trade effluent:  250+ ml/a - metered","Not used from 2017","Not used from 2017","M-TE-5; 5-25Ml trade effluent metered","Not used from 2017","[1,000 - 5,000]  [1,000 - 5,000m3] [trade effluent] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Sewerage Measured >100Ml","Not used from 2017","Not used from 2017"]
["Tariff Band 18","Unmeasured (Sewerage)","Band 18 - Trade effluent:  special agreements - metered","Not used from 2017","Not used from 2017","M-W-5-MX; 5-25Ml water metered mixed use","Not used from 2017","[5,000 - 20,000]  [5,000 - 20,000m3] [trade effluent] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Sewerage Trade Effluent <100Ml","Not used from 2017","Not used from 2017"]
["Tariff Band 19","Streamline Green (Sewerage) - (0.0Ml to 0.5Ml)","Not used from 2017","Not used from 2017","Not used from 2017","M-S-5-MX; 5-25Ml sewerage metered mixed use","Not used from 2017","[20,000 - 50,000]  [20,000 - 50,000m3] [trade effluent] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Sewerage Trade Effluent >100Ml","Not used from 2017","Not used from 2017"]
["Tariff Band 20","Streamline Orange (Sewerage) - (0.5Ml to 5.0Ml)","Not used from 2017","Not used from 2017","Not used from 2017","M-W-25; 25-50Ml water metered","Not used from 2017","[50,000 - 250,000]  [50,000 - 250,000m3] [trade effluent] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Outfall Tariff","Not used from 2017","Not used from 2017"]
["Tariff Band 21","Streamline Blue (Sewerage) - (5.0Ml to 50.0Ml)","Not used from 2017","Not used from 2017","Not used from 2017","M-S-25; 25-50Ml sewerage metered","Not used from 2017","[250,000 +]  [250,000 +m3] [trade effluent] [metered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 22","Profile (Sewerage) - (50.0Ml +)","Not used from 2017","Not used from 2017","Not used from 2017","M-TE-25; 25-50Ml trade effluent metered","Not used from 2017","[0 - 500 Business Assessed]  [0 - 500m3] [water] [unmetered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 23","Unmeasured (Trade Effluent)","Not used from 2017","Not used from 2017","Not used from 2017","M-W-50; 50-100Ml water metered","Not used from 2017","[500 - 1,000 Business Assessed]  [500 - 1,000m3] [water] [unmetered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 24","Streamline Green (Trade Effluent) - (0.0Ml to 0.5Ml)","Not used from 2017","Not used from 2017","Not used from 2017","M-S-50; 50-100Ml sewerage metered","Not used from 2017","[1,000 - 5,000 Business Assessed]  [1,000 - 5,000m3] [water] [unmetered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 25","Streamline Orange (Trade Effluent) - (0.5Ml to 5.0Ml)","Not used from 2017","Not used from 2017","Not used from 2017","M-TE-50; 50-100Ml trade effluent metered","Not used from 2017","[5,000 - 20,000 Business Assessed]  [5,000 - 20,000m3] [water] [unmetered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 26","Streamline Blue (Trade Effluent) - (5.0Ml to 50.0Ml)","Not used from 2017","Not used from 2017","Not used from 2017","M-W-100; 100-250Ml water metered","Not used from 2017","[0 - 500 Business Assessed]  [0 - 500m3] [sewerage] [unmetered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 27","Profile (Trade Effluent) - (50.0Ml +)","Not used from 2017","Not used from 2017","Not used from 2017","M-S-100; 100-250Ml sewerage metered","Not used from 2017","[500 - 1,000 Business Assessed]  [500 - 1,000m3] [sewerage] [unmetered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 28","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","M-TE-100; 100-250Ml trade effluent metered","Not used from 2017","[1,000 - 5,000 Business Assessed]  [1,000 - 5,000m3] [sewerage] [unmetered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 29","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","M-W-250; 250-500Ml water metered","Not used from 2017","[5,000 - 20,000 Business Assessed]  [5,000 - 20,000m3] [sewerage] [unmetered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 30","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","M-S-250; 250-500Ml sewerage metered","Not used from 2017","[Unmeasured RV + Fixed]  [N/A] [water] [unmetered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 31","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","M-TE-250; 250-500Ml trade effluent metered","Not used from 2017","[Unmeasured RV + Fixed]  [N/A] [sewerage] [unmetered]","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 32","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","M-W-500; >500Ml water metered","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 33","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","M-TE-500; >500Ml trade effluent metered","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 34","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 35","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 36","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 37","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 38","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 39","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 40","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 41","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 42","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 43","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 44","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 45","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 46","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 47","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 48","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 49","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 50","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 51","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 52","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 53","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 54","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 55","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 56","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 57","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 58","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 59","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]
["Tariff Band 60","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017","Not used from 2017"]

{"sheet":"Categorisation","index":14,"n_rows":63,"n_cols":19,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
["Categorisation of tariff bands"]
[]
["Tariff band","ANH","NES","NWT","SRN","SVT","SWT","TMS","WSH","WSX","YKY","AFW","BRL","DVW","PRT","SBW","SES","SEW","SSC"]
["Tariff Band 1","Water - unmeasured","Water - unmeasured","Water - unmeasured","Water - unmeasured","Water - unmeasured","Water - unmeasured","Water - metered / assessed","Water - metered / assessed","Water - unmeasured","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - unmeasured","Water - unmeasured","Water - metered / assessed","Water - unmeasured","Water - metered / assessed","Water - unmeasured"]
["Tariff Band 2","Water - unmeasured","Water - unmeasured","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Wastewater - unmeasured","Water - metered / assessed","Water - metered / assessed","Wastewater - unmeasured","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed"]
["Tariff Band 3","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - unmeasured","Water - metered / assessed","Water - unmeasured","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed"]
["Tariff Band 4","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Wastewater - metered / assessed","Water - metered / assessed","Water - metered / assessed","Wastewater - unmeasured","Water - unmeasured","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed"]
["Tariff Band 5","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - special agreement","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Wastewater - metered / assessed","Water - special agreement","Water - metered / assessed","Water - metered / assessed","Not applicable","Water - metered / assessed","Water - unmeasured","Water - metered / assessed","Water - metered / assessed"]
["Tariff Band 6","Water - metered / assessed","Water - metered / assessed","Wastewater - unmeasured","Water - metered / assessed","Wastewater - unmeasured","Wastewater - metered / assessed","Water - metered / assessed","Water - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Not applicable","Water - metered / assessed","Water - metered / assessed","Not applicable","Water - metered / assessed","Water - metered / assessed","Water - unmeasured","Water - metered / assessed"]
["Tariff Band 7","Water - metered / assessed","Water - metered / assessed","Wastewater - metered / assessed","Wastewater - unmeasured","Wastewater - metered / assessed","Water - metered / assessed","Water - metered / assessed","Water - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Not applicable","Water - metered / assessed","Not applicable","Not applicable","Water - special agreement","Water - metered / assessed","Not applicable","Water - metered / assessed"]
["Tariff Band 8","Water - metered / assessed","Water - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Water - metered / assessed","Water - metered / assessed","Wastewater - unmeasured","Not applicable","Water - unmeasured","Not applicable","Not applicable","Water - unmeasured","Water - metered / assessed","Not applicable","Water - unmeasured"]
["Tariff Band 9","Water - metered / assessed","Water - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Water - metered / assessed","Wastewater - metered / assessed","Water - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Water - special agreement","Not applicable","Water - unmeasured"]
["Tariff Band 10","Water - metered / assessed","Water - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - special agreement","Wastewater - metered / assessed","Wastewater - metered / assessed","Water - metered / assessed","Water - metered / assessed","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Water - special agreement","Not applicable","Water - unmeasured"]
["Tariff Band 11","Water - metered / assessed","Wastewater - unmeasured","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - unmeasured","Water - special agreement","Wastewater - metered / assessed","Water - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 12","Water - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - special agreement","Wastewater - metered / assessed","Water - special agreement","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 13","Water - metered / assessed","Wastewater - metered / assessed","Wastewater - special agreement","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Water - special agreement","Water - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 14","Water - metered / assessed","Wastewater - metered / assessed","Wastewater - special agreement","Wastewater - metered / assessed","Wastewater - metered / assessed","Not applicable","Wastewater - metered / assessed","Water - special agreement","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 15","Water - metered / assessed","Water - metered / assessed","Water - special agreement","Not applicable","Wastewater - metered / assessed","Not applicable","Wastewater - metered / assessed","Wastewater - metered / assessed","Water - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 16","Water - special agreement","Wastewater - special agreement","Not applicable","Not applicable","Wastewater - metered / assessed","Not applicable","Wastewater - metered / assessed","Wastewater - unmeasured","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 17","Water - special agreement","Not applicable","Not applicable","Not applicable","Wastewater - metered / assessed","Not applicable","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 18","Wastewater - unmeasured","Not applicable","Not applicable","Not applicable","Wastewater - special agreement","Not applicable","Wastewater - metered / assessed","Wastewater - metered / assessed","Water - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 19","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Wastewater - metered / assessed","Wastewater - metered / assessed","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 20","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Wastewater - metered / assessed","Wastewater - special agreement","Water - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 21","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Wastewater - metered / assessed","Not applicable","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 22","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Water - metered / assessed","Not applicable","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 23","Wastewater - unmeasured","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Water - metered / assessed","Not applicable","Water - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 24","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Water - metered / assessed","Not applicable","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 25","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Water - metered / assessed","Not applicable","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 26","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Wastewater - metered / assessed","Not applicable","Water - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 27","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Wastewater - metered / assessed","Not applicable","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 28","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Wastewater - metered / assessed","Not applicable","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 29","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Wastewater - metered / assessed","Not applicable","Water - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 30","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Water - unmeasured","Not applicable","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 31","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Wastewater - unmeasured","Not applicable","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 32","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Water - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 33","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Wastewater - metered / assessed","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 34","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 35","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 36","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 37","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 38","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 39","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 40","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 41","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 42","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 43","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 44","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 45","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 46","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 47","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 48","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 49","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 50","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 51","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 52","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 53","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 54","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 55","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 56","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 57","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 58","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 59","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]
["Tariff Band 60","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable","Not applicable"]

{"sheet":"CLEAR_SHEET","index":15,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["FOUNTAIN_INSTANCE_URL","https://fntlive201/Fountain/rest-services_XLSPF"]
["companyId","52_XLSPF"]
["companyName","Sutton & East Surrey Water Ltd_XLSPF"]
["outputRunName","Run 10z: final determinations_XLSPF"]
["outputRunId","89_XLSPF"]
["tagName","latest_XLSPF"]
["tagId","0_XLSPF"]
["F_Inputs_TABLE_ID","9011_XLSPF"]
["F_Inputs_TEAM","Corporate Finance_XLSPF"]
["F_Inputs_USER","OFWAT\\phil.griffiths_XLSPF"]
["F_Inputs_NAME","NHH Retail all companies_XLSPF"]
["F_Inputs_TITLE","_XLSPF"]
["allowselectRun","True_XLSPF"]
["inputSheetLastUpdated","3/18/2016 2:01:39 PM_XLSPF"]
["inputRunName","Run 10z: final determinations_XLSPF"]
["inputRunId","89_XLSPF"]
["EXTERNAL_MODEL_NAME","NHHRetail01_XLSPF"]
["EXTERNAL_MODEL_CODE","NHHRetail01_XLSPF"]
["EXTERNAL_MODEL_FAMILY","PR14_XLSPF"]
["FOUNTAIN_REPORT","1879_XLSPF"]