{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Title","ScenarioDetails","ConsumerCosts","SystemCosts","LOLE","TriadChasingHours","ReciprocatingEngineEconomics","LoadFactors","CMBuild","CMClearingPrices","CO2Emissions","WholesalePrices","BSUoSCharges","ReserveCosts","InstalledCapacity","AnnexB"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":542,"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":"Title","index":0,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,"GB Power Market Scenario Results"]
[]
[null,"2017-06-01"]
[]
[null,"Contents of this workbook"]
[null,"The results contained in this workbook are produced by LCP's EnVision model of the GB power market.  It contains projections from 2017 to 2034 under scenarios based on assumptions prvoided by Ofgem or obtained from publicly available sources where possible. "]
[]
[null,"Interpretation and Limitations"]
[null,"The results presented in this workbook are dependent on the assumptions used and the modelling methodology applied.  In particular, long term forecasts are subject to significant uncertainty and actual market outcomes may differ materially from the forecasts presented.  Frontier Economics and LCP can therefore accept no liability for losses suffered, direct or consequential, arising out of any reliance on the results presented."]
[null,"In particular:"]
[null,"• The scenarios presented do not take into account all changes that could potentially occur in the power market.  More extreme market outcomes than those presened are therefore possible."]
[null,"• The relationship between the cost of generation and prevailing market prices has been assessed based on historical data and current forward power prices.  To the extent that this relationship changes over time results could vary."]
[null,"• The modelling results are based on all market participants having a common view on future market outcomes.  To the extent that views vary between market participants the results could be considerably different to those presented in this report."]
[null,"• The modelling makes use of a power plant database maintained by LCP. Assumptions on individual plant characteristics have been estimated where required."]
[null,"• We do not take into account the effect that future changes to the market structure may have on the behaviour of market participants. For example we do not assume any change in wholesale market behaviour as a result the Capacity Market reforms."]

{"sheet":"ScenarioDetails","index":1,"n_rows":13,"n_cols":21,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","The levels of the demand TNUoS residual (£/kW, 2016 real) under each scenario are listed below"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Status Quo",36.520000000000003,45.33,45.3,50.46,54.3,65.959999999999994,65.959999999999994,65.959999999999994,65.959999999999994,65.959999999999994,65.959999999999994,65.959999999999994,65.959999999999994,65.959999999999994,65.959999999999994,65.959999999999994,65.959999999999994,65.959999999999994,65.959999999999994]
[null,"Scenario 1",36.520000000000003,45.33,45.3,46.17,46.67,47.18,47.68,48.2,48.72,49.24,49.77,50.31,50.85,51.4,51.96,52.52,53.08,53.66,54.23]
[null,"Scenario 2",36.520000000000003,45.33,45.3,20.5,20.72,20.94,21.17,21.39,21.62,21.86,22.09,22.33,22.57,22.82,23.06,23.31,23.56,23.82,24.07]
[null,"Scenario 3",36.520000000000003,45.33,45.3,1.65,1.67,1.69,1.7,1.72,1.74,1.76,1.78,1.8,1.82,1.84,1.86,1.88,1.9,1.92,1.94]
[null,"Generator residual",36.520000000000003,45.33,45.3,3.25,5.05,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94]
[null,"Scenario 3 phased",36.520000000000003,45.33,45.3,30.76,16.22,1.69,1.7,1.72,1.74,1.76,1.78,1.8,1.82,1.84,1.86,1.88,1.9,1.92,1.94]
[null,"Scenario 2 phased",36.520000000000003,45.33,45.3,37.18,29.06,20.94,21.17,21.39,21.62,21.86,22.09,22.33,22.57,22.82,23.06,23.31,23.56,23.82,24.07]
[null,"Scenario 1 phased",36.520000000000003,45.33,45.3,45.93,46.55,47.18,47.68,48.2,48.72,49.24,49.77,50.31,50.85,51.4,51.96,52.52,53.08,53.66,54.23]
[null,"Generator residual phased",36.520000000000003,45.33,45.3,33.18,21.06,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94,8.94]

{"sheet":"ConsumerCosts","index":2,"n_rows":2158,"n_cols":25,"rows_kept":2158,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","All values represent the change in £m (2016 real) when moving from the Status Quo"]
[null,null,"All NPV values are calculated using a discount rate of 3.5%"]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,84.149812730321855,19.512310033809399,108.21377080464572,15.963120457040304,13.64422413259831,-74.46390357950736,47.979539946879868,10.326717696118976,-49.59982020247412,-40.346648073598203,-49.113590344551653,-25.84367225722076,-9.4471560384405393,null,160.35866113421508,168.7997779181816,69.732461112412906]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7177914591902663,5.9747290246195917,-4.9066699921713735,-2.6026605429324263,0.78469486158064683,1.254602162662195,6.1587751962069888,145.50472756598901,70.426293740412802,-36.186239906823175,-6.6042897383922536,-62.701017987579689,18.816503934518551,-62.430401391411579,-26.559207420539678,null,2.84308227683352,126.91918317192832,49.876699040868345]
[null,"CFD cost",0,0,0,-1.3810879904976865,-3.8836825850863654,-19.61570769535588,-23.616772428594629,-22.959732314074202,-23.295696353972644,-28.059685135026569,-33.171348184865877,-59.716932847626524,-52.364746054081735,-12.812556847478675,-12.136697736623205,0.97882477385809352,-31.511390576726058,1.0552205133926691,-10.559075343463718,null,-73.522115399026319,-197.05199604117075,-226.21432235927847]
[null,"EEU",0,0,0,0,0,0,0,0,-0.59141916557869934,-0.63236102815841377,-3.2073723104932625,10.929186610937037,0.68655104754736129,0.6930230043872001,-1.2679475663817108,1.5822837335482127,-1.9999669087336542,-0.35376131270471234,-1.1517124333318307,null,-0.43394255933162945,5.0207626407049126,3.2725387769571554]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,174.52688020891139,181.78403920851133,188.18501159963546,199.39232875657603,216.30695404161338,211.38714544037975,207.49101015101553,189.0805190592913,188.56619951176845,179.87854972922753,169.43300428696614,null,543.07345243575674,1201.6933017990164,1724.6275537123856]
[null,"Total",0,0,0,24.140677535562535,55.569673336221697,96.890025212213502,217.8151882060717,163.24255152639222,259.63823035558642,170.30971566502885,171.60929043308161,221.6454065063682,283.03459272237171,173.40808938658409,137.88225490714424,88.593961505519715,124.75775561627563,92.305935281283155,121.71585305119038,null,632.31913788844736,1305.3810294886603,1621.2949302833451]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,84.149812730321855,19.512310033809399,108.21377080464572,15.963120457040304,13.64422413259831,-74.46390357950736,47.979539946879868,10.326717696118976,-49.59982020247412,-40.346648073598203,-49.113590344551653,-25.84367225722076,-9.4471560384405393,null,160.35866113421508,168.7997779181816,69.732461112412906]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7177914591902663,5.9747290246195917,-4.9066699921713735,-2.6026605429324263,0.78469486158064683,1.254602162662195,6.1587751962069888,145.50472756598901,70.426293740412802,-36.186239906823175,-6.6042897383922536,-62.701017987579689,18.816503934518551,-62.430401391411579,-26.559207420539678,null,2.84308227683352,126.91918317192832,49.876699040868345]
[null,"CFD cost",0,0,0,-1.3810879904976865,-3.8836825850863654,-19.61570769535588,-23.616772428594629,-22.959732314074202,-23.295696353972644,-28.059685135026569,-33.171348184865877,-59.716932847626524,-52.364746054081735,-12.812556847478675,-12.136697736623205,0.97882477385809352,-31.511390576726058,1.0552205133926691,-10.559075343463718,null,-73.522115399026319,-197.05199604117075,-226.21432235927847]
[null,"EEU",0,0,0,0,0,0,0,0,-0.59141916557869934,-0.63236102815841377,-3.2073723104932625,10.929186610937037,0.68655104754736129,0.6930230043872001,-1.2679475663817108,1.5822837335482127,-1.9999669087336542,-0.35376131270471234,-1.1517124333318307,null,-0.43394255933162945,5.0207626407049126,3.2725387769571554]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,174.52688020891139,181.78403920851133,188.18501159963546,199.39232875657603,216.30695404161338,211.38714544037975,207.49101015101553,189.0805190592913,188.56619951176845,179.87854972922753,169.43300428696614,null,543.07345243575674,1201.6933017990164,1724.6275537123856]
[null,"Total",0,0,0,24.140677535562535,55.569673336221697,96.890025212213502,217.8151882060717,163.24255152639222,259.63823035558642,170.30971566502885,171.60929043308161,221.6454065063682,283.03459272237171,173.40808938658409,137.88225490714424,88.593961505519715,124.75775561627563,92.305935281283155,121.71585305119038,null,632.31913788844736,1305.3810294886603,1621.2949302833451]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,84.149812730321855,19.512310033809399,108.21377080464572,15.963120457040304,13.64422413259831,-74.46390357950736,47.979539946879868,10.326717696118976,-49.59982020247412,-40.346648073598203,-49.113590344551653,-25.84367225722076,-9.4471560384405393,null,160.35866113421508,168.7997779181816,69.732461112412906]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7177914591902663,5.9747290246195917,-4.9066699921713735,-2.6026605429324263,0.78469486158064683,1.254602162662195,6.1587751962069888,145.50472756598901,70.426293740412802,-36.186239906823175,-6.6042897383922536,-62.701017987579689,18.816503934518551,-62.430401391411579,-26.559207420539678,null,2.84308227683352,126.91918317192832,49.876699040868345]
[null,"CFD cost",0,0,0,-1.3810879904976865,-3.8836825850863654,-19.61570769535588,-23.616772428594629,-22.959732314074202,-23.295696353972644,-28.059685135026569,-33.171348184865877,-59.716932847626524,-52.364746054081735,-12.812556847478675,-12.136697736623205,0.97882477385809352,-31.511390576726058,1.0552205133926691,-10.559075343463718,null,-73.522115399026319,-197.05199604117075,-226.21432235927847]
[null,"EEU",0,0,0,0,0,0,0,0,-0.59141916557869934,-0.63236102815841377,-3.2073723104932625,10.929186610937037,0.68655104754736129,0.6930230043872001,-1.2679475663817108,1.5822837335482127,-1.9999669087336542,-0.35376131270471234,-1.1517124333318307,null,-0.43394255933162945,5.0207626407049126,3.2725387769571554]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,174.52688020891139,181.78403920851133,188.18501159963546,199.39232875657603,216.30695404161338,211.38714544037975,207.49101015101553,189.0805190592913,188.56619951176845,179.87854972922753,169.43300428696614,null,543.07345243575674,1201.6933017990164,1724.6275537123856]
[null,"Total",0,0,0,24.140677535562535,55.569673336221697,96.890025212213502,217.8151882060717,163.24255152639222,259.63823035558642,170.30971566502885,171.60929043308161,221.6454065063682,283.03459272237171,173.40808938658409,137.88225490714424,88.593961505519715,124.75775561627563,92.305935281283155,121.71585305119038,null,632.31913788844736,1305.3810294886603,1621.2949302833451]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,84.149812730321855,19.512310033809399,108.21377080464572,15.963120457040304,13.64422413259831,-74.46390357950736,47.979539946879868,10.326717696118976,-49.59982020247412,-40.346648073598203,-49.113590344551653,-25.84367225722076,-9.4471560384405393,null,160.35866113421508,168.7997779181816,69.732461112412906]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7177914591902663,5.9747290246195917,-4.9066699921713735,-2.6026605429324263,0.78469486158064683,1.254602162662195,6.1587751962069888,145.50472756598901,70.426293740412802,-36.186239906823175,-6.6042897383922536,-62.701017987579689,18.816503934518551,-62.430401391411579,-26.559207420539678,null,2.84308227683352,126.91918317192832,49.876699040868345]
[null,"CFD cost",0,0,0,-1.3810879904976865,-3.8836825850863654,-19.61570769535588,-23.616772428594629,-22.959732314074202,-23.295696353972644,-28.059685135026569,-33.171348184865877,-59.716932847626524,-52.364746054081735,-12.812556847478675,-12.136697736623205,0.97882477385809352,-31.511390576726058,1.0552205133926691,-10.559075343463718,null,-73.522115399026319,-197.05199604117075,-226.21432235927847]
[null,"EEU",0,0,0,0,0,0,0,0,-0.59141916557869934,-0.63236102815841377,-3.2073723104932625,10.929186610937037,0.68655104754736129,0.6930230043872001,-1.2679475663817108,1.5822837335482127,-1.9999669087336542,-0.35376131270471234,-1.1517124333318307,null,-0.43394255933162945,5.0207626407049126,3.2725387769571554]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,174.52688020891139,181.78403920851133,188.18501159963546,199.39232875657603,216.30695404161338,211.38714544037975,207.49101015101553,189.0805190592913,188.56619951176845,179.87854972922753,169.43300428696614,null,543.07345243575674,1201.6933017990164,1724.6275537123856]
[null,"Total",0,0,0,24.140677535562535,55.569673336221697,96.890025212213502,217.8151882060717,163.24255152639222,259.63823035558642,170.30971566502885,171.60929043308161,221.6454065063682,283.03459272237171,173.40808938658409,137.88225490714424,88.593961505519715,124.75775561627563,92.305935281283155,121.71585305119038,null,632.31913788844736,1305.3810294886603,1621.2949302833451]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,0,2.084836358460052,-156.1689681519556,8.1377996208634613,17.388426924448254,-62.306550892586756,-47.043761694907971,-63.678839826829289,-58.414986615840235,-37.721789831128262,-41.407319718730378,-33.759166144101869,-50.669410461341613,null,-113.00276000454889,-205.97663128387151,-330.20128835718441]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7177914591902663,5.9747290246195917,-26.131800897146604,1.7508742228674237,145.15966223461146,-41.803381056688522,17.472390879920567,59.044184183090692,-24.652056062706833,147.71892806111282,197.48348162521143,87.38354611593968,49.915584688002127,-115.19075128973964,-77.712042658222344,null,95.398831028187544,192.30115872613331,285.94837098383596]
[null,"CFD cost",0,0,0,-1.3810879904976865,-3.8836825850863654,-19.61570769535588,-20.925670065745123,-25.269461718576579,-41.163765924144982,-19.726676970759939,-29.005086588680882,-47.817863641156165,-11.684719694709003,-64.686807466637958,-116.00085307219513,-59.15136448353843,-44.136703833795195,22.628782182627219,11.295455524635855,null,-86.271324525937544,-199.20150023804766,-309.08954853181814]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-7.0935274485787119,-25.83468902560584,-15.91262677118322,13.270524512381883,10.082822807335468,6.2773809720587543,-2.247127299805701,-3.9178493850399221,-3.266221955391611,null,7.9371837348369692,-28.699724866940247,-24.121449427315412]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,196.01867122501073,211.10026059809866,217.71339063536709,213.3654696195772,211.71024773276417,201.8857178521863,194.79480490030392,186.58862833273815,177.57783856039703,null,555.59228216577765,1244.7593882119622,1788.9165272213113]
[null,"Total",0,0,0,24.140677535562535,55.569673336221697,96.890025212213502,115.13134693362412,147.85888321234034,150.23325497686903,132.06936253687564,194.78087499211995,134.18534122184059,118.42022641186006,245.98927489960465,244.86071247727571,198.67349062551804,156.91923873597477,56.349643696483952,57.22561901007731,null,459.65421239831574,1003.1826905492359,1411.4526118888291]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,0,2.084836358460052,-156.1689681519556,8.1377996208634613,17.388426924448254,-62.306550892586756,-47.043761694907971,-63.678839826829289,-58.414986615840235,-37.721789831128262,-41.407319718730378,-33.759166144101869,-50.669410461341613,null,-113.00276000454889,-205.97663128387151,-330.20128835718441]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7177914591902663,5.9747290246195917,-26.131800897146604,1.7508742228674237,145.15966223461146,-41.803381056688522,17.472390879920567,59.044184183090692,-24.652056062706833,147.71892806111282,197.48348162521143,87.38354611593968,49.915584688002127,-115.19075128973964,-77.712042658222344,null,95.398831028187544,192.30115872613331,285.94837098383596]
[null,"CFD cost",0,0,0,-1.3810879904976865,-3.8836825850863654,-19.61570769535588,-20.925670065745123,-25.269461718576579,-41.163765924144982,-19.726676970759939,-29.005086588680882,-47.817863641156165,-11.684719694709003,-64.686807466637958,-116.00085307219513,-59.15136448353843,-44.136703833795195,22.628782182627219,11.295455524635855,null,-86.271324525937544,-199.20150023804766,-309.08954853181814]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-7.0935274485787119,-25.83468902560584,-15.91262677118322,13.270524512381883,10.082822807335468,6.2773809720587543,-2.247127299805701,-3.9178493850399221,-3.266221955391611,null,7.9371837348369692,-28.699724866940247,-24.121449427315412]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,196.01867122501073,211.10026059809866,217.71339063536709,213.3654696195772,211.71024773276417,201.8857178521863,194.79480490030392,186.58862833273815,177.57783856039703,null,555.59228216577765,1244.7593882119622,1788.9165272213113]
[null,"Total",0,0,0,24.140677535562535,55.569673336221697,96.890025212213502,115.13134693362412,147.85888321234034,150.23325497686903,132.06936253687564,194.78087499211995,134.18534122184059,118.42022641186006,245.98927489960465,244.86071247727571,198.67349062551804,156.91923873597477,56.349643696483952,57.22561901007731,null,459.65421239831574,1003.1826905492359,1411.4526118888291]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,0,2.084836358460052,-156.1689681519556,8.1377996208634613,17.388426924448254,-62.306550892586756,-47.043761694907971,-63.678839826829289,-58.414986615840235,-37.721789831128262,-41.407319718730378,-33.759166144101869,-50.669410461341613,null,-113.00276000454889,-205.97663128387151,-330.20128835718441]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7177914591902663,5.9747290246195917,-26.131800897146604,1.7508742228674237,145.15966223461146,-41.803381056688522,17.472390879920567,59.044184183090692,-24.652056062706833,147.71892806111282,197.48348162521143,87.38354611593968,49.915584688002127,-115.19075128973964,-77.712042658222344,null,95.398831028187544,192.30115872613331,285.94837098383596]
[null,"CFD cost",0,0,0,-1.3810879904976865,-3.8836825850863654,-19.61570769535588,-20.925670065745123,-25.269461718576579,-41.163765924144982,-19.726676970759939,-29.005086588680882,-47.817863641156165,-11.684719694709003,-64.686807466637958,-116.00085307219513,-59.15136448353843,-44.136703833795195,22.628782182627219,11.295455524635855,null,-86.271324525937544,-199.20150023804766,-309.08954853181814]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-7.0935274485787119,-25.83468902560584,-15.91262677118322,13.270524512381883,10.082822807335468,6.2773809720587543,-2.247127299805701,-3.9178493850399221,-3.266221955391611,null,7.9371837348369692,-28.699724866940247,-24.121449427315412]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,196.01867122501073,211.10026059809866,217.71339063536709,213.3654696195772,211.71024773276417,201.8857178521863,194.79480490030392,186.58862833273815,177.57783856039703,null,555.59228216577765,1244.7593882119622,1788.9165272213113]
[null,"Total",0,0,0,24.140677535562535,55.569673336221697,96.890025212213502,115.13134693362412,147.85888321234034,150.23325497686903,132.06936253687564,194.78087499211995,134.18534122184059,118.42022641186006,245.98927489960465,244.86071247727571,198.67349062551804,156.91923873597477,56.349643696483952,57.22561901007731,null,459.65421239831574,1003.1826905492359,1411.4526118888291]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,0,2.084836358460052,-156.1689681519556,8.1377996208634613,17.388426924448254,-62.306550892586756,-47.043761694907971,-63.678839826829289,-58.414986615840235,-37.721789831128262,-41.407319718730378,-33.759166144101869,-50.669410461341613,null,-113.00276000454889,-205.97663128387151,-330.20128835718441]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7177914591902663,5.9747290246195917,-26.131800897146604,1.7508742228674237,145.15966223461146,-41.803381056688522,17.472390879920567,59.044184183090692,-24.652056062706833,147.71892806111282,197.48348162521143,87.38354611593968,49.915584688002127,-115.19075128973964,-77.712042658222344,null,95.398831028187544,192.30115872613331,285.94837098383596]
[null,"CFD cost",0,0,0,-1.3810879904976865,-3.8836825850863654,-19.61570769535588,-20.925670065745123,-25.269461718576579,-41.163765924144982,-19.726676970759939,-29.005086588680882,-47.817863641156165,-11.684719694709003,-64.686807466637958,-116.00085307219513,-59.15136448353843,-44.136703833795195,22.628782182627219,11.295455524635855,null,-86.271324525937544,-199.20150023804766,-309.08954853181814]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-7.0935274485787119,-25.83468902560584,-15.91262677118322,13.270524512381883,10.082822807335468,6.2773809720587543,-2.247127299805701,-3.9178493850399221,-3.266221955391611,null,7.9371837348369692,-28.699724866940247,-24.121449427315412]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,196.01867122501073,211.10026059809866,217.71339063536709,213.3654696195772,211.71024773276417,201.8857178521863,194.79480490030392,186.58862833273815,177.57783856039703,null,555.59228216577765,1244.7593882119622,1788.9165272213113]
[null,"Total",0,0,0,24.140677535562535,55.569673336221697,96.890025212213502,115.13134693362412,147.85888321234034,150.23325497686903,132.06936253687564,194.78087499211995,134.18534122184059,118.42022641186006,245.98927489960465,244.86071247727571,198.67349062551804,156.91923873597477,56.349643696483952,57.22561901007731,null,459.65421239831574,1003.1826905492359,1411.4526118888291]
[]
[]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,28.194444637116248,187.14680823308527,-340.13880539659976,-60.57634034332159,-4.7458384075961249,-58.747338978114612,-107.74302024322128,9.5551251667675388,41.928631558424513,-134.00208790990018,-16.027737952276198,-30.632302976451683,-30.679856887456936,null,-85.288348855595856,-233.34905788222187,-326.98230717349759]
[null,"Wholesale cost",0,0,0,1.0896876714596146,2.7177511289009999,5.97327426962147,20.041548043671355,-50.104478005021519,141.23538478793125,117.09449424757986,-25.388226089558884,84.512750224170304,139.77102640999146,126.25913655802651,-101.60715365039869,14.841688621552748,10.705242112640917,-145.10413592218174,98.866483603080269,null,89.428468016873438,378.34929809074811,305.53276829060502]
[null,"CFD cost",0,0,0,-1.3809399065348735,-3.8836284985801406,-19.615419732928288,-24.501416877148074,-21.813831242930931,-44.829661117812876,-49.939955342667503,-15.485044289194633,-59.423124146624488,-49.768849895074965,-62.796561818391012,8.2307628269064708,-23.216708325841694,-33.314940632453158,37.538579113251217,-49.067823305310611,null,-89.146955480945309,-245.09895687753962,-277.45211081478641]
[null,"EEU",0,0,0,0,0,0,7.8266062473839355,-19.52454394397882,7.1024371149081773,4.9024793649709864,1.0084037531064283,-3.4992638868167347,15.887427871098282,15.975050727501873,-9.6112493767603837,9.1302341120302692,-0.3557195101321966,-0.23644080846750981,1.9374088228695605,null,-3.46424444839707,18.413745637505755,18.624596464275964]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,178.7923501851418,190.42370682703313,199.19327837619699,208.67449962532237,205.19801162138174,200.62133557141431,194.96308730044825,184.78662261498937,184.3911098169574,175.91384653229181,166.62851501606417,null,546.20315986826188,1210.8766577346321,1717.9372056225261]
[null,"Total",0,0,0,24.138458437325315,55.569687092438656,96.888858419642972,193.74999994753932,264.99658939074345,-57.838294426431389,201.90438475359488,154.58257334295376,171.51752283793684,203.34459576417524,289.61408620531921,133.90407865862016,51.539749112830521,145.39795383473677,37.479545938442101,187.68472724924646,null,457.73207910019715,1129.1916867031243,1437.6601523891229]
[]
[]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,28.194444637116248,187.14680823308527,-340.13880539659976,-60.57634034332159,-4.7458384075961249,-58.747338978114612,-107.74302024322128,9.5551251667675388,41.928631558424513,-134.00208790990018,-16.027737952276198,-30.632302976451683,-30.679856887456936,null,-85.288348855595856,-233.34905788222187,-326.98230717349759]
[null,"Wholesale cost",0,0,0,1.0896876714596146,2.7177511289009999,5.97327426962147,20.041548043671355,-50.104478005021519,141.23538478793125,117.09449424757986,-25.388226089558884,84.512750224170304,139.77102640999146,126.25913655802651,-101.60715365039869,14.841688621552748,10.705242112640917,-145.10413592218174,98.866483603080269,null,89.428468016873438,378.34929809074811,305.53276829060502]
[null,"CFD cost",0,0,0,-1.3809399065348735,-3.8836284985801406,-19.615419732928288,-24.501416877148074,-21.813831242930931,-44.829661117812876,-49.939955342667503,-15.485044289194633,-59.423124146624488,-49.768849895074965,-62.796561818391012,8.2307628269064708,-23.216708325841694,-33.314940632453158,37.538579113251217,-49.067823305310611,null,-89.146955480945309,-245.09895687753962,-277.45211081478641]
[null,"EEU",0,0,0,0,0,0,7.8266062473839355,-19.52454394397882,7.1024371149081773,4.9024793649709864,1.0084037531064283,-3.4992638868167347,15.887427871098282,15.975050727501873,-9.6112493767603837,9.1302341120302692,-0.3557195101321966,-0.23644080846750981,1.9374088228695605,null,-3.46424444839707,18.413745637505755,18.624596464275964]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,178.7923501851418,190.42370682703313,199.19327837619699,208.67449962532237,205.19801162138174,200.62133557141431,194.96308730044825,184.78662261498937,184.3911098169574,175.91384653229181,166.62851501606417,null,546.20315986826188,1210.8766577346321,1717.9372056225261]
[null,"Total",0,0,0,24.138458437325315,55.569687092438656,96.888858419642972,193.74999994753932,264.99658939074345,-57.838294426431389,201.90438475359488,154.58257334295376,171.51752283793684,203.34459576417524,289.61408620531921,133.90407865862016,51.539749112830521,145.39795383473677,37.479545938442101,187.68472724924646,null,457.73207910019715,1129.1916867031243,1437.6601523891229]
[]
[]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,28.194444637116248,187.14680823308527,-340.13880539659976,-60.57634034332159,-4.7458384075961249,-58.747338978114612,-107.74302024322128,9.5551251667675388,41.928631558424513,-134.00208790990018,-16.027737952276198,-30.632302976451683,-30.679856887456936,null,-85.288348855595856,-233.34905788222187,-326.98230717349759]
[null,"Wholesale cost",0,0,0,1.0896876714596146,2.7177511289009999,5.97327426962147,20.041548043671355,-50.104478005021519,141.23538478793125,117.09449424757986,-25.388226089558884,84.512750224170304,139.77102640999146,126.25913655802651,-101.60715365039869,14.841688621552748,10.705242112640917,-145.10413592218174,98.866483603080269,null,89.428468016873438,378.34929809074811,305.53276829060502]
[null,"CFD cost",0,0,0,-1.3809399065348735,-3.8836284985801406,-19.615419732928288,-24.501416877148074,-21.813831242930931,-44.829661117812876,-49.939955342667503,-15.485044289194633,-59.423124146624488,-49.768849895074965,-62.796561818391012,8.2307628269064708,-23.216708325841694,-33.314940632453158,37.538579113251217,-49.067823305310611,null,-89.146955480945309,-245.09895687753962,-277.45211081478641]
[null,"EEU",0,0,0,0,0,0,7.8266062473839355,-19.52454394397882,7.1024371149081773,4.9024793649709864,1.0084037531064283,-3.4992638868167347,15.887427871098282,15.975050727501873,-9.6112493767603837,9.1302341120302692,-0.3557195101321966,-0.23644080846750981,1.9374088228695605,null,-3.46424444839707,18.413745637505755,18.624596464275964]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,178.7923501851418,190.42370682703313,199.19327837619699,208.67449962532237,205.19801162138174,200.62133557141431,194.96308730044825,184.78662261498937,184.3911098169574,175.91384653229181,166.62851501606417,null,546.20315986826188,1210.8766577346321,1717.9372056225261]
[null,"Total",0,0,0,24.138458437325315,55.569687092438656,96.888858419642972,193.74999994753932,264.99658939074345,-57.838294426431389,201.90438475359488,154.58257334295376,171.51752283793684,203.34459576417524,289.61408620531921,133.90407865862016,51.539749112830521,145.39795383473677,37.479545938442101,187.68472724924646,null,457.73207910019715,1129.1916867031243,1437.6601523891229]
[]
[]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,28.194444637116248,187.14680823308527,-340.13880539659976,-60.57634034332159,-4.7458384075961249,-58.747338978114612,-107.74302024322128,9.5551251667675388,41.928631558424513,-134.00208790990018,-16.027737952276198,-30.632302976451683,-30.679856887456936,null,-85.288348855595856,-233.34905788222187,-326.98230717349759]
[null,"Wholesale cost",0,0,0,1.0896876714596146,2.7177511289009999,5.97327426962147,20.041548043671355,-50.104478005021519,141.23538478793125,117.09449424757986,-25.388226089558884,84.512750224170304,139.77102640999146,126.25913655802651,-101.60715365039869,14.841688621552748,10.705242112640917,-145.10413592218174,98.866483603080269,null,89.428468016873438,378.34929809074811,305.53276829060502]
[null,"CFD cost",0,0,0,-1.3809399065348735,-3.8836284985801406,-19.615419732928288,-24.501416877148074,-21.813831242930931,-44.829661117812876,-49.939955342667503,-15.485044289194633,-59.423124146624488,-49.768849895074965,-62.796561818391012,8.2307628269064708,-23.216708325841694,-33.314940632453158,37.538579113251217,-49.067823305310611,null,-89.146955480945309,-245.09895687753962,-277.45211081478641]
[null,"EEU",0,0,0,0,0,0,7.8266062473839355,-19.52454394397882,7.1024371149081773,4.9024793649709864,1.0084037531064283,-3.4992638868167347,15.887427871098282,15.975050727501873,-9.6112493767603837,9.1302341120302692,-0.3557195101321966,-0.23644080846750981,1.9374088228695605,null,-3.46424444839707,18.413745637505755,18.624596464275964]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,178.7923501851418,190.42370682703313,199.19327837619699,208.67449962532237,205.19801162138174,200.62133557141431,194.96308730044825,184.78662261498937,184.3911098169574,175.91384653229181,166.62851501606417,null,546.20315986826188,1210.8766577346321,1717.9372056225261]
[null,"Total",0,0,0,24.138458437325315,55.569687092438656,96.888858419642972,193.74999994753932,264.99658939074345,-57.838294426431389,201.90438475359488,154.58257334295376,171.51752283793684,203.34459576417524,289.61408620531921,133.90407865862016,51.539749112830521,145.39795383473677,37.479545938442101,187.68472724924646,null,457.73207910019715,1129.1916867031243,1437.6601523891229]
[]
[]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,0,39.012288691171761,-86.455975291536561,87.765330677435713,-121.48312790313435,-59.318577387249888,-89.206580685865219,19.056837740948367,64.377997526054969,-249.62179123078386,-20.3130208444544,43.354055738563261,41.423831888795007,null,-33.809043935739993,-139.32203219105276,-211.28528337766767]
[null,"Wholesale cost",0,0,0,0,19.41096613325135,3.4778968553000595,-2.0119157622248167,-6.8851357733910845,134.31269111475194,31.98857773182317,-13.793176085520827,7.377067210189125,-89.026602265043039,-3.7732027027013828,-111.64319242822967,-42.607654457700846,-98.764422333179027,-138.52201039186002,42.892500373716757,null,110.9121661134529,69.768918592095673,-128.73794043247233]
[null,"CFD cost",0,0,0,-1.3389958313562111,-5.3307044105425696,-19.528441058466299,-23.77604901800845,-23.959887235388081,-62.2468958253843,-45.826587098473823,-18.732972538389134,-34.315022278755279,13.517525109771412,-20.376131242005442,15.672652794832288,6.9303876042515071,12.826090737584877,39.417148151168476,-36.102331294490995,null,-104.09721721854253,-176.06956599582634,-153.12933709999876]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-4.7848926445739082,-13.938632728520304,4.5417463749412121,4.5656366952875587,-20.038093474605382,4.7065641032356815,-4.7370644060351097,-1.58621932805546,4.8167727410761643,null,7.9371837348369692,-11.544934024912843,-21.779177977756856]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,207.94305940554307,213.10514854851567,209.68512959947861,205.16564230805545,199.56531167196817,184.78662261498937,184.3911098169574,175.9138465322917,172.06160791446575,null,555.59228216577765,1244.0547407019128,1756.6883673294767]
[null,"Total",0,0,0,23.090714841044363,70.815826184826577,94.48045967978355,136.40085311628258,177.45990003198204,188.01614681618923,259.38894225424571,49.148890233924845,112.90998336417933,49.511218133282966,204.63878279958456,147.93467609002039,-95.805871366008148,73.402692970873744,118.57682070210795,225.09238162356269,null,536.53537085978508,986.88712708221635,1241.7566284415811]
[]
[]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,0,39.012288691171761,-86.455975291536561,87.765330677435713,-121.48312790313435,-59.318577387249888,-89.206580685865219,19.056837740948367,64.377997526054969,-249.62179123078386,-20.3130208444544,43.354055738563261,41.423831888795007,null,-33.809043935739993,-139.32203219105276,-211.28528337766767]
[null,"Wholesale cost",0,0,0,0,19.41096613325135,3.4778968553000595,-2.0119157622248167,-6.8851357733910845,134.31269111475194,31.98857773182317,-13.793176085520827,7.377067210189125,-89.026602265043039,-3.7732027027013828,-111.64319242822967,-42.607654457700846,-98.764422333179027,-138.52201039186002,42.892500373716757,null,110.9121661134529,69.768918592095673,-128.73794043247233]
[null,"CFD cost",0,0,0,-1.3389958313562111,-5.3307044105425696,-19.528441058466299,-23.77604901800845,-23.959887235388081,-62.2468958253843,-45.826587098473823,-18.732972538389134,-34.315022278755279,13.517525109771412,-20.376131242005442,15.672652794832288,6.9303876042515071,12.826090737584877,39.417148151168476,-36.102331294490995,null,-104.09721721854253,-176.06956599582634,-153.12933709999876]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-4.7848926445739082,-13.938632728520304,4.5417463749412121,4.5656366952875587,-20.038093474605382,4.7065641032356815,-4.7370644060351097,-1.58621932805546,4.8167727410761643,null,7.9371837348369692,-11.544934024912843,-21.779177977756856]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,207.94305940554307,213.10514854851567,209.68512959947861,205.16564230805545,199.56531167196817,184.78662261498937,184.3911098169574,175.9138465322917,172.06160791446575,null,555.59228216577765,1244.0547407019128,1756.6883673294767]
[null,"Total",0,0,0,23.090714841044363,70.815826184826577,94.48045967978355,136.40085311628258,177.45990003198204,188.01614681618923,259.38894225424571,49.148890233924845,112.90998336417933,49.511218133282966,204.63878279958456,147.93467609002039,-95.805871366008148,73.402692970873744,118.57682070210795,225.09238162356269,null,536.53537085978508,986.88712708221635,1241.7566284415811]
[]
[]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,0,39.012288691171761,-86.455975291536561,87.765330677435713,-121.48312790313435,-59.318577387249888,-89.206580685865219,19.056837740948367,64.377997526054969,-249.62179123078386,-20.3130208444544,43.354055738563261,41.423831888795007,null,-33.809043935739993,-139.32203219105276,-211.28528337766767]
[null,"Wholesale cost",0,0,0,0,19.41096613325135,3.4778968553000595,-2.0119157622248167,-6.8851357733910845,134.31269111475194,31.98857773182317,-13.793176085520827,7.377067210189125,-89.026602265043039,-3.7732027027013828,-111.64319242822967,-42.607654457700846,-98.764422333179027,-138.52201039186002,42.892500373716757,null,110.9121661134529,69.768918592095673,-128.73794043247233]
[null,"CFD cost",0,0,0,-1.3389958313562111,-5.3307044105425696,-19.528441058466299,-23.77604901800845,-23.959887235388081,-62.2468958253843,-45.826587098473823,-18.732972538389134,-34.315022278755279,13.517525109771412,-20.376131242005442,15.672652794832288,6.9303876042515071,12.826090737584877,39.417148151168476,-36.102331294490995,null,-104.09721721854253,-176.06956599582634,-153.12933709999876]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-4.7848926445739082,-13.938632728520304,4.5417463749412121,4.5656366952875587,-20.038093474605382,4.7065641032356815,-4.7370644060351097,-1.58621932805546,4.8167727410761643,null,7.9371837348369692,-11.544934024912843,-21.779177977756856]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,207.94305940554307,213.10514854851567,209.68512959947861,205.16564230805545,199.56531167196817,184.78662261498937,184.3911098169574,175.9138465322917,172.06160791446575,null,555.59228216577765,1244.0547407019128,1756.6883673294767]
[null,"Total",0,0,0,23.090714841044363,70.815826184826577,94.48045967978355,136.40085311628258,177.45990003198204,188.01614681618923,259.38894225424571,49.148890233924845,112.90998336417933,49.511218133282966,204.63878279958456,147.93467609002039,-95.805871366008148,73.402692970873744,118.57682070210795,225.09238162356269,null,536.53537085978508,986.88712708221635,1241.7566284415811]
[]
[]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,0,39.012288691171761,-86.455975291536561,87.765330677435713,-121.48312790313435,-59.318577387249888,-89.206580685865219,19.056837740948367,64.377997526054969,-249.62179123078386,-20.3130208444544,43.354055738563261,41.423831888795007,null,-33.809043935739993,-139.32203219105276,-211.28528337766767]
[null,"Wholesale cost",0,0,0,0,19.41096613325135,3.4778968553000595,-2.0119157622248167,-6.8851357733910845,134.31269111475194,31.98857773182317,-13.793176085520827,7.377067210189125,-89.026602265043039,-3.7732027027013828,-111.64319242822967,-42.607654457700846,-98.764422333179027,-138.52201039186002,42.892500373716757,null,110.9121661134529,69.768918592095673,-128.73794043247233]
[null,"CFD cost",0,0,0,-1.3389958313562111,-5.3307044105425696,-19.528441058466299,-23.77604901800845,-23.959887235388081,-62.2468958253843,-45.826587098473823,-18.732972538389134,-34.315022278755279,13.517525109771412,-20.376131242005442,15.672652794832288,6.9303876042515071,12.826090737584877,39.417148151168476,-36.102331294490995,null,-104.09721721854253,-176.06956599582634,-153.12933709999876]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-4.7848926445739082,-13.938632728520304,4.5417463749412121,4.5656366952875587,-20.038093474605382,4.7065641032356815,-4.7370644060351097,-1.58621932805546,4.8167727410761643,null,7.9371837348369692,-11.544934024912843,-21.779177977756856]
[null,"Additional Triad Avoidance cost",0,0,0,24.429710672400574,56.735564462117793,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,207.94305940554307,213.10514854851567,209.68512959947861,205.16564230805545,199.56531167196817,184.78662261498937,184.3911098169574,175.9138465322917,172.06160791446575,null,555.59228216577765,1244.0547407019128,1756.6883673294767]
[null,"Total",0,0,0,23.090714841044363,70.815826184826577,94.48045967978355,136.40085311628258,177.45990003198204,188.01614681618923,259.38894225424571,49.148890233924845,112.90998336417933,49.511218133282966,204.63878279958456,147.93467609002039,-95.805871366008148,73.402692970873744,118.57682070210795,225.09238162356269,null,536.53537085978508,986.88712708221635,1241.7566284415811]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-38.08196041803717,-21.973530533677831,10.748042535682771,-195.61707998890211,-156.36522316157721,-71.410557160078952,-16.337210176341159,-12.971759070621943,-229.14350421846439,129.93672343987168,-114.67289670784589,-137.49653201890612,-131.03881079283258,-86.685855071332753,-59.157913001062184,-53.135928222947882,null,-367.83876360004336,-527.70956087374589,-793.13977073266301]
[null,"Wholesale cost",0,0,0,-63.301724583490795,8.1600497524123057,-115.08751123557158,122.72945484604134,99.290764297671558,109.95735646658068,121.43048007135803,-38.189843726071558,249.92319123008201,34.345616508548119,76.161417227300262,35.266400333719503,26.221504422279395,-9.1921697663310624,-33.228911010670345,-24.774235123699327,null,110.62889651311112,404.96213895194768,405.23689357089881]
[null,"CFD cost",0,0,0,1.6570783902751174,-5.4975446130439742,-8.5941956306362641,-40.350615391775733,-34.2353376391778,-41.482842438865944,-58.238890225803473,-18.510652282754634,-86.666100890775908,-37.911446163912899,-51.282647428844768,-15.994709926018089,-40.210633800870283,-20.694561872088883,-15.517757032983639,-8.9442337565184289,null,-98.327296948707215,-265.56913381586708,-322.84357587810791]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,6.2318767911221862,5.90037725749713,6.3554693344932147,-12.11280656038732,3.7055365397555562,-6.3244065384069827,-6.3690119661594196,11.403679095866856,-8.8862057161317942,4.8555318056793801,-3.6350757657085531,2.3553584999687196,null,4.3086400327468244,-5.0087123478967035,-1.3530003786025695]
[null,"Additional Triad Avoidance cost",0,0,0,44.005933834502287,76.676600301805081,130.86634956263833,182.88494119540735,190.31984821101423,195.82274845989093,203.35338152054214,210.04321134522422,212.67441795271429,224.24257666629069,219.49629020035422,217.44611540711662,199.13715727340377,195.53014960732753,186.89094268296697,176.16815796570097,null,641.32634701802772,1349.0824059973859,1894.9173572418122]
[null,"Total",0,0,0,-59.466319191497718,55.042651655930683,11.023045222894467,77.392007725993949,105.24192849905297,198.78708258502385,256.56323052424875,128.25814970538877,150.49354061331155,344.28906391239059,123.3331513248044,110.62495289177878,45.223011385848508,83.813094703254208,75.351285872542249,91.669119362504048,null,290.09782301513496,955.75713791182363,1182.8179038233375]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-38.08196041803717,-21.973530533677831,10.748042535682771,-195.61707998890211,-156.36522316157721,-71.410557160078952,-16.337210176341159,-12.971759070621943,-229.14350421846439,129.93672343987168,-114.67289670784589,-137.49653201890612,-131.03881079283258,-86.685855071332753,-59.157913001062184,-53.135928222947882,null,-367.83876360004336,-527.70956087374589,-793.13977073266301]
[null,"Wholesale cost",0,0,0,-63.301724583490795,8.1600497524123057,-115.08751123557158,122.72945484604134,99.290764297671558,109.95735646658068,121.43048007135803,-38.189843726071558,249.92319123008201,34.345616508548119,76.161417227300262,35.266400333719503,26.221504422279395,-9.1921697663310624,-33.228911010670345,-24.774235123699327,null,110.62889651311112,404.96213895194768,405.23689357089881]
[null,"CFD cost",0,0,0,1.6570783902751174,-5.4975446130439742,-8.5941956306362641,-40.350615391775733,-34.2353376391778,-41.482842438865944,-58.238890225803473,-18.510652282754634,-86.666100890775908,-37.911446163912899,-51.282647428844768,-15.994709926018089,-40.210633800870283,-20.694561872088883,-15.517757032983639,-8.9442337565184289,null,-98.327296948707215,-265.56913381586708,-322.84357587810791]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,6.2318767911221862,5.90037725749713,6.3554693344932147,-12.11280656038732,3.7055365397555562,-6.3244065384069827,-6.3690119661594196,11.403679095866856,-8.8862057161317942,4.8555318056793801,-3.6350757657085531,2.3553584999687196,null,4.3086400327468244,-5.0087123478967035,-1.3530003786025695]
[null,"Additional Triad Avoidance cost",0,0,0,44.005933834502287,76.676600301805081,130.86634956263833,182.88494119540735,190.31984821101423,195.82274845989093,203.35338152054214,210.04321134522422,212.67441795271429,224.24257666629069,219.49629020035422,217.44611540711662,199.13715727340377,195.53014960732753,186.89094268296697,176.16815796570097,null,641.32634701802772,1349.0824059973859,1894.9173572418122]
[null,"Total",0,0,0,-59.466319191497718,55.042651655930683,11.023045222894467,77.392007725993949,105.24192849905297,198.78708258502385,256.56323052424875,128.25814970538877,150.49354061331155,344.28906391239059,123.3331513248044,110.62495289177878,45.223011385848508,83.813094703254208,75.351285872542249,91.669119362504048,null,290.09782301513496,955.75713791182363,1182.8179038233375]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-38.08196041803717,-21.973530533677831,10.748042535682771,-195.61707998890211,-156.36522316157721,-71.410557160078952,-16.337210176341159,-12.971759070621943,-229.14350421846439,129.93672343987168,-114.67289670784589,-137.49653201890612,-131.03881079283258,-86.685855071332753,-59.157913001062184,-53.135928222947882,null,-367.83876360004336,-527.70956087374589,-793.13977073266301]
[null,"Wholesale cost",0,0,0,-63.301724583490795,8.1600497524123057,-115.08751123557158,122.72945484604134,99.290764297671558,109.95735646658068,121.43048007135803,-38.189843726071558,249.92319123008201,34.345616508548119,76.161417227300262,35.266400333719503,26.221504422279395,-9.1921697663310624,-33.228911010670345,-24.774235123699327,null,110.62889651311112,404.96213895194768,405.23689357089881]
[null,"CFD cost",0,0,0,1.6570783902751174,-5.4975446130439742,-8.5941956306362641,-40.350615391775733,-34.2353376391778,-41.482842438865944,-58.238890225803473,-18.510652282754634,-86.666100890775908,-37.911446163912899,-51.282647428844768,-15.994709926018089,-40.210633800870283,-20.694561872088883,-15.517757032983639,-8.9442337565184289,null,-98.327296948707215,-265.56913381586708,-322.84357587810791]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,6.2318767911221862,5.90037725749713,6.3554693344932147,-12.11280656038732,3.7055365397555562,-6.3244065384069827,-6.3690119661594196,11.403679095866856,-8.8862057161317942,4.8555318056793801,-3.6350757657085531,2.3553584999687196,null,4.3086400327468244,-5.0087123478967035,-1.3530003786025695]
[null,"Additional Triad Avoidance cost",0,0,0,44.005933834502287,76.676600301805081,130.86634956263833,182.88494119540735,190.31984821101423,195.82274845989093,203.35338152054214,210.04321134522422,212.67441795271429,224.24257666629069,219.49629020035422,217.44611540711662,199.13715727340377,195.53014960732753,186.89094268296697,176.16815796570097,null,641.32634701802772,1349.0824059973859,1894.9173572418122]
[null,"Total",0,0,0,-59.466319191497718,55.042651655930683,11.023045222894467,77.392007725993949,105.24192849905297,198.78708258502385,256.56323052424875,128.25814970538877,150.49354061331155,344.28906391239059,123.3331513248044,110.62495289177878,45.223011385848508,83.813094703254208,75.351285872542249,91.669119362504048,null,290.09782301513496,955.75713791182363,1182.8179038233375]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-38.08196041803717,-21.973530533677831,10.748042535682771,-195.61707998890211,-156.36522316157721,-71.410557160078952,-16.337210176341159,-12.971759070621943,-229.14350421846439,129.93672343987168,-114.67289670784589,-137.49653201890612,-131.03881079283258,-86.685855071332753,-59.157913001062184,-53.135928222947882,null,-367.83876360004336,-527.70956087374589,-793.13977073266301]
[null,"Wholesale cost",0,0,0,-63.301724583490795,8.1600497524123057,-115.08751123557158,122.72945484604134,99.290764297671558,109.95735646658068,121.43048007135803,-38.189843726071558,249.92319123008201,34.345616508548119,76.161417227300262,35.266400333719503,26.221504422279395,-9.1921697663310624,-33.228911010670345,-24.774235123699327,null,110.62889651311112,404.96213895194768,405.23689357089881]
[null,"CFD cost",0,0,0,1.6570783902751174,-5.4975446130439742,-8.5941956306362641,-40.350615391775733,-34.2353376391778,-41.482842438865944,-58.238890225803473,-18.510652282754634,-86.666100890775908,-37.911446163912899,-51.282647428844768,-15.994709926018089,-40.210633800870283,-20.694561872088883,-15.517757032983639,-8.9442337565184289,null,-98.327296948707215,-265.56913381586708,-322.84357587810791]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,6.2318767911221862,5.90037725749713,6.3554693344932147,-12.11280656038732,3.7055365397555562,-6.3244065384069827,-6.3690119661594196,11.403679095866856,-8.8862057161317942,4.8555318056793801,-3.6350757657085531,2.3553584999687196,null,4.3086400327468244,-5.0087123478967035,-1.3530003786025695]
[null,"Additional Triad Avoidance cost",0,0,0,44.005933834502287,76.676600301805081,130.86634956263833,182.88494119540735,190.31984821101423,195.82274845989093,203.35338152054214,210.04321134522422,212.67441795271429,224.24257666629069,219.49629020035422,217.44611540711662,199.13715727340377,195.53014960732753,186.89094268296697,176.16815796570097,null,641.32634701802772,1349.0824059973859,1894.9173572418122]
[null,"Total",0,0,0,-59.466319191497718,55.042651655930683,11.023045222894467,77.392007725993949,105.24192849905297,198.78708258502385,256.56323052424875,128.25814970538877,150.49354061331155,344.28906391239059,123.3331513248044,110.62495289177878,45.223011385848508,83.813094703254208,75.351285872542249,91.669119362504048,null,290.09782301513496,955.75713791182363,1182.8179038233375]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-77.149479622843501,-25.504780637438898,24.695164993913522,-405.59800916791119,-40.505467996653579,-88.1413438086106,221.36986984703117,-55.293637122819746,-37.369691859771137,-55.040909191115588,-115.45240670160956,21.555734587105917,-114.66722049368241,-63.546802911420741,-53.99898293444835,-34.081723012302859,null,-482.84484592454606,-495.03313850234883,-630.50326159175961]
[null,"Wholesale cost",0,0,0,-68.677498447872495,-69.10123531634963,-131.71229845024209,90.480596649656945,87.793701162761863,164.05761747789074,-24.020836705971305,-74.084714253011043,99.623163440290227,18.78307897249033,68.812140276000719,13.156980573341571,46.16161120228935,-155.60836838487012,-141.08360815709966,-121.30583227668831,null,32.984739651221851,85.661720708783847,-105.6207489137677]
[null,"CFD cost",0,0,0,0.20491362146725933,-0.6201788650987865,-7.6161441744028906,-34.381463286255212,-39.117881629259401,-55.014529604534914,-26.069597753853259,-10.789568309984418,-58.559086447276357,-31.304506306600103,-43.263053788301292,-8.5427441037301719,-58.504050285760485,43.551959333436372,37.28860184173891,25.541122832836521,null,-103.6352967866341,-215.0035772012115,-196.21488177060169]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,11.220925712694982,8.8456761751300661,8.3758495113236187,-12.54434210013909,1.1966444280888702,2.9327305473001317,7.58919873125609,7.6294622212430845,15.391845612930354,-5.4946909283117051,-5.3087823119910205,0.34083789139996767,-6.4512035673111718,null,-2.6069051523995106,0.8265513097756243,0.71476887985092818]
[null,"Additional Triad Avoidance cost",0,0,0,63.47004178620216,96.381464335881674,150.83901932462169,203.13579337843805,210.92031178098603,216.710623293548,224.53372634758068,222.78187061382494,225.60623092923311,228.3065115572299,223.63935273363347,235.48447693729531,217.4735148053627,210.97278600525635,202.58352477732308,192.09741955681818,null,738.01423667395886,1483.2267939267761,2075.7420275363693]
[null,"Total",0,0,0,-85.517819401783271,-9.7480540504338364,21.238111303252225,-135.14215671337644,227.93633949296498,245.98821686961685,383.2688196346482,83.810595356098588,232.23334660977596,168.33337376326062,141.36549474096643,277.04629360694298,84.969164299897443,30.060791730410841,45.130373418913933,55.799783533352354,null,181.91192846160115,859.67835024177543,1144.117904140091]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-77.149479622843501,-25.504780637438898,24.695164993913522,-405.59800916791119,-40.505467996653579,-88.1413438086106,221.36986984703117,-55.293637122819746,-37.369691859771137,-55.040909191115588,-115.45240670160956,21.555734587105917,-114.66722049368241,-63.546802911420741,-53.99898293444835,-34.081723012302859,null,-482.84484592454606,-495.03313850234883,-630.50326159175961]
[null,"Wholesale cost",0,0,0,-68.677498447872495,-69.10123531634963,-131.71229845024209,90.480596649656945,87.793701162761863,164.05761747789074,-24.020836705971305,-74.084714253011043,99.623163440290227,18.78307897249033,68.812140276000719,13.156980573341571,46.16161120228935,-155.60836838487012,-141.08360815709966,-121.30583227668831,null,32.984739651221851,85.661720708783847,-105.6207489137677]
[null,"CFD cost",0,0,0,0.20491362146725933,-0.6201788650987865,-7.6161441744028906,-34.381463286255212,-39.117881629259401,-55.014529604534914,-26.069597753853259,-10.789568309984418,-58.559086447276357,-31.304506306600103,-43.263053788301292,-8.5427441037301719,-58.504050285760485,43.551959333436372,37.28860184173891,25.541122832836521,null,-103.6352967866341,-215.0035772012115,-196.21488177060169]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,11.220925712694982,8.8456761751300661,8.3758495113236187,-12.54434210013909,1.1966444280888702,2.9327305473001317,7.58919873125609,7.6294622212430845,15.391845612930354,-5.4946909283117051,-5.3087823119910205,0.34083789139996767,-6.4512035673111718,null,-2.6069051523995106,0.8265513097756243,0.71476887985092818]
[null,"Additional Triad Avoidance cost",0,0,0,63.47004178620216,96.381464335881674,150.83901932462169,203.13579337843805,210.92031178098603,216.710623293548,224.53372634758068,222.78187061382494,225.60623092923311,228.3065115572299,223.63935273363347,235.48447693729531,217.4735148053627,210.97278600525635,202.58352477732308,192.09741955681818,null,738.01423667395886,1483.2267939267761,2075.7420275363693]
[null,"Total",0,0,0,-85.517819401783271,-9.7480540504338364,21.238111303252225,-135.14215671337644,227.93633949296498,245.98821686961685,383.2688196346482,83.810595356098588,232.23334660977596,168.33337376326062,141.36549474096643,277.04629360694298,84.969164299897443,30.060791730410841,45.130373418913933,55.799783533352354,null,181.91192846160115,859.67835024177543,1144.117904140091]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-77.149479622843501,-25.504780637438898,24.695164993913522,-405.59800916791119,-40.505467996653579,-88.1413438086106,221.36986984703117,-55.293637122819746,-37.369691859771137,-55.040909191115588,-115.45240670160956,21.555734587105917,-114.66722049368241,-63.546802911420741,-53.99898293444835,-34.081723012302859,null,-482.84484592454606,-495.03313850234883,-630.50326159175961]
[null,"Wholesale cost",0,0,0,-68.677498447872495,-69.10123531634963,-131.71229845024209,90.480596649656945,87.793701162761863,164.05761747789074,-24.020836705971305,-74.084714253011043,99.623163440290227,18.78307897249033,68.812140276000719,13.156980573341571,46.16161120228935,-155.60836838487012,-141.08360815709966,-121.30583227668831,null,32.984739651221851,85.661720708783847,-105.6207489137677]
[null,"CFD cost",0,0,0,0.20491362146725933,-0.6201788650987865,-7.6161441744028906,-34.381463286255212,-39.117881629259401,-55.014529604534914,-26.069597753853259,-10.789568309984418,-58.559086447276357,-31.304506306600103,-43.263053788301292,-8.5427441037301719,-58.504050285760485,43.551959333436372,37.28860184173891,25.541122832836521,null,-103.6352967866341,-215.0035772012115,-196.21488177060169]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,11.220925712694982,8.8456761751300661,8.3758495113236187,-12.54434210013909,1.1966444280888702,2.9327305473001317,7.58919873125609,7.6294622212430845,15.391845612930354,-5.4946909283117051,-5.3087823119910205,0.34083789139996767,-6.4512035673111718,null,-2.6069051523995106,0.8265513097756243,0.71476887985092818]
[null,"Additional Triad Avoidance cost",0,0,0,63.47004178620216,96.381464335881674,150.83901932462169,203.13579337843805,210.92031178098603,216.710623293548,224.53372634758068,222.78187061382494,225.60623092923311,228.3065115572299,223.63935273363347,235.48447693729531,217.4735148053627,210.97278600525635,202.58352477732308,192.09741955681818,null,738.01423667395886,1483.2267939267761,2075.7420275363693]
[null,"Total",0,0,0,-85.517819401783271,-9.7480540504338364,21.238111303252225,-135.14215671337644,227.93633949296498,245.98821686961685,383.2688196346482,83.810595356098588,232.23334660977596,168.33337376326062,141.36549474096643,277.04629360694298,84.969164299897443,30.060791730410841,45.130373418913933,55.799783533352354,null,181.91192846160115,859.67835024177543,1144.117904140091]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-77.149479622843501,-25.504780637438898,24.695164993913522,-405.59800916791119,-40.505467996653579,-88.1413438086106,221.36986984703117,-55.293637122819746,-37.369691859771137,-55.040909191115588,-115.45240670160956,21.555734587105917,-114.66722049368241,-63.546802911420741,-53.99898293444835,-34.081723012302859,null,-482.84484592454606,-495.03313850234883,-630.50326159175961]
[null,"Wholesale cost",0,0,0,-68.677498447872495,-69.10123531634963,-131.71229845024209,90.480596649656945,87.793701162761863,164.05761747789074,-24.020836705971305,-74.084714253011043,99.623163440290227,18.78307897249033,68.812140276000719,13.156980573341571,46.16161120228935,-155.60836838487012,-141.08360815709966,-121.30583227668831,null,32.984739651221851,85.661720708783847,-105.6207489137677]
[null,"CFD cost",0,0,0,0.20491362146725933,-0.6201788650987865,-7.6161441744028906,-34.381463286255212,-39.117881629259401,-55.014529604534914,-26.069597753853259,-10.789568309984418,-58.559086447276357,-31.304506306600103,-43.263053788301292,-8.5427441037301719,-58.504050285760485,43.551959333436372,37.28860184173891,25.541122832836521,null,-103.6352967866341,-215.0035772012115,-196.21488177060169]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,11.220925712694982,8.8456761751300661,8.3758495113236187,-12.54434210013909,1.1966444280888702,2.9327305473001317,7.58919873125609,7.6294622212430845,15.391845612930354,-5.4946909283117051,-5.3087823119910205,0.34083789139996767,-6.4512035673111718,null,-2.6069051523995106,0.8265513097756243,0.71476887985092818]
[null,"Additional Triad Avoidance cost",0,0,0,63.47004178620216,96.381464335881674,150.83901932462169,203.13579337843805,210.92031178098603,216.710623293548,224.53372634758068,222.78187061382494,225.60623092923311,228.3065115572299,223.63935273363347,235.48447693729531,217.4735148053627,210.97278600525635,202.58352477732308,192.09741955681818,null,738.01423667395886,1483.2267939267761,2075.7420275363693]
[null,"Total",0,0,0,-85.517819401783271,-9.7480540504338364,21.238111303252225,-135.14215671337644,227.93633949296498,245.98821686961685,383.2688196346482,83.810595356098588,232.23334660977596,168.33337376326062,141.36549474096643,277.04629360694298,84.969164299897443,30.060791730410841,45.130373418913933,55.799783533352354,null,181.91192846160115,859.67835024177543,1144.117904140091]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,84.149812730321855,19.512310033809399,108.21377080464572,15.963118897738241,13.644224062257763,-74.463903649458416,47.979539876910394,10.326717626145637,-49.599820272754528,-40.346648143878838,-49.113590414832402,-25.843672327501508,-9.4471561087207192,null,160.35866113421508,168.79977663032412,69.732459628520672]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7099004999708995,5.9747290246195917,-4.9066699921713735,-2.6026605429324263,0.78469486158064683,1.254602162662195,6.1587751962069888,145.50472756598901,70.426293740412802,-36.186239906823175,-6.6042897383922536,-62.701017987579689,18.816503934518551,-62.430401391411579,-26.559207420539678,null,2.8364383009100389,126.91253919600489,49.870055064944907]
[null,"CFD cost",0,0,0,-1.2233765623858623,-3.7626103463038376,-19.61570769535588,-23.616772428594629,-22.959732314074202,-23.295696353972644,-28.059685135026569,-33.171348184865877,-59.716932847626524,-52.364746054081735,-12.812556847478675,-12.136697736623205,0.97882477385809352,-31.511390576726058,1.0552205133926691,-10.559075343463718,null,-73.282739424472666,-196.81262006661709,-225.97494638472483]
[null,"EEU",0,0,0,0,0,0,0,0,-0.59141916557869934,-0.63236102815841377,-3.2073723104932625,10.929186610937037,0.68655104754736129,0.6930230043872001,-1.2679475663817108,1.5822837335482127,-1.9999669087336542,-0.35376131270471234,-1.1517124333318307,null,-0.43394255933162945,5.0207626407049126,3.2725387769571554]
[null,"Additional Triad Avoidance cost",0,0,0,21.552297264324011,54.794377490284489,110.53100388294979,162.18881789651584,169.29263434958943,174.52688020891139,181.78403920851133,188.18501159963546,199.39232875657603,216.30695404161338,211.38714544037975,207.49101015101553,189.0805190592913,188.56619951176845,179.87854972922753,169.43300428696614,null,538.93152554327389,1197.5513749065335,1720.4856268199028]
[null,"Total",0,0,0,21.420975555597796,53.741667643951551,96.890025212213502,217.8151882060717,163.24255152639222,259.63823035558642,170.30971410572678,171.60929036274106,221.64540643641715,283.03459265240224,173.40808931661076,137.88225483686384,88.593961435239081,124.75775554599488,92.305935211002407,121.7158529809102,null,628.40994299459476,1301.4718333069502,1617.3857339056005]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,84.149812730321855,19.512310033809399,108.21377080464572,15.963118897738241,13.644224062257763,-74.463903649458416,47.979539876910394,10.326717626145637,-49.599820272754528,-40.346648143878838,-49.113590414832402,-25.843672327501508,-9.4471561087207192,null,160.35866113421508,168.79977663032412,69.732459628520672]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7099004999708995,5.9747290246195917,-4.9066699921713735,-2.6026605429324263,0.78469486158064683,1.254602162662195,6.1587751962069888,145.50472756598901,70.426293740412802,-36.186239906823175,-6.6042897383922536,-62.701017987579689,18.816503934518551,-62.430401391411579,-26.559207420539678,null,2.8364383009100389,126.91253919600489,49.870055064944907]
[null,"CFD cost",0,0,0,-1.2233765623858623,-3.7626103463038376,-19.61570769535588,-23.616772428594629,-22.959732314074202,-23.295696353972644,-28.059685135026569,-33.171348184865877,-59.716932847626524,-52.364746054081735,-12.812556847478675,-12.136697736623205,0.97882477385809352,-31.511390576726058,1.0552205133926691,-10.559075343463718,null,-73.282739424472666,-196.81262006661709,-225.97494638472483]
[null,"EEU",0,0,0,0,0,0,0,0,-0.59141916557869934,-0.63236102815841377,-3.2073723104932625,10.929186610937037,0.68655104754736129,0.6930230043872001,-1.2679475663817108,1.5822837335482127,-1.9999669087336542,-0.35376131270471234,-1.1517124333318307,null,-0.43394255933162945,5.0207626407049126,3.2725387769571554]
[null,"Additional Triad Avoidance cost",0,0,0,21.879952437603272,55.243909820315942,110.53100388294979,162.18881789651584,169.29263434958943,174.52688020891139,181.78403920851133,188.18501159963546,199.39232875657603,216.30695404161338,211.38714544037975,207.49101015101553,189.0805190592913,188.56619951176845,179.87854972922753,169.43300428696614,null,539.59555225691508,1198.2154016201746,1721.1496535335439]
[null,"Total",0,0,0,21.748630728877057,54.191199973983004,96.890025212213502,217.8151882060717,163.24255152639222,259.63823035558642,170.30971410572678,171.60929036274106,221.64540643641715,283.03459265240224,173.40808931661076,137.88225483686384,88.593961435239081,124.75775554599488,92.305935211002407,121.7158529809102,null,629.07396970823595,1302.1358600205915,1618.0497606192416]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,84.149812730321855,19.512310033809399,108.21377080464572,15.963118897738241,13.644224062257763,-74.463903649458416,47.979539876910394,10.326717626145637,-49.599820272754528,-40.346648143878838,-49.113590414832402,-25.843672327501508,-9.4471561087207192,null,160.35866113421508,168.79977663032412,69.732459628520672]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7099004999708995,5.9747290246195917,-4.9066699921713735,-2.6026605429324263,0.78469486158064683,1.254602162662195,6.1587751962069888,145.50472756598901,70.426293740412802,-36.186239906823175,-6.6042897383922536,-62.701017987579689,18.816503934518551,-62.430401391411579,-26.559207420539678,null,2.8364383009100389,126.91253919600489,49.870055064944907]
[null,"CFD cost",0,0,0,-1.2233765623858623,-3.7626103463038376,-19.61570769535588,-23.616772428594629,-22.959732314074202,-23.295696353972644,-28.059685135026569,-33.171348184865877,-59.716932847626524,-52.364746054081735,-12.812556847478675,-12.136697736623205,0.97882477385809352,-31.511390576726058,1.0552205133926691,-10.559075343463718,null,-73.282739424472666,-196.81262006661709,-225.97494638472483]
[null,"EEU",0,0,0,0,0,0,0,0,-0.59141916557869934,-0.63236102815841377,-3.2073723104932625,10.929186610937037,0.68655104754736129,0.6930230043872001,-1.2679475663817108,1.5822837335482127,-1.9999669087336542,-0.35376131270471234,-1.1517124333318307,null,-0.43394255933162945,5.0207626407049126,3.2725387769571554]
[null,"Additional Triad Avoidance cost",0,0,0,23.714469409862513,56.117444468678272,110.53100388294979,162.18881789651584,169.29263434958943,174.52688020891139,181.78403920851133,188.18501159963546,199.39232875657603,216.30695404161338,211.38714544037975,207.49101015101553,189.0805190592913,188.56619951176845,179.87854972922753,169.43300428696614,null,541.92972054821394,1200.5495699114736,1723.4838218248428]
[null,"Total",0,0,0,23.583147701136298,55.064734622345334,96.890025212213502,217.8151882060717,163.24255152639222,259.63823035558642,170.30971410572678,171.60929036274106,221.64540643641715,283.03459265240224,173.40808931661076,137.88225483686384,88.593961435239081,124.75775554599488,92.305935211002407,121.7158529809102,null,631.4081379995348,1304.4700283118902,1620.3839289105406]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,84.149812730321855,19.512310033809399,108.21377080464572,15.963118897738241,13.644224062257763,-74.463903649458416,47.979539876910394,10.326717626145637,-49.599820272754528,-40.346648143878838,-49.113590414832402,-25.843672327501508,-9.4471561087207192,null,160.35866113421508,168.79977663032412,69.732459628520672]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7099004999708995,5.9747290246195917,-4.9066699921713735,-2.6026605429324263,0.78469486158064683,1.254602162662195,6.1587751962069888,145.50472756598901,70.426293740412802,-36.186239906823175,-6.6042897383922536,-62.701017987579689,18.816503934518551,-62.430401391411579,-26.559207420539678,null,2.8364383009100389,126.91253919600489,49.870055064944907]
[null,"CFD cost",0,0,0,-1.2233765623858623,-3.7626103463038376,-19.61570769535588,-23.616772428594629,-22.959732314074202,-23.295696353972644,-28.059685135026569,-33.171348184865877,-59.716932847626524,-52.364746054081735,-12.812556847478675,-12.136697736623205,0.97882477385809352,-31.511390576726058,1.0552205133926691,-10.559075343463718,null,-73.282739424472666,-196.81262006661709,-225.97494638472483]
[null,"EEU",0,0,0,0,0,0,0,0,-0.59141916557869934,-0.63236102815841377,-3.2073723104932625,10.929186610937037,0.68655104754736129,0.6930230043872001,-1.2679475663817108,1.5822837335482127,-1.9999669087336542,-0.35376131270471234,-1.1517124333318307,null,-0.43394255933162945,5.0207626407049126,3.2725387769571554]
[null,"Additional Triad Avoidance cost",0,0,0,24.042124583141774,56.566976798709725,110.53100388294979,162.18881789651584,169.29263434958943,174.52688020891139,181.78403920851133,188.18501159963546,199.39232875657603,216.30695404161338,211.38714544037975,207.49101015101553,189.0805190592913,188.56619951176845,179.87854972922753,169.43300428696614,null,542.59374726185513,1201.2135966251146,1724.1478485384839]
[null,"Total",0,0,0,23.910802874415559,55.514266952376786,96.890025212213502,217.8151882060717,163.24255152639222,259.63823035558642,170.30971410572678,171.60929036274106,221.64540643641715,283.03459265240224,173.40808931661076,137.88225483686384,88.593961435239081,124.75775554599488,92.305935211002407,121.7158529809102,null,632.07216471317599,1305.1340550255316,1621.0479556241817]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,2.2737367544323206E-12,2.084836358460052,-156.1689681519556,8.1377996208634613,17.388426924448254,-62.306550892586756,-47.043761694907516,-63.678839826827016,-58.414986615839098,-37.721789831127353,-41.407319718728331,-33.759166144103574,-50.669410461341613,null,-113.00276000454711,-205.9766312838681,-330.20128835717952]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7099004999708995,5.9747290246195917,-26.131800897146604,1.7508742228674237,145.15966223461146,-41.803381056688522,17.472390879920567,59.044184183090692,-24.652056062706833,147.71892806111282,197.48348162521143,87.38354611593968,49.915584688002127,-115.19075128973964,-77.712042658222344,null,95.392187052264063,192.2945147502098,285.94172700791245]
[null,"CFD cost",0,0,0,-1.2233765623858623,-3.7626103463038376,-19.61570769535588,-20.925670065745123,-25.269461718576579,-41.163765924144982,-19.726676970759939,-29.005086588680882,-47.817863641156165,-11.684719694709003,-64.686807466637958,-116.00085307219513,-59.15136448353843,-44.136703833795195,22.628782182627219,11.295455524635855,null,-86.031948551383877,-198.96212426349399,-308.85017255726444]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-7.0935274485787119,-25.83468902560584,-15.91262677118322,13.270524512381883,10.082822807335468,6.2773809720587543,-2.247127299805701,-3.9178493850399221,-3.266221955391611,null,7.9371837348369692,-28.699724866940247,-24.121449427315412]
[null,"Additional Triad Avoidance cost",0,0,0,21.552297264324011,54.794377490284489,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,196.01867122501073,211.10026059809866,217.71339063536709,213.3654696195772,211.71024773276417,201.8857178521863,194.79480490030392,186.58862833273815,177.57783856039703,null,551.45035527329469,1240.6174613194792,1784.7746003288282]
[null,"Total",0,0,0,21.420975555597796,53.741667643951551,96.890025212213502,115.13134693362639,147.85888321234034,150.23325497686903,132.06936253687564,194.78087499211995,134.18534122184059,118.42022641186051,245.98927489960693,244.86071247727685,198.67349062551895,156.91923873597682,56.349643696482246,57.22561901007731,null,455.74501750446473,999.27349565538657,1407.543416994981]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,2.2737367544323206E-12,2.084836358460052,-156.1689681519556,8.1377996208634613,17.388426924448254,-62.306550892586756,-47.043761694907516,-63.678839826827016,-58.414986615839098,-37.721789831127353,-41.407319718728331,-33.759166144103574,-50.669410461341613,null,-113.00276000454711,-205.9766312838681,-330.20128835717952]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7099004999708995,5.9747290246195917,-26.131800897146604,1.7508742228674237,145.15966223461146,-41.803381056688522,17.472390879920567,59.044184183090692,-24.652056062706833,147.71892806111282,197.48348162521143,87.38354611593968,49.915584688002127,-115.19075128973964,-77.712042658222344,null,95.392187052264063,192.2945147502098,285.94172700791245]
[null,"CFD cost",0,0,0,-1.2233765623858623,-3.7626103463038376,-19.61570769535588,-20.925670065745123,-25.269461718576579,-41.163765924144982,-19.726676970759939,-29.005086588680882,-47.817863641156165,-11.684719694709003,-64.686807466637958,-116.00085307219513,-59.15136448353843,-44.136703833795195,22.628782182627219,11.295455524635855,null,-86.031948551383877,-198.96212426349399,-308.85017255726444]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-7.0935274485787119,-25.83468902560584,-15.91262677118322,13.270524512381883,10.082822807335468,6.2773809720587543,-2.247127299805701,-3.9178493850399221,-3.266221955391611,null,7.9371837348369692,-28.699724866940247,-24.121449427315412]
[null,"Additional Triad Avoidance cost",0,0,0,21.879952437603272,55.243909820315942,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,196.01867122501073,211.10026059809866,217.71339063536709,213.3654696195772,211.71024773276417,201.8857178521863,194.79480490030392,186.58862833273815,177.57783856039703,null,552.11438198693588,1241.2814880331205,1785.4386270424695]
[null,"Total",0,0,0,21.748630728877057,54.191199973983004,96.890025212213502,115.13134693362639,147.85888321234034,150.23325497686903,132.06936253687564,194.78087499211995,134.18534122184059,118.42022641186051,245.98927489960693,244.86071247727685,198.67349062551895,156.91923873597682,56.349643696482246,57.22561901007731,null,456.40904421810603,999.93752236902799,1408.2074437086228]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,2.2737367544323206E-12,2.084836358460052,-156.1689681519556,8.1377996208634613,17.388426924448254,-62.306550892586756,-47.043761694907516,-63.678839826827016,-58.414986615839098,-37.721789831127353,-41.407319718728331,-33.759166144103574,-50.669410461341613,null,-113.00276000454711,-205.9766312838681,-330.20128835717952]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7099004999708995,5.9747290246195917,-26.131800897146604,1.7508742228674237,145.15966223461146,-41.803381056688522,17.472390879920567,59.044184183090692,-24.652056062706833,147.71892806111282,197.48348162521143,87.38354611593968,49.915584688002127,-115.19075128973964,-77.712042658222344,null,95.392187052264063,192.2945147502098,285.94172700791245]
[null,"CFD cost",0,0,0,-1.2233765623858623,-3.7626103463038376,-19.61570769535588,-20.925670065745123,-25.269461718576579,-41.163765924144982,-19.726676970759939,-29.005086588680882,-47.817863641156165,-11.684719694709003,-64.686807466637958,-116.00085307219513,-59.15136448353843,-44.136703833795195,22.628782182627219,11.295455524635855,null,-86.031948551383877,-198.96212426349399,-308.85017255726444]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-7.0935274485787119,-25.83468902560584,-15.91262677118322,13.270524512381883,10.082822807335468,6.2773809720587543,-2.247127299805701,-3.9178493850399221,-3.266221955391611,null,7.9371837348369692,-28.699724866940247,-24.121449427315412]
[null,"Additional Triad Avoidance cost",0,0,0,23.714469409862513,56.117444468678272,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,196.01867122501073,211.10026059809866,217.71339063536709,213.3654696195772,211.71024773276417,201.8857178521863,194.79480490030392,186.58862833273815,177.57783856039703,null,554.44855027823473,1243.6156563244192,1787.7727953337683]
[null,"Total",0,0,0,23.583147701136298,55.064734622345334,96.890025212213502,115.13134693362639,147.85888321234034,150.23325497686903,132.06936253687564,194.78087499211995,134.18534122184059,118.42022641186051,245.98927489960693,244.86071247727685,198.67349062551895,156.91923873597682,56.349643696482246,57.22561901007731,null,458.74321250940477,1002.2716906603266,1410.5416119999211]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,2.2737367544323206E-12,2.084836358460052,-156.1689681519556,8.1377996208634613,17.388426924448254,-62.306550892586756,-47.043761694907516,-63.678839826827016,-58.414986615839098,-37.721789831127353,-41.407319718728331,-33.759166144103574,-50.669410461341613,null,-113.00276000454711,-205.9766312838681,-330.20128835717952]
[null,"Wholesale cost",0,0,0,1.0920548536596471,2.7099004999708995,5.9747290246195917,-26.131800897146604,1.7508742228674237,145.15966223461146,-41.803381056688522,17.472390879920567,59.044184183090692,-24.652056062706833,147.71892806111282,197.48348162521143,87.38354611593968,49.915584688002127,-115.19075128973964,-77.712042658222344,null,95.392187052264063,192.2945147502098,285.94172700791245]
[null,"CFD cost",0,0,0,-1.2233765623858623,-3.7626103463038376,-19.61570769535588,-20.925670065745123,-25.269461718576579,-41.163765924144982,-19.726676970759939,-29.005086588680882,-47.817863641156165,-11.684719694709003,-64.686807466637958,-116.00085307219513,-59.15136448353843,-44.136703833795195,22.628782182627219,11.295455524635855,null,-86.031948551383877,-198.96212426349399,-308.85017255726444]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-7.0935274485787119,-25.83468902560584,-15.91262677118322,13.270524512381883,10.082822807335468,6.2773809720587543,-2.247127299805701,-3.9178493850399221,-3.266221955391611,null,7.9371837348369692,-28.699724866940247,-24.121449427315412]
[null,"Additional Triad Avoidance cost",0,0,0,24.042124583141774,56.566976798709725,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,196.01867122501073,211.10026059809866,217.71339063536709,213.3654696195772,211.71024773276417,201.8857178521863,194.79480490030392,186.58862833273815,177.57783856039703,null,555.11257699187593,1244.2796830380605,1788.4368220474096]
[null,"Total",0,0,0,23.910802874415559,55.514266952376786,96.890025212213502,115.13134693362639,147.85888321234034,150.23325497686903,132.06936253687564,194.78087499211995,134.18534122184059,118.42022641186051,245.98927489960693,244.86071247727685,198.67349062551895,156.91923873597682,56.349643696482246,57.22561901007731,null,459.40723922304608,1002.935717373968,1411.2056387135628]
[]
[]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,28.194444637116248,187.14680823308527,-340.13880539659976,-60.57634202031295,-4.7458384791160597,-58.747339049637731,-107.7430203143615,9.555125095629819,41.928631486951417,-134.00208798105086,-16.027738023732127,-30.632303047644882,-30.679856958893879,null,-85.288348855595856,-233.34905925682764,-326.98230874709947]
[null,"Wholesale cost",0,0,0,1.0896876714596146,2.7098601696798141,5.97327426962147,20.041548043671355,-50.104478005021519,141.23538478793125,117.09449424757986,-25.388226089558884,84.512750224170304,139.77102640999146,126.25913655802651,-101.60715365039869,14.841688621552748,10.705242112640917,-145.10413592218174,98.866483603080269,null,89.421824040948437,378.34265411482312,305.52612431468003]
[null,"CFD cost",0,0,0,-1.2232284784230494,-3.7625562605574956,-19.615419732928288,-24.501416877148074,-21.813831242930931,-44.829661117812876,-49.939955342667503,-15.485044289194633,-59.423124146624488,-49.768849895074965,-62.796561818391012,8.2307628269064708,-23.216708325841694,-33.314940632453158,37.538579113251217,-49.067823305310611,null,-88.907579507031443,-244.85958090362575,-277.21273484087254]
[null,"EEU",0,0,0,0,0,0,7.8266062473839355,-19.52454394397882,7.1024371149081773,4.9024793649709864,1.0084037531064283,-3.4992638868167347,15.887427871098282,15.975050727501873,-9.6112493767603837,9.1302341120302692,-0.3557195101321966,-0.23644080846750981,1.9374088228695605,null,-3.46424444839707,18.413745637505755,18.624596464275964]
[null,"Additional Triad Avoidance cost",0,0,0,21.552297264324011,54.794377490284489,110.53100388294979,162.18881789651584,169.29263434958943,178.7923501851418,190.42370682703313,199.19327837619699,208.67449962532237,205.19801162138174,200.62133557141431,194.96308730044825,184.78662261498937,184.3911098169574,175.91384653229181,166.62851501606417,null,542.06123297577892,1206.7347308421492,1713.7952787300433]
[null,"Total",0,0,0,21.418756457360576,53.741681399406808,96.888858419642972,193.74999994753932,264.99658939074345,-57.838294426431389,201.90438307660352,154.58257327143383,171.51752276641372,203.34459569303502,289.61408613418149,133.90407858714707,51.539749041679841,145.39795376328084,37.479545867248902,187.68472717780952,null,453.82288420570302,1125.2824904340246,1433.7509559210271]
[]
[]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,28.194444637116248,187.14680823308527,-340.13880539659976,-60.57634202031295,-4.7458384791160597,-58.747339049637731,-107.7430203143615,9.555125095629819,41.928631486951417,-134.00208798105086,-16.027738023732127,-30.632303047644882,-30.679856958893879,null,-85.288348855595856,-233.34905925682764,-326.98230874709947]
[null,"Wholesale cost",0,0,0,1.0896876714596146,2.7098601696798141,5.97327426962147,20.041548043671355,-50.104478005021519,141.23538478793125,117.09449424757986,-25.388226089558884,84.512750224170304,139.77102640999146,126.25913655802651,-101.60715365039869,14.841688621552748,10.705242112640917,-145.10413592218174,98.866483603080269,null,89.421824040948437,378.34265411482312,305.52612431468003]
[null,"CFD cost",0,0,0,-1.2232284784230494,-3.7625562605574956,-19.615419732928288,-24.501416877148074,-21.813831242930931,-44.829661117812876,-49.939955342667503,-15.485044289194633,-59.423124146624488,-49.768849895074965,-62.796561818391012,8.2307628269064708,-23.216708325841694,-33.314940632453158,37.538579113251217,-49.067823305310611,null,-88.907579507031443,-244.85958090362575,-277.21273484087254]
[null,"EEU",0,0,0,0,0,0,7.8266062473839355,-19.52454394397882,7.1024371149081773,4.9024793649709864,1.0084037531064283,-3.4992638868167347,15.887427871098282,15.975050727501873,-9.6112493767603837,9.1302341120302692,-0.3557195101321966,-0.23644080846750981,1.9374088228695605,null,-3.46424444839707,18.413745637505755,18.624596464275964]
[null,"Additional Triad Avoidance cost",0,0,0,21.879952437603272,55.243909820315942,110.53100388294979,162.18881789651584,169.29263434958943,178.7923501851418,190.42370682703313,199.19327837619699,208.67449962532237,205.19801162138174,200.62133557141431,194.96308730044825,184.78662261498937,184.3911098169574,175.91384653229181,166.62851501606417,null,542.72525968942034,1207.3987575557906,1714.4593054436846]
[null,"Total",0,0,0,21.746411630639837,54.19121372943826,96.888858419642972,193.74999994753932,264.99658939074345,-57.838294426431389,201.90438307660352,154.58257327143383,171.51752276641372,203.34459569303502,289.61408613418149,133.90407858714707,51.539749041679841,145.39795376328084,37.479545867248902,187.68472717780952,null,454.48691091934438,1125.9465171476659,1434.4149826346684]
[]
[]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,28.194444637116248,187.14680823308527,-340.13880539659976,-60.57634202031295,-4.7458384791160597,-58.747339049637731,-107.7430203143615,9.555125095629819,41.928631486951417,-134.00208798105086,-16.027738023732127,-30.632303047644882,-30.679856958893879,null,-85.288348855595856,-233.34905925682764,-326.98230874709947]
[null,"Wholesale cost",0,0,0,1.0896876714596146,2.7098601696798141,5.97327426962147,20.041548043671355,-50.104478005021519,141.23538478793125,117.09449424757986,-25.388226089558884,84.512750224170304,139.77102640999146,126.25913655802651,-101.60715365039869,14.841688621552748,10.705242112640917,-145.10413592218174,98.866483603080269,null,89.421824040948437,378.34265411482312,305.52612431468003]
[null,"CFD cost",0,0,0,-1.2232284784230494,-3.7625562605574956,-19.615419732928288,-24.501416877148074,-21.813831242930931,-44.829661117812876,-49.939955342667503,-15.485044289194633,-59.423124146624488,-49.768849895074965,-62.796561818391012,8.2307628269064708,-23.216708325841694,-33.314940632453158,37.538579113251217,-49.067823305310611,null,-88.907579507031443,-244.85958090362575,-277.21273484087254]
[null,"EEU",0,0,0,0,0,0,7.8266062473839355,-19.52454394397882,7.1024371149081773,4.9024793649709864,1.0084037531064283,-3.4992638868167347,15.887427871098282,15.975050727501873,-9.6112493767603837,9.1302341120302692,-0.3557195101321966,-0.23644080846750981,1.9374088228695605,null,-3.46424444839707,18.413745637505755,18.624596464275964]
[null,"Additional Triad Avoidance cost",0,0,0,23.714469409862513,56.117444468678272,110.53100388294979,162.18881789651584,169.29263434958943,178.7923501851418,190.42370682703313,199.19327837619699,208.67449962532237,205.19801162138174,200.62133557141431,194.96308730044825,184.78662261498937,184.3911098169574,175.91384653229181,166.62851501606417,null,545.05942798071897,1209.7329258470893,1716.7934737349833]
[null,"Total",0,0,0,23.580928602899078,55.064748377800591,96.888858419642972,193.74999994753932,264.99658939074345,-57.838294426431389,201.90438307660352,154.58257327143383,171.51752276641372,203.34459569303502,289.61408613418149,133.90407858714707,51.539749041679841,145.39795376328084,37.479545867248902,187.68472717780952,null,456.82107921064306,1128.2806854389646,1436.7491509259671]
[]
[]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,28.194444637116248,187.14680823308527,-340.13880539659976,-60.57634202031295,-4.7458384791160597,-58.747339049637731,-107.7430203143615,9.555125095629819,41.928631486951417,-134.00208798105086,-16.027738023732127,-30.632303047644882,-30.679856958893879,null,-85.288348855595856,-233.34905925682764,-326.98230874709947]
[null,"Wholesale cost",0,0,0,1.0896876714596146,2.7098601696798141,5.97327426962147,20.041548043671355,-50.104478005021519,141.23538478793125,117.09449424757986,-25.388226089558884,84.512750224170304,139.77102640999146,126.25913655802651,-101.60715365039869,14.841688621552748,10.705242112640917,-145.10413592218174,98.866483603080269,null,89.421824040948437,378.34265411482312,305.52612431468003]
[null,"CFD cost",0,0,0,-1.2232284784230494,-3.7625562605574956,-19.615419732928288,-24.501416877148074,-21.813831242930931,-44.829661117812876,-49.939955342667503,-15.485044289194633,-59.423124146624488,-49.768849895074965,-62.796561818391012,8.2307628269064708,-23.216708325841694,-33.314940632453158,37.538579113251217,-49.067823305310611,null,-88.907579507031443,-244.85958090362575,-277.21273484087254]
[null,"EEU",0,0,0,0,0,0,7.8266062473839355,-19.52454394397882,7.1024371149081773,4.9024793649709864,1.0084037531064283,-3.4992638868167347,15.887427871098282,15.975050727501873,-9.6112493767603837,9.1302341120302692,-0.3557195101321966,-0.23644080846750981,1.9374088228695605,null,-3.46424444839707,18.413745637505755,18.624596464275964]
[null,"Additional Triad Avoidance cost",0,0,0,24.042124583141774,56.566976798709725,110.53100388294979,162.18881789651584,169.29263434958943,178.7923501851418,190.42370682703313,199.19327837619699,208.67449962532237,205.19801162138174,200.62133557141431,194.96308730044825,184.78662261498937,184.3911098169574,175.91384653229181,166.62851501606417,null,545.72345469436027,1210.3969525607304,1717.4575004486244]
[null,"Total",0,0,0,23.90858377617834,55.514280707832043,96.888858419642972,193.74999994753932,264.99658939074345,-57.838294426431389,201.90438307660352,154.58257327143383,171.51752276641372,203.34459569303502,289.61408613418149,133.90407858714707,51.539749041679841,145.39795376328084,37.479545867248902,187.68472717780952,null,457.48510592428443,1128.9447121526059,1437.4131776396084]
[]
[]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,0,39.012288691171761,-86.455975291536561,87.765330677435713,-121.48312790313435,-59.318577387249888,-89.206580685865219,19.056837740948367,64.377997526054969,-249.62179123078386,-20.3130208444544,43.354055738563375,41.423831888795007,null,-33.809043935739993,-139.32203219105276,-211.28528337766761]
[null,"Wholesale cost",0,0,0,0,19.403075174031983,3.4778968553000595,-2.0119157622248167,-6.8851357733910845,134.31269111475194,31.98857773182317,-13.793176085520827,7.377067210189125,-89.026602265043039,-3.7732027027013828,-111.64319242822967,-42.607654457700846,-98.764422333179027,-138.52201039186002,42.892500373716757,null,110.90552213752942,69.762274616172206,-128.74458440839581]
[null,"CFD cost",0,0,0,-1.181284403244387,-5.2096321725208341,-19.528441058466299,-23.77604901800845,-23.959887235388081,-62.2468958253843,-45.826587098473823,-18.732972538389134,-34.315022278755279,13.517525109771412,-20.376131242005442,15.672652794832288,6.9303876042515071,12.826090737584877,39.417148151168476,-36.102331294490995,null,-103.85784124462943,-175.83019002191324,-152.88996112608567]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-4.7848926445739082,-13.938632728520304,4.5417463749412121,4.5656366952875587,-20.038093474605382,4.7065641032356815,-4.7370644060351097,-1.58621932805546,4.8167727410761643,null,7.9371837348369692,-11.544934024912843,-21.779177977756856]
[null,"Additional Triad Avoidance cost",0,0,0,21.552297264324011,54.794377490284489,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,207.94305940554307,213.10514854851567,209.68512959947861,205.16564230805545,199.56531167196817,184.78662261498937,184.3911098169574,175.9138465322917,172.06160791446575,null,551.45035527329469,1239.91281380943,1752.5464404369939]
[null,"Total",0,0,0,20.371012861079624,68.987820491795645,94.48045967978355,136.40085311628258,177.45990003198204,188.01614681618923,259.38894225424571,49.148890233924845,112.90998336417933,49.511218133282966,204.63878279958456,147.93467609002039,-95.805871366008148,73.402692970873744,118.57682070210807,225.09238162356269,null,532.62617596529151,982.9779321877229,1237.8474335470876]
[]
[]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,0,39.012288691171761,-86.455975291536561,87.765330677435713,-121.48312790313435,-59.318577387249888,-89.206580685865219,19.056837740948367,64.377997526054969,-249.62179123078386,-20.3130208444544,43.354055738563375,41.423831888795007,null,-33.809043935739993,-139.32203219105276,-211.28528337766761]
[null,"Wholesale cost",0,0,0,0,19.403075174031983,3.4778968553000595,-2.0119157622248167,-6.8851357733910845,134.31269111475194,31.98857773182317,-13.793176085520827,7.377067210189125,-89.026602265043039,-3.7732027027013828,-111.64319242822967,-42.607654457700846,-98.764422333179027,-138.52201039186002,42.892500373716757,null,110.90552213752942,69.762274616172206,-128.74458440839581]
[null,"CFD cost",0,0,0,-1.181284403244387,-5.2096321725208341,-19.528441058466299,-23.77604901800845,-23.959887235388081,-62.2468958253843,-45.826587098473823,-18.732972538389134,-34.315022278755279,13.517525109771412,-20.376131242005442,15.672652794832288,6.9303876042515071,12.826090737584877,39.417148151168476,-36.102331294490995,null,-103.85784124462943,-175.83019002191324,-152.88996112608567]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-4.7848926445739082,-13.938632728520304,4.5417463749412121,4.5656366952875587,-20.038093474605382,4.7065641032356815,-4.7370644060351097,-1.58621932805546,4.8167727410761643,null,7.9371837348369692,-11.544934024912843,-21.779177977756856]
[null,"Additional Triad Avoidance cost",0,0,0,21.879952437603272,55.243909820315942,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,207.94305940554307,213.10514854851567,209.68512959947861,205.16564230805545,199.56531167196817,184.78662261498937,184.3911098169574,175.9138465322917,172.06160791446575,null,552.11438198693588,1240.576840523071,1753.2104671506349]
[null,"Total",0,0,0,20.698668034358885,69.437352821827091,94.48045967978355,136.40085311628258,177.45990003198204,188.01614681618923,259.38894225424571,49.148890233924845,112.90998336417933,49.511218133282966,204.63878279958456,147.93467609002039,-95.805871366008148,73.402692970873744,118.57682070210807,225.09238162356269,null,533.29020267893304,983.64195890136432,1238.5114602607291]
[]
[]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,0,39.012288691171761,-86.455975291536561,87.765330677435713,-121.48312790313435,-59.318577387249888,-89.206580685865219,19.056837740948367,64.377997526054969,-249.62179123078386,-20.3130208444544,43.354055738563375,41.423831888795007,null,-33.809043935739993,-139.32203219105276,-211.28528337766761]
[null,"Wholesale cost",0,0,0,0,19.403075174031983,3.4778968553000595,-2.0119157622248167,-6.8851357733910845,134.31269111475194,31.98857773182317,-13.793176085520827,7.377067210189125,-89.026602265043039,-3.7732027027013828,-111.64319242822967,-42.607654457700846,-98.764422333179027,-138.52201039186002,42.892500373716757,null,110.90552213752942,69.762274616172206,-128.74458440839581]
[null,"CFD cost",0,0,0,-1.181284403244387,-5.2096321725208341,-19.528441058466299,-23.77604901800845,-23.959887235388081,-62.2468958253843,-45.826587098473823,-18.732972538389134,-34.315022278755279,13.517525109771412,-20.376131242005442,15.672652794832288,6.9303876042515071,12.826090737584877,39.417148151168476,-36.102331294490995,null,-103.85784124462943,-175.83019002191324,-152.88996112608567]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-4.7848926445739082,-13.938632728520304,4.5417463749412121,4.5656366952875587,-20.038093474605382,4.7065641032356815,-4.7370644060351097,-1.58621932805546,4.8167727410761643,null,7.9371837348369692,-11.544934024912843,-21.779177977756856]
[null,"Additional Triad Avoidance cost",0,0,0,23.714469409862513,56.117444468678272,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,207.94305940554307,213.10514854851567,209.68512959947861,205.16564230805545,199.56531167196817,184.78662261498937,184.3911098169574,175.9138465322917,172.06160791446575,null,554.44855027823473,1242.91100881437,1755.5446354419339]
[null,"Total",0,0,0,22.533185006618126,70.310887470189414,94.48045967978355,136.40085311628258,177.45990003198204,188.01614681618923,259.38894225424571,49.148890233924845,112.90998336417933,49.511218133282966,204.63878279958456,147.93467609002039,-95.805871366008148,73.402692970873744,118.57682070210807,225.09238162356269,null,535.62437097023155,985.97612719266294,1240.8456285520276]
[]
[]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0,0,39.012288691171761,-86.455975291536561,87.765330677435713,-121.48312790313435,-59.318577387249888,-89.206580685865219,19.056837740948367,64.377997526054969,-249.62179123078386,-20.3130208444544,43.354055738563375,41.423831888795007,null,-33.809043935739993,-139.32203219105276,-211.28528337766761]
[null,"Wholesale cost",0,0,0,0,19.403075174031983,3.4778968553000595,-2.0119157622248167,-6.8851357733910845,134.31269111475194,31.98857773182317,-13.793176085520827,7.377067210189125,-89.026602265043039,-3.7732027027013828,-111.64319242822967,-42.607654457700846,-98.764422333179027,-138.52201039186002,42.892500373716757,null,110.90552213752942,69.762274616172206,-128.74458440839581]
[null,"CFD cost",0,0,0,-1.181284403244387,-5.2096321725208341,-19.528441058466299,-23.77604901800845,-23.959887235388081,-62.2468958253843,-45.826587098473823,-18.732972538389134,-34.315022278755279,13.517525109771412,-20.376131242005442,15.672652794832288,6.9303876042515071,12.826090737584877,39.417148151168476,-36.102331294490995,null,-103.85784124462943,-175.83019002191324,-152.88996112608567]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-4.7848926445739082,-13.938632728520304,4.5417463749412121,4.5656366952875587,-20.038093474605382,4.7065641032356815,-4.7370644060351097,-1.58621932805546,4.8167727410761643,null,7.9371837348369692,-11.544934024912843,-21.779177977756856]
[null,"Additional Triad Avoidance cost",0,0,0,24.042124583141774,56.566976798709725,110.53100388294979,162.18881789651584,169.29263434958943,191.58876011383336,203.38320825481583,207.94305940554307,213.10514854851567,209.68512959947861,205.16564230805545,199.56531167196817,184.78662261498937,184.3911098169574,175.9138465322917,172.06160791446575,null,555.11257699187593,1243.5750355280111,1756.208662155575]
[null,"Total",0,0,0,22.860840179897387,70.760419800220873,94.48045967978355,136.40085311628258,177.45990003198204,188.01614681618923,259.38894225424571,49.148890233924845,112.90998336417933,49.511218133282966,204.63878279958456,147.93467609002039,-95.805871366008148,73.402692970873744,118.57682070210807,225.09238162356269,null,536.28839768387309,986.64015390630436,1241.5096552656692]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-38.08196041803717,-21.9791464653606,10.748042535682771,-195.61707998890211,-156.36522316157721,-71.410557160078952,-16.337188762267942,-12.971758103402294,-229.14348509707429,129.93674176103946,-114.6728785659775,-137.49652850195196,-131.0388072758775,-86.685851554378587,-59.157909484109041,-53.13592470599383,null,-367.84349206382717,-527.71423791763402,-793.14443796665068]
[null,"Wholesale cost",0,0,0,-63.301724583490795,8.1972559652513155,-115.08751123557158,122.72945484604134,99.290764297671558,109.95735646658068,121.43048007135803,-38.189843726071558,249.92319123008201,34.345616508548119,76.161417227300262,35.266400333719503,26.221504422279395,-9.1921697663310624,-33.228911010670345,-24.774235123699327,null,110.66022314596198,404.99346558479857,405.26822020374971]
[null,"CFD cost",0,0,0,1.8248821066347389,-5.3741951834416177,-8.5941902800461918,-40.350615391775733,-34.2353376391778,-41.482842438865944,-58.238890225803473,-18.510652282754634,-86.666100890775908,-37.911446163912899,-51.282647428844768,-15.994709926018089,-40.210633800870283,-20.694561872088883,-15.517757032983639,-8.9442337565184289,null,-98.077204441725726,-265.31904130888557,-322.59348337112641]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,6.2318767911221862,5.90037725749713,6.3554693344932147,-12.11280656038732,3.7055365397555562,-6.3244065384069827,-6.3690119661594196,11.403679095866856,-8.8862057161317942,4.8555318056793801,-3.6350757657085531,2.3553584999687196,null,4.3086400327468244,-5.0087123478967035,-1.3530003786025695]
[null,"Additional Triad Avoidance cost",0,0,0,41.298681664910418,74.839714767798512,130.86634956263833,182.88494119540735,190.31984821101423,195.82274845989093,203.35338152054214,210.04321134522422,212.67441795271429,224.24257666629069,219.49629020035422,217.44611540711662,199.13715727340377,195.53014960732753,186.89094268296697,176.16815796570097,null,637.4205248261926,1345.1765838055508,1891.0115350499773]
[null,"Total",0,0,0,-62.005767644729971,53.360705832682712,11.023050573484539,77.392007725993949,105.24192849905297,198.78708258502385,256.56325193832197,128.25815067260842,150.49355973470165,344.28908223355836,123.3331694666728,110.62495640873294,45.223014902803584,83.813098220208374,75.351289389495392,91.669122879458101,null,286.46869149934844,952.12805781593249,1179.1888335373471]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-38.08196041803717,-21.9791464653606,10.748042535682771,-195.61707998890211,-156.36522316157721,-71.410557160078952,-16.337188762267942,-12.971758103402294,-229.14348509707429,129.93674176103946,-114.6728785659775,-137.49652850195196,-131.0388072758775,-86.685851554378587,-59.157909484109041,-53.13592470599383,null,-367.84349206382717,-527.71423791763402,-793.14443796665068]
[null,"Wholesale cost",0,0,0,-63.301724583490795,8.1972559652513155,-115.08751123557158,122.72945484604134,99.290764297671558,109.95735646658068,121.43048007135803,-38.189843726071558,249.92319123008201,34.345616508548119,76.161417227300262,35.266400333719503,26.221504422279395,-9.1921697663310624,-33.228911010670345,-24.774235123699327,null,110.66022314596198,404.99346558479857,405.26822020374971]
[null,"CFD cost",0,0,0,1.8248821066347389,-5.3741951834416177,-8.5941902800461918,-40.350615391775733,-34.2353376391778,-41.482842438865944,-58.238890225803473,-18.510652282754634,-86.666100890775908,-37.911446163912899,-51.282647428844768,-15.994709926018089,-40.210633800870283,-20.694561872088883,-15.517757032983639,-8.9442337565184289,null,-98.077204441725726,-265.31904130888557,-322.59348337112641]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,6.2318767911221862,5.90037725749713,6.3554693344932147,-12.11280656038732,3.7055365397555562,-6.3244065384069827,-6.3690119661594196,11.403679095866856,-8.8862057161317942,4.8555318056793801,-3.6350757657085531,2.3553584999687196,null,4.3086400327468244,-5.0087123478967035,-1.3530003786025695]
[null,"Additional Triad Avoidance cost",0,0,0,41.62633683818968,75.289247097829957,130.86634956263833,182.88494119540735,190.31984821101423,195.82274845989093,203.35338152054214,210.04321134522422,212.67441795271429,224.24257666629069,219.49629020035422,217.44611540711662,199.13715727340377,195.53014960732753,186.89094268296697,176.16815796570097,null,638.08455153983391,1345.8406105191921,1891.6755617636184]
[null,"Total",0,0,0,-61.67811247145071,53.810238162714157,11.023050573484539,77.392007725993949,105.24192849905297,198.78708258502385,256.56325193832197,128.25815067260842,150.49355973470165,344.28908223355836,123.3331694666728,110.62495640873294,45.223014902803584,83.813098220208374,75.351289389495392,91.669122879458101,null,287.1327182129898,952.79208452957403,1179.8528602509887]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-38.08196041803717,-21.9791464653606,10.748042535682771,-195.61707998890211,-156.36522316157721,-71.410557160078952,-16.337188762267942,-12.971758103402294,-229.14348509707429,129.93674176103946,-114.6728785659775,-137.49652850195196,-131.0388072758775,-86.685851554378587,-59.157909484109041,-53.13592470599383,null,-367.84349206382717,-527.71423791763402,-793.14443796665068]
[null,"Wholesale cost",0,0,0,-63.301724583490795,8.1972559652513155,-115.08751123557158,122.72945484604134,99.290764297671558,109.95735646658068,121.43048007135803,-38.189843726071558,249.92319123008201,34.345616508548119,76.161417227300262,35.266400333719503,26.221504422279395,-9.1921697663310624,-33.228911010670345,-24.774235123699327,null,110.66022314596198,404.99346558479857,405.26822020374971]
[null,"CFD cost",0,0,0,1.8248821066347389,-5.3741951834416177,-8.5941902800461918,-40.350615391775733,-34.2353376391778,-41.482842438865944,-58.238890225803473,-18.510652282754634,-86.666100890775908,-37.911446163912899,-51.282647428844768,-15.994709926018089,-40.210633800870283,-20.694561872088883,-15.517757032983639,-8.9442337565184289,null,-98.077204441725726,-265.31904130888557,-322.59348337112641]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,6.2318767911221862,5.90037725749713,6.3554693344932147,-12.11280656038732,3.7055365397555562,-6.3244065384069827,-6.3690119661594196,11.403679095866856,-8.8862057161317942,4.8555318056793801,-3.6350757657085531,2.3553584999687196,null,4.3086400327468244,-5.0087123478967035,-1.3530003786025695]
[null,"Additional Triad Avoidance cost",0,0,0,43.460853810448924,76.162781746192294,130.86634956263833,182.88494119540735,190.31984821101423,195.82274845989093,203.35338152054214,210.04321134522422,212.67441795271429,224.24257666629069,219.49629020035422,217.44611540711662,199.13715727340377,195.53014960732753,186.89094268296697,176.16815796570097,null,640.41871983113265,1348.1747788104908,1894.0097300549173]
[null,"Total",0,0,0,-59.843595499191466,54.683772811076494,11.023050573484539,77.392007725993949,105.24192849905297,198.78708258502385,256.56325193832197,128.25815067260842,150.49355973470165,344.28908223355836,123.3331694666728,110.62495640873294,45.223014902803584,83.813098220208374,75.351289389495392,91.669122879458101,null,289.46688650428848,955.12625282087254,1182.1870285422872]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-38.08196041803717,-21.9791464653606,10.748042535682771,-195.61707998890211,-156.36522316157721,-71.410557160078952,-16.337188762267942,-12.971758103402294,-229.14348509707429,129.93674176103946,-114.6728785659775,-137.49652850195196,-131.0388072758775,-86.685851554378587,-59.157909484109041,-53.13592470599383,null,-367.84349206382717,-527.71423791763402,-793.14443796665068]
[null,"Wholesale cost",0,0,0,-63.301724583490795,8.1972559652513155,-115.08751123557158,122.72945484604134,99.290764297671558,109.95735646658068,121.43048007135803,-38.189843726071558,249.92319123008201,34.345616508548119,76.161417227300262,35.266400333719503,26.221504422279395,-9.1921697663310624,-33.228911010670345,-24.774235123699327,null,110.66022314596198,404.99346558479857,405.26822020374971]
[null,"CFD cost",0,0,0,1.8248821066347389,-5.3741951834416177,-8.5941902800461918,-40.350615391775733,-34.2353376391778,-41.482842438865944,-58.238890225803473,-18.510652282754634,-86.666100890775908,-37.911446163912899,-51.282647428844768,-15.994709926018089,-40.210633800870283,-20.694561872088883,-15.517757032983639,-8.9442337565184289,null,-98.077204441725726,-265.31904130888557,-322.59348337112641]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,6.2318767911221862,5.90037725749713,6.3554693344932147,-12.11280656038732,3.7055365397555562,-6.3244065384069827,-6.3690119661594196,11.403679095866856,-8.8862057161317942,4.8555318056793801,-3.6350757657085531,2.3553584999687196,null,4.3086400327468244,-5.0087123478967035,-1.3530003786025695]
[null,"Additional Triad Avoidance cost",0,0,0,43.788508983728178,76.612314076223754,130.86634956263833,182.88494119540735,190.31984821101423,195.82274845989093,203.35338152054214,210.04321134522422,212.67441795271429,224.24257666629069,219.49629020035422,217.44611540711662,199.13715727340377,195.53014960732753,186.89094268296697,176.16815796570097,null,641.08274654477395,1348.8388055241321,1894.6737567685584]
[null,"Total",0,0,0,-59.515940325912212,55.133305141107954,11.023050573484539,77.392007725993949,105.24192849905297,198.78708258502385,256.56325193832197,128.25815067260842,150.49355973470165,344.28908223355836,123.3331694666728,110.62495640873294,45.223014902803584,83.813098220208374,75.351289389495392,91.669122879458101,null,290.13091321792979,955.79027953451407,1182.8510552559287]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-77.149479622843501,-25.446904116448422,24.695164993913522,-405.59800916791119,-40.505467996653579,-88.1413438086106,221.36986984703117,-55.293637122819746,-37.369691859771137,-55.041083913370812,-115.45257957542481,21.555567077263618,-114.66724702814838,-63.546829445886829,-53.999009468915347,-34.081833957515073,null,-482.79611544688089,-494.98462654111438,-630.45495169717617]
[null,"Wholesale cost",0,0,0,-68.677498447872495,-68.836999555069269,-131.71229845024209,90.480596649656945,87.793701162761863,164.05761747789074,-24.020836705971305,-74.084714253011043,99.623163440290227,18.78307897249033,68.812140276000719,13.156980573341571,46.16161120228935,-155.60836838487012,-141.08360815709966,-121.30583227668831,null,33.207219071944365,85.884200129506354,-105.39826949304518]
[null,"CFD cost",0,0,0,0.36960431988066844,-0.51726923216416765,-7.6161441744028906,-34.381463286255212,-39.117881629259401,-55.014529604534914,-26.069597753853259,-10.789568309984418,-58.559086447276357,-31.304506306600103,-43.263053788301292,-8.5427441037301719,-58.504050285760485,43.551959333436372,37.28860184173891,25.541122832836521,null,-103.40513120798528,-214.77341162256266,-195.98471619195286]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,11.220925712694982,8.8456761751300661,8.3758495113236187,-12.54434210013909,1.1966444280888702,2.9327305473001317,7.58919873125609,7.6294622212430845,15.391845612930354,-5.4946909283117051,-5.3087823119910205,0.34083789139996767,-6.4512035673111718,null,-2.6069051523995106,0.8265513097756243,0.71476887985092818]
[null,"Additional Triad Avoidance cost",0,0,0,60.946156161288911,94.656960773252649,150.83901932462169,203.13579337843805,210.92031178098603,216.710623293548,224.53372634758068,222.78187061382494,225.60623092923311,228.3065115572299,223.63935273363347,235.48447693729531,217.4735148053627,210.97278600525635,202.58352477732308,192.09741955681818,null,734.36283043664253,1479.5753876894596,2072.0906212990526]
[null,"Total",0,0,0,-87.87701432828311,-11.047535697857413,21.238111303252225,-135.14215671337644,227.93633949296498,245.98821686961685,383.2688196346482,83.810595356098588,232.23334660977596,168.3331990410054,141.36532186715118,277.04612609710068,84.969137765431469,30.060765195944754,45.130346884446936,55.79967258814014,null,178.7618977013212,856.52810096506494,1140.96745279673]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-77.149479622843501,-25.446904116448422,24.695164993913522,-405.59800916791119,-40.505467996653579,-88.1413438086106,221.36986984703117,-55.293637122819746,-37.369691859771137,-55.041083913370812,-115.45257957542481,21.555567077263618,-114.66724702814838,-63.546829445886829,-53.999009468915347,-34.081833957515073,null,-482.79611544688089,-494.98462654111438,-630.45495169717617]
[null,"Wholesale cost",0,0,0,-68.677498447872495,-68.836999555069269,-131.71229845024209,90.480596649656945,87.793701162761863,164.05761747789074,-24.020836705971305,-74.084714253011043,99.623163440290227,18.78307897249033,68.812140276000719,13.156980573341571,46.16161120228935,-155.60836838487012,-141.08360815709966,-121.30583227668831,null,33.207219071944365,85.884200129506354,-105.39826949304518]
[null,"CFD cost",0,0,0,0.36960431988066844,-0.51726923216416765,-7.6161441744028906,-34.381463286255212,-39.117881629259401,-55.014529604534914,-26.069597753853259,-10.789568309984418,-58.559086447276357,-31.304506306600103,-43.263053788301292,-8.5427441037301719,-58.504050285760485,43.551959333436372,37.28860184173891,25.541122832836521,null,-103.40513120798528,-214.77341162256266,-195.98471619195286]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,11.220925712694982,8.8456761751300661,8.3758495113236187,-12.54434210013909,1.1966444280888702,2.9327305473001317,7.58919873125609,7.6294622212430845,15.391845612930354,-5.4946909283117051,-5.3087823119910205,0.34083789139996767,-6.4512035673111718,null,-2.6069051523995106,0.8265513097756243,0.71476887985092818]
[null,"Additional Triad Avoidance cost",0,0,0,61.273811334568173,95.106493103284095,150.83901932462169,203.13579337843805,210.92031178098603,216.710623293548,224.53372634758068,222.78187061382494,225.60623092923311,228.3065115572299,223.63935273363347,235.48447693729531,217.4735148053627,210.97278600525635,202.58352477732308,192.09741955681818,null,735.02685715028383,1480.2394144031011,2072.7546480126939]
[null,"Total",0,0,0,-87.549359155003856,-10.598003367825967,21.238111303252225,-135.14215671337644,227.93633949296498,245.98821686961685,383.2688196346482,83.810595356098588,232.23334660977596,168.3331990410054,141.36532186715118,277.04612609710068,84.969137765431469,30.060765195944754,45.130346884446936,55.79967258814014,null,179.42592441496251,857.19212767870613,1141.631479510371]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-77.149479622843501,-25.446904116448422,24.695164993913522,-405.59800916791119,-40.505467996653579,-88.1413438086106,221.36986984703117,-55.293637122819746,-37.369691859771137,-55.041083913370812,-115.45257957542481,21.555567077263618,-114.66724702814838,-63.546829445886829,-53.999009468915347,-34.081833957515073,null,-482.79611544688089,-494.98462654111438,-630.45495169717617]
[null,"Wholesale cost",0,0,0,-68.677498447872495,-68.836999555069269,-131.71229845024209,90.480596649656945,87.793701162761863,164.05761747789074,-24.020836705971305,-74.084714253011043,99.623163440290227,18.78307897249033,68.812140276000719,13.156980573341571,46.16161120228935,-155.60836838487012,-141.08360815709966,-121.30583227668831,null,33.207219071944365,85.884200129506354,-105.39826949304518]
[null,"CFD cost",0,0,0,0.36960431988066844,-0.51726923216416765,-7.6161441744028906,-34.381463286255212,-39.117881629259401,-55.014529604534914,-26.069597753853259,-10.789568309984418,-58.559086447276357,-31.304506306600103,-43.263053788301292,-8.5427441037301719,-58.504050285760485,43.551959333436372,37.28860184173891,25.541122832836521,null,-103.40513120798528,-214.77341162256266,-195.98471619195286]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,11.220925712694982,8.8456761751300661,8.3758495113236187,-12.54434210013909,1.1966444280888702,2.9327305473001317,7.58919873125609,7.6294622212430845,15.391845612930354,-5.4946909283117051,-5.3087823119910205,0.34083789139996767,-6.4512035673111718,null,-2.6069051523995106,0.8265513097756243,0.71476887985092818]
[null,"Additional Triad Avoidance cost",0,0,0,63.108328306827417,95.980027751646432,150.83901932462169,203.13579337843805,210.92031178098603,216.710623293548,224.53372634758068,222.78187061382494,225.60623092923311,228.3065115572299,223.63935273363347,235.48447693729531,217.4735148053627,210.97278600525635,202.58352477732308,192.09741955681818,null,737.36102544158257,1482.5735826943996,2075.0888163039926]
[null,"Total",0,0,0,-85.714842182744604,-9.7244687194636299,21.238111303252225,-135.14215671337644,227.93633949296498,245.98821686961685,383.2688196346482,83.810595356098588,232.23334660977596,168.3331990410054,141.36532186715118,277.04612609710068,84.969137765431469,30.060765195944754,45.130346884446936,55.79967258814014,null,181.76009270626122,859.52629597000498,1143.96564780167]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-77.149479622843501,-25.446904116448422,24.695164993913522,-405.59800916791119,-40.505467996653579,-88.1413438086106,221.36986984703117,-55.293637122819746,-37.369691859771137,-55.041083913370812,-115.45257957542481,21.555567077263618,-114.66724702814838,-63.546829445886829,-53.999009468915347,-34.081833957515073,null,-482.79611544688089,-494.98462654111438,-630.45495169717617]
[null,"Wholesale cost",0,0,0,-68.677498447872495,-68.836999555069269,-131.71229845024209,90.480596649656945,87.793701162761863,164.05761747789074,-24.020836705971305,-74.084714253011043,99.623163440290227,18.78307897249033,68.812140276000719,13.156980573341571,46.16161120228935,-155.60836838487012,-141.08360815709966,-121.30583227668831,null,33.207219071944365,85.884200129506354,-105.39826949304518]
[null,"CFD cost",0,0,0,0.36960431988066844,-0.51726923216416765,-7.6161441744028906,-34.381463286255212,-39.117881629259401,-55.014529604534914,-26.069597753853259,-10.789568309984418,-58.559086447276357,-31.304506306600103,-43.263053788301292,-8.5427441037301719,-58.504050285760485,43.551959333436372,37.28860184173891,25.541122832836521,null,-103.40513120798528,-214.77341162256266,-195.98471619195286]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,11.220925712694982,8.8456761751300661,8.3758495113236187,-12.54434210013909,1.1966444280888702,2.9327305473001317,7.58919873125609,7.6294622212430845,15.391845612930354,-5.4946909283117051,-5.3087823119910205,0.34083789139996767,-6.4512035673111718,null,-2.6069051523995106,0.8265513097756243,0.71476887985092818]
[null,"Additional Triad Avoidance cost",0,0,0,63.435983480106671,96.429560081677892,150.83901932462169,203.13579337843805,210.92031178098603,216.710623293548,224.53372634758068,222.78187061382494,225.60623092923311,228.3065115572299,223.63935273363347,235.48447693729531,217.4735148053627,210.97278600525635,202.58352477732308,192.09741955681818,null,738.02505215522388,1483.2376094080412,2075.7528430176339]
[null,"Total",0,0,0,-85.38718700946535,-9.2749363894321704,21.238111303252225,-135.14215671337644,227.93633949296498,245.98821686961685,383.2688196346482,83.810595356098588,232.23334660977596,168.3331990410054,141.36532186715118,277.04612609710068,84.969137765431469,30.060765195944754,45.130346884446936,55.79967258814014,null,182.42411941990252,860.19032268364617,1144.6296745153111]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,-6.09747439284547E-4,-99.706625154068206,-146.21183791914177,-172.7449190769255,-133.55985100737712,-85.074075842944126,-218.44130683071103,-114.09709599261487,-163.35762610631127,-222.48097491988983,-132.07699249349332,-145.12226995619199,-89.845868179810623,-50.649516624950707,null,-316.15225890786468,-787.540805885346,-1152.0850305747294]
[null,"Wholesale cost",0,0,0,-32.216687289452238,-9.2361786867604678,2.8994286199304042,228.47884581744074,94.250375317718863,197.76803987961102,254.99280399463169,236.9711047449382,416.81260147399735,458.41015521096415,267.04787796361779,147.61256814352964,149.42415187222286,80.974897679030619,-113.2561746028714,-111.10295462516115,null,362.77275857416271,1439.7805884592706,1540.4188990516482]
[null,"CFD cost",0,0,0,-8.7299120009817415,-14.600030587931204,-61.072091121363457,-90.244386807521067,-82.610507095985412,-96.056757457375411,-135.56242819395507,-144.93490434090393,-198.70728910243292,-239.78781697792451,-177.17578262700164,-148.19598518149868,-150.13748944516482,-149.65081062728518,-78.918483246689391,-90.883920135928861,null,-273.72909749987434,-863.38285813731738,-1211.5712592156601]
[null,"EEU",0,0,0,0,0,0,15.410216126461862,3.1166168410357855,3.5058930168359481,-10.115742633994714,2.5914828476424603,10.715051032941091,2.6392876147485964,-10.894570526254057,-11.905890051020481,-0.34860954981814984,-1.9108856852055744,-3.5087005192041651,-12.332188534977561,null,17.051467714599625,13.703398506985428,-2.9725195362221513]
[null,"Additional Triad Avoidance cost",0,0,0,194.29466743293287,246.02714214250076,353.73432790037481,460.25543416184644,507.06843885420648,557.50529393492661,612.42754279692213,640.54665335734376,689.19046188555239,730.02233208082907,757.45779808147813,767.5342482622417,759.29011903360436,773.14066948165589,787.70241060623039,793.11222363861384,null,1820.1170779162726,4083.8358521423829,6247.264051467856]
[null,"Total",0,0,0,153.3480681424989,222.1909328678091,295.56105565150244,514.19348414415981,375.61308599783393,489.97755029707264,588.18232495622692,650.10026076607642,699.56951845934691,837.1868619360024,673.07769678552893,532.56396625336231,626.15117941735093,557.43160089200376,502.17318405765479,528.14364371759552,null,1610.059947797296,3886.3961750859753,5421.0541411928943]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,-6.09747439284547E-4,-99.706625154068206,-146.21183791914177,-172.7449190769255,-133.55985100737712,-85.074075842944126,-218.44130683071103,-114.09709599261487,-163.35762610631127,-222.48097491988983,-132.07699249349332,-145.12226995619199,-89.845868179810623,-50.649516624950707,null,-316.15225890786468,-787.540805885346,-1152.0850305747294]
[null,"Wholesale cost",0,0,0,-32.216687289452238,-9.2361786867604678,2.8994286199304042,228.47884581744074,94.250375317718863,197.76803987961102,254.99280399463169,236.9711047449382,416.81260147399735,458.41015521096415,267.04787796361779,147.61256814352964,149.42415187222286,80.974897679030619,-113.2561746028714,-111.10295462516115,null,362.77275857416271,1439.7805884592706,1540.4188990516482]
[null,"CFD cost",0,0,0,-8.7299120009817415,-14.600030587931204,-61.072091121363457,-90.244386807521067,-82.610507095985412,-96.056757457375411,-135.56242819395507,-144.93490434090393,-198.70728910243292,-239.78781697792451,-177.17578262700164,-148.19598518149868,-150.13748944516482,-149.65081062728518,-78.918483246689391,-90.883920135928861,null,-273.72909749987434,-863.38285813731738,-1211.5712592156601]
[null,"EEU",0,0,0,0,0,0,15.410216126461862,3.1166168410357855,3.5058930168359481,-10.115742633994714,2.5914828476424603,10.715051032941091,2.6392876147485964,-10.894570526254057,-11.905890051020481,-0.34860954981814984,-1.9108856852055744,-3.5087005192041651,-12.332188534977561,null,17.051467714599625,13.703398506985428,-2.9725195362221513]
[null,"Additional Triad Avoidance cost",0,0,0,174.95190226570881,202.1917542047637,309.34025364578423,415.29555307852092,461.53553967864252,511.39207349536036,565.72660484194967,593.2505073696118,641.29152188032981,681.51291538926534,708.33012411835534,717.78043727802026,708.90219085056435,722.1105422139301,736.02189936352374,740.77303921340217,null,1626.4871791263497,3731.6374639846949,5752.8275809178895]
[null,"Total",0,0,0,134.00530297527484,178.35554493007203,251.16698139691189,469.23360306083424,330.08018682226998,443.86432985750639,541.48138700125446,602.80411477834446,651.67057845412432,788.67744524443867,623.95002282240614,482.81015526914086,575.76325123431093,506.40147362427797,450.49267281494815,475.80445929238391,null,1416.4300490073729,3534.1977869282878,4926.6176706429251]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,-6.09747439284547E-4,-99.706625154068206,-146.21183791914177,-172.7449190769255,-133.55985100737712,-85.074075842944126,-218.44130683071103,-114.09709599261487,-163.35762610631127,-222.48097491988983,-132.07699249349332,-145.12226995619199,-89.845868179810623,-50.649516624950707,null,-316.15225890786468,-787.540805885346,-1152.0850305747294]
[null,"Wholesale cost",0,0,0,-32.216687289452238,-9.2361786867604678,2.8994286199304042,228.47884581744074,94.250375317718863,197.76803987961102,254.99280399463169,236.9711047449382,416.81260147399735,458.41015521096415,267.04787796361779,147.61256814352964,149.42415187222286,80.974897679030619,-113.2561746028714,-111.10295462516115,null,362.77275857416271,1439.7805884592706,1540.4188990516482]
[null,"CFD cost",0,0,0,-8.7299120009817415,-14.600030587931204,-61.072091121363457,-90.244386807521067,-82.610507095985412,-96.056757457375411,-135.56242819395507,-144.93490434090393,-198.70728910243292,-239.78781697792451,-177.17578262700164,-148.19598518149868,-150.13748944516482,-149.65081062728518,-78.918483246689391,-90.883920135928861,null,-273.72909749987434,-863.38285813731738,-1211.5712592156601]
[null,"EEU",0,0,0,0,0,0,15.410216126461862,3.1166168410357855,3.5058930168359481,-10.115742633994714,2.5914828476424603,10.715051032941091,2.6392876147485964,-10.894570526254057,-11.905890051020481,-0.34860954981814984,-1.9108856852055744,-3.5087005192041651,-12.332188534977561,null,17.051467714599625,13.703398506985428,-2.9725195362221513]
[null,"Additional Triad Avoidance cost",0,0,0,66.653197152776556,117.01049441564342,223.07335034954772,327.92916964223434,373.05566312012877,421.78451223561063,474.9769864288894,501.34427617285576,548.21393675655622,590.34442083107547,615.99967815893342,624.27323073284106,614.20322579059371,626.20462956005781,642.86546694872754,646.42931893449577,null,1188.6029263719608,2989.5375467577619,4747.636273279506]
[null,"Total",0,0,0,25.706597862342576,93.174285140951753,164.90007810067539,381.86721962454766,241.60031026375623,354.25676859775672,450.7317685881942,510.89788358158836,558.59299333035074,697.5089506862488,531.61957686298422,389.30294872396166,481.06428617434028,410.49556097040568,357.33624040015195,381.46073901347751,null,978.54579625298413,2792.0978697013547,3921.4263630045425]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,-6.09747439284547E-4,-99.706625154068206,-146.21183791914177,-172.7449190769255,-133.55985100737712,-85.074075842944126,-218.44130683071103,-114.09709599261487,-163.35762610631127,-222.48097491988983,-132.07699249349332,-145.12226995619199,-89.845868179810623,-50.649516624950707,null,-316.15225890786468,-787.540805885346,-1152.0850305747294]
[null,"Wholesale cost",0,0,0,-32.216687289452238,-9.2361786867604678,2.8994286199304042,228.47884581744074,94.250375317718863,197.76803987961102,254.99280399463169,236.9711047449382,416.81260147399735,458.41015521096415,267.04787796361779,147.61256814352964,149.42415187222286,80.974897679030619,-113.2561746028714,-111.10295462516115,null,362.77275857416271,1439.7805884592706,1540.4188990516482]
[null,"CFD cost",0,0,0,-8.7299120009817415,-14.600030587931204,-61.072091121363457,-90.244386807521067,-82.610507095985412,-96.056757457375411,-135.56242819395507,-144.93490434090393,-198.70728910243292,-239.78781697792451,-177.17578262700164,-148.19598518149868,-150.13748944516482,-149.65081062728518,-78.918483246689391,-90.883920135928861,null,-273.72909749987434,-863.38285813731738,-1211.5712592156601]
[null,"EEU",0,0,0,0,0,0,15.410216126461862,3.1166168410357855,3.5058930168359481,-10.115742633994714,2.5914828476424603,10.715051032941091,2.6392876147485964,-10.894570526254057,-11.905890051020481,-0.34860954981814984,-1.9108856852055744,-3.5087005192041651,-12.332188534977561,null,17.051467714599625,13.703398506985428,-2.9725195362221513]
[null,"Additional Triad Avoidance cost",0,0,0,47.310431985552498,73.175106477906382,178.67927609495717,282.96928855890883,327.52276394456482,375.67129179604439,428.27604847391694,454.0481301851238,500.31499675133364,541.83500413951174,566.87200419581063,574.51941974861961,563.8152976075537,575.17450229233202,591.18495570602101,594.0901345092841,null,994.97302758203784,2637.3391586000744,4253.1998027295376]
[null,"Total",0,0,0,6.3638326951185178,49.338897203214714,120.50600384608484,336.90733854122215,196.06741108819227,308.14354815819047,404.03083063322174,463.6017375938564,510.69405332512815,648.99953399468507,482.49190289986143,339.54913773974022,430.67635799130028,359.46543370267989,305.65572915744542,329.12155458826584,null,784.91589746306113,2439.8994815436672,3426.9898924545741]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,-6.09747439284547E-4,-113.36652142582307,-30.781179711141704,-389.83335864634159,-168.97693078559496,-14.711907034856495,-160.98270410900341,-155.29971844694091,-19.265982385510597,-146.11504768897635,-164.19368928628023,-103.01093113422155,-91.154986328575546,-78.852189468718507,null,-398.51394993293309,-746.11885582122318,-1075.5128258225668]
[null,"Wholesale cost",0,0,0,-32.216687289452238,-9.2361786867604678,2.8994286199304042,158.73318988193932,144.41695634162897,310.70140295716919,230.90065326539116,132.46345030075099,316.39013626123779,286.5725618657234,219.45503171398013,220.0939187780823,108.92651594752897,27.57921375909973,-142.7366538697097,-83.733074113781186,null,428.91309111085047,1211.5258972910001,1300.6855978490894]
[null,"CFD cost",0,0,0,-8.7299120009817415,-14.600030587931204,-61.072091121363457,-83.790358225249264,-94.623437131561076,-118.14718906035456,-131.92618876679322,-113.36544714588229,-178.91367633647201,-167.79747601803123,-174.40127400459124,-182.39560533291623,-137.59944536907113,-115.35882185347621,-56.558819968039131,-100.33086252875466,null,-293.98748112338927,-798.59603260300855,-1133.7357832608755]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,0.83317396013163858,3.2086540546011122E-2,-3.3160475972197894,-10.612172163223875,9.0390081013810857,-8.1349763790921799,6.7854718329988728,4.1072141861334828,-3.4369019978336404,2.4148807671929582,-2.3868649409402707,null,7.2578538006385553,-1.2597312844153381,3.3025896952167715]
[null,"Additional Triad Avoidance cost",0,0,0,194.29466743293287,246.02714214250076,353.73432790037481,475.02265719515117,522.02387159283762,572.65133513003047,629.68400664384376,630.85758803579552,678.2241837733493,710.45720867370926,738.19727767155564,759.44839884138241,759.63340128366212,773.80035038158212,785.96959098282628,797.46963829375386,null,1854.1944297156911,4091.844032420172,6252.3450649575325]
[null,"Total",0,0,0,153.3480681424989,222.1909328678091,295.56105565150244,448.08780696824374,537.89747064390417,376.20536434063513,559.71362689739271,631.92763655858789,644.10576742588773,682.9715841758416,755.85007661634177,657.81713643057105,570.87399676197322,579.57290915515046,497.93401158369488,532.1666472415593,null,1597.8639435708576,3757.3953100025255,5347.0846434183977]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,-6.09747439284547E-4,-113.36652142582307,-30.781179711141704,-389.83335864634159,-168.97693078559496,-14.711907034856495,-160.98270410900341,-155.29971844694091,-19.265982385510597,-146.11504768897635,-164.19368928628023,-103.01093113422155,-91.154986328575546,-78.852189468718507,null,-398.51394993293309,-746.11885582122318,-1075.5128258225668]
[null,"Wholesale cost",0,0,0,-32.216687289452238,-9.2361786867604678,2.8994286199304042,158.73318988193932,144.41695634162897,310.70140295716919,230.90065326539116,132.46345030075099,316.39013626123779,286.5725618657234,219.45503171398013,220.0939187780823,108.92651594752897,27.57921375909973,-142.7366538697097,-83.733074113781186,null,428.91309111085047,1211.5258972910001,1300.6855978490894]
[null,"CFD cost",0,0,0,-8.7299120009817415,-14.600030587931204,-61.072091121363457,-83.790358225249264,-94.623437131561076,-118.14718906035456,-131.92618876679322,-113.36544714588229,-178.91367633647201,-167.79747601803123,-174.40127400459124,-182.39560533291623,-137.59944536907113,-115.35882185347621,-56.558819968039131,-100.33086252875466,null,-293.98748112338927,-798.59603260300855,-1133.7357832608755]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,0.83317396013163858,3.2086540546011122E-2,-3.3160475972197894,-10.612172163223875,9.0390081013810857,-8.1349763790921799,6.7854718329988728,4.1072141861334828,-3.4369019978336404,2.4148807671929582,-2.3868649409402707,null,7.2578538006385553,-1.2597312844153381,3.3025896952167715]
[null,"Additional Triad Avoidance cost",0,0,0,174.95190226570881,202.1917542047637,309.34025364578423,430.06277611182566,476.49097241727367,526.53811469046423,582.9830686888713,583.56144204806355,630.32524376812671,661.94779198214553,689.06960370843285,709.69458785716097,709.24547310062212,722.77022311385633,734.28907974011963,745.13045386854219,null,1660.5645309257677,3739.6456442624844,5757.9085944075641]
[null,"Total",0,0,0,134.00530297527484,178.35554493007203,251.16698139691189,403.12792588491823,492.36457146834016,330.09214390106888,513.01268894242025,584.63149057085593,596.20682742066515,634.46216748427787,706.72240265321898,608.06332544634961,520.48606857893321,528.54278188742467,446.25350034098824,479.82746281634758,null,1404.2340447809347,3405.1969218448371,4852.6481728684284]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,-6.09747439284547E-4,-113.36652142582307,-30.781179711141704,-389.83335864634159,-168.97693078559496,-14.711907034856495,-160.98270410900341,-155.29971844694091,-19.265982385510597,-146.11504768897635,-164.19368928628023,-103.01093113422155,-91.154986328575546,-78.852189468718507,null,-398.51394993293309,-746.11885582122318,-1075.5128258225668]
[null,"Wholesale cost",0,0,0,-32.216687289452238,-9.2361786867604678,2.8994286199304042,158.73318988193932,144.41695634162897,310.70140295716919,230.90065326539116,132.46345030075099,316.39013626123779,286.5725618657234,219.45503171398013,220.0939187780823,108.92651594752897,27.57921375909973,-142.7366538697097,-83.733074113781186,null,428.91309111085047,1211.5258972910001,1300.6855978490894]
[null,"CFD cost",0,0,0,-8.7299120009817415,-14.600030587931204,-61.072091121363457,-83.790358225249264,-94.623437131561076,-118.14718906035456,-131.92618876679322,-113.36544714588229,-178.91367633647201,-167.79747601803123,-174.40127400459124,-182.39560533291623,-137.59944536907113,-115.35882185347621,-56.558819968039131,-100.33086252875466,null,-293.98748112338927,-798.59603260300855,-1133.7357832608755]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,0.83317396013163858,3.2086540546011122E-2,-3.3160475972197894,-10.612172163223875,9.0390081013810857,-8.1349763790921799,6.7854718329988728,4.1072141861334828,-3.4369019978336404,2.4148807671929582,-2.3868649409402707,null,7.2578538006385553,-1.2597312844153381,3.3025896952167715]
[null,"Additional Triad Avoidance cost",0,0,0,66.653197152776556,117.01049441564342,223.07335034954772,342.69639267553907,388.01109585875992,436.9305534307145,492.23345027581104,491.65521085130752,537.24765864435312,570.77929742395554,596.73915774901093,616.18738131198177,614.54650804065147,626.86431045998404,637.16083682693329,646.76430197705042,null,1222.6802781713791,2997.5457270355514,4748.486727650713]
[null,"Total",0,0,0,25.706597862342576,93.174285140951753,164.90007810067539,315.76154244863164,403.88469490982641,240.48458264131918,422.26307052935999,492.72525937409995,503.12924229689162,543.29367292608788,614.39195669379706,514.55611890117029,425.78710351896257,432.63686923355237,349.1252574278019,381.46131092485581,null,966.34979202654586,2663.0970046179041,3843.2263061115759]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,-6.09747439284547E-4,-113.36652142582307,-30.781179711141704,-389.83335864634159,-168.97693078559496,-14.711907034856495,-160.98270410900341,-155.29971844694091,-19.265982385510597,-146.11504768897635,-164.19368928628023,-103.01093113422155,-91.154986328575546,-78.852189468718507,null,-398.51394993293309,-746.11885582122318,-1075.5128258225668]
[null,"Wholesale cost",0,0,0,-32.216687289452238,-9.2361786867604678,2.8994286199304042,158.73318988193932,144.41695634162897,310.70140295716919,230.90065326539116,132.46345030075099,316.39013626123779,286.5725618657234,219.45503171398013,220.0939187780823,108.92651594752897,27.57921375909973,-142.7366538697097,-83.733074113781186,null,428.91309111085047,1211.5258972910001,1300.6855978490894]
[null,"CFD cost",0,0,0,-8.7299120009817415,-14.600030587931204,-61.072091121363457,-83.790358225249264,-94.623437131561076,-118.14718906035456,-131.92618876679322,-113.36544714588229,-178.91367633647201,-167.79747601803123,-174.40127400459124,-182.39560533291623,-137.59944536907113,-115.35882185347621,-56.558819968039131,-100.33086252875466,null,-293.98748112338927,-798.59603260300855,-1133.7357832608755]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,0.83317396013163858,3.2086540546011122E-2,-3.3160475972197894,-10.612172163223875,9.0390081013810857,-8.1349763790921799,6.7854718329988728,4.1072141861334828,-3.4369019978336404,2.4148807671929582,-2.3868649409402707,null,7.2578538006385553,-1.2597312844153381,3.3025896952167715]
[null,"Additional Triad Avoidance cost",0,0,0,47.310431985552498,73.175106477906382,178.67927609495717,297.73651159221356,342.47819668319596,390.81733299114825,445.53251232083858,444.35906486357555,489.34871863913054,522.26988073239193,547.61148378588814,566.43357032776032,564.15857985761158,575.83418319225825,585.48032558422665,594.42511755183875,null,1029.0503793814562,2645.3473388778643,4254.0502571007446]
[null,"Total",0,0,0,6.3638326951185178,49.338897203214714,120.50600384608484,270.80166136530613,358.35179573426245,194.37136220175293,375.56213257438753,445.42911338636799,455.23030229166903,494.78425623452426,565.26428273067427,464.80230791694891,375.39917533592268,381.60674196582659,297.44474618509525,329.12212649964414,null,772.71989323662274,2310.8986164602165,3348.7898355616076]
[]
[]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,5.0012433803203749E-5,-113.09854323331047,-40.534128846419662,-364.73461423398658,-92.102995671618373,16.195672257624551,-159.48346435265444,-110.51447775466499,-113.35757731729609,-39.046647394019828,-148.88281252154388,-86.471264941124105,-51.399700117958673,-113.6978200162356,null,-387.29356092297945,-687.73110721410319,-931.89356769799167]
[null,"Wholesale cost",0,0,0,-31.868132118819631,-8.5753792535288085,-2.0184051385804196,75.235227852030221,117.04496466333876,265.7018581502125,224.37945339400903,130.07287480037849,315.86661476823792,203.1153961875716,124.18202380927687,-132.36361450416007,-64.325349055678089,-84.992694788310473,-205.48132791520402,-94.987964934251067,null,306.33974131805542,970.12488628341237,646.6315343731543]
[null,"CFD cost",0,0,0,-8.7553615705520969,-14.687127184922364,-60.804448737938202,-73.203393968627978,-90.82290092906598,-115.27937409742005,-138.61483120223525,-114.22187253042659,-182.11241563029239,-134.71252590274329,-138.35327726141651,-42.315407646312082,-70.459899739521632,-68.188281632821813,-23.872638663464784,-91.512036716314583,null,-280.55363071962643,-749.18291332911872,-913.52259972586864]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-12.575618062688214,-6.1519221124009,-3.9349889632278021,11.472769919972308,0.69315672003701678,-12.736576225070024,-12.723961628982714,-5.8475960596579704,-5.1217333552266311,3.5583257191829993,null,9.2717502808094476,1.3027717172003195,-17.802316496368334]
[null,"Additional Triad Avoidance cost",0,0,0,194.29466743293287,246.02714214250076,353.73432790037481,475.02265719515117,522.02387159283762,570.75807998064249,625.84923690008338,643.27322247089853,679.25751535278573,699.95722171871466,723.46018492221401,749.88732799689296,749.81198305060718,763.71526660697009,775.61748122348058,786.84709927732001,null,1852.8052897743275,4081.1061864246685,6213.5182409968475]
[null,"Total",0,0,0,153.67117374356116,222.7646357040496,290.91152403628996,375.44478738746852,504.57306603283104,360.02385794213876,606.93524535755057,669.16797488607403,649.59326117484898,669.31838416885034,596.62451087281534,523.4250822273309,453.41996010488089,518.21542918505565,489.74208117162647,490.20760332970178,null,1500.5695897305866,3615.6198238820589,4996.9312914497732]
[]
[]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,5.0012433803203749E-5,-113.09854323331047,-40.534128846419662,-364.73461423398658,-92.102995671618373,16.195672257624551,-159.48346435265444,-110.51447775466499,-113.35757731729609,-39.046647394019828,-148.88281252154388,-86.471264941124105,-51.399700117958673,-113.6978200162356,null,-387.29356092297945,-687.73110721410319,-931.89356769799167]
[null,"Wholesale cost",0,0,0,-31.868132118819631,-8.5753792535288085,-2.0184051385804196,75.235227852030221,117.04496466333876,265.7018581502125,224.37945339400903,130.07287480037849,315.86661476823792,203.1153961875716,124.18202380927687,-132.36361450416007,-64.325349055678089,-84.992694788310473,-205.48132791520402,-94.987964934251067,null,306.33974131805542,970.12488628341237,646.6315343731543]
[null,"CFD cost",0,0,0,-8.7553615705520969,-14.687127184922364,-60.804448737938202,-73.203393968627978,-90.82290092906598,-115.27937409742005,-138.61483120223525,-114.22187253042659,-182.11241563029239,-134.71252590274329,-138.35327726141651,-42.315407646312082,-70.459899739521632,-68.188281632821813,-23.872638663464784,-91.512036716314583,null,-280.55363071962643,-749.18291332911872,-913.52259972586864]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-12.575618062688214,-6.1519221124009,-3.9349889632278021,11.472769919972308,0.69315672003701678,-12.736576225070024,-12.723961628982714,-5.8475960596579704,-5.1217333552266311,3.5583257191829993,null,9.2717502808094476,1.3027717172003195,-17.802316496368334]
[null,"Additional Triad Avoidance cost",0,0,0,174.95190226570881,202.1917542047637,309.34025364578423,430.06277611182566,476.49097241727367,524.64485954107624,579.14829894511092,595.97707648316657,631.35857534756315,651.44780502715093,674.33251095909122,700.13351701267152,699.42405486756718,712.6851393392443,723.93696998077394,734.50791485210834,null,1659.1753909844042,3728.9077982669801,5719.0817704468782]
[null,"Total",0,0,0,134.3284085763371,178.92924776631253,246.51744978169941,330.48490630414301,459.04016685726708,313.91063750257251,560.23430740257811,621.87182889834207,601.69432116962639,620.80896747728661,547.49683690969255,473.67127124310952,403.03203192184088,467.18530191732992,438.06156992891982,437.86841890449011,null,1306.9396909406632,3263.4214357243704,4502.494820899803]
[]
[]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,5.0012433803203749E-5,-113.09854323331047,-40.534128846419662,-364.73461423398658,-92.102995671618373,16.195672257624551,-159.48346435265444,-110.51447775466499,-113.35757731729609,-39.046647394019828,-148.88281252154388,-86.471264941124105,-51.399700117958673,-113.6978200162356,null,-387.29356092297945,-687.73110721410319,-931.89356769799167]
[null,"Wholesale cost",0,0,0,-31.868132118819631,-8.5753792535288085,-2.0184051385804196,75.235227852030221,117.04496466333876,265.7018581502125,224.37945339400903,130.07287480037849,315.86661476823792,203.1153961875716,124.18202380927687,-132.36361450416007,-64.325349055678089,-84.992694788310473,-205.48132791520402,-94.987964934251067,null,306.33974131805542,970.12488628341237,646.6315343731543]
[null,"CFD cost",0,0,0,-8.7553615705520969,-14.687127184922364,-60.804448737938202,-73.203393968627978,-90.82290092906598,-115.27937409742005,-138.61483120223525,-114.22187253042659,-182.11241563029239,-134.71252590274329,-138.35327726141651,-42.315407646312082,-70.459899739521632,-68.188281632821813,-23.872638663464784,-91.512036716314583,null,-280.55363071962643,-749.18291332911872,-913.52259972586864]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-12.575618062688214,-6.1519221124009,-3.9349889632278021,11.472769919972308,0.69315672003701678,-12.736576225070024,-12.723961628982714,-5.8475960596579704,-5.1217333552266311,3.5583257191829993,null,9.2717502808094476,1.3027717172003195,-17.802316496368334]
[null,"Additional Triad Avoidance cost",0,0,0,66.653197152776556,117.01049441564342,223.07335034954772,342.69639267553907,388.01109585875992,435.03729828132651,488.39868053205066,504.07084528641053,538.28099022378956,560.27931046896106,582.0020649996693,606.62631046749232,604.72508980759653,616.77922668537201,626.8087270675876,636.14176296061657,null,1221.2911382300156,2986.8078810400475,4709.6599036900252]
[null,"Total",0,0,0,26.029703463404829,93.747987977192253,160.25054648546291,243.1185228678564,370.56029029875333,224.30307624282278,469.48468898951785,529.96559770158603,508.61673604585286,529.64047291909674,455.16639095027062,380.16406469793031,308.33306686187024,371.27938926345763,340.93332701573348,339.50226701299835,null,869.05543818627473,2521.3215184974379,3493.0729541429509]
[]
[]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,5.0012433803203749E-5,-113.09854323331047,-40.534128846419662,-364.73461423398658,-92.102995671618373,16.195672257624551,-159.48346435265444,-110.51447775466499,-113.35757731729609,-39.046647394019828,-148.88281252154388,-86.471264941124105,-51.399700117958673,-113.6978200162356,null,-387.29356092297945,-687.73110721410319,-931.89356769799167]
[null,"Wholesale cost",0,0,0,-31.868132118819631,-8.5753792535288085,-2.0184051385804196,75.235227852030221,117.04496466333876,265.7018581502125,224.37945339400903,130.07287480037849,315.86661476823792,203.1153961875716,124.18202380927687,-132.36361450416007,-64.325349055678089,-84.992694788310473,-205.48132791520402,-94.987964934251067,null,306.33974131805542,970.12488628341237,646.6315343731543]
[null,"CFD cost",0,0,0,-8.7553615705520969,-14.687127184922364,-60.804448737938202,-73.203393968627978,-90.82290092906598,-115.27937409742005,-138.61483120223525,-114.22187253042659,-182.11241563029239,-134.71252590274329,-138.35327726141651,-42.315407646312082,-70.459899739521632,-68.188281632821813,-23.872638663464784,-91.512036716314583,null,-280.55363071962643,-749.18291332911872,-913.52259972586864]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-12.575618062688214,-6.1519221124009,-3.9349889632278021,11.472769919972308,0.69315672003701678,-12.736576225070024,-12.723961628982714,-5.8475960596579704,-5.1217333552266311,3.5583257191829993,null,9.2717502808094476,1.3027717172003195,-17.802316496368334]
[null,"Additional Triad Avoidance cost",0,0,0,47.310431985552498,73.175106477906382,178.67927609495717,297.73651159221356,342.47819668319596,388.92407784176027,441.6977425770782,456.77469929867857,490.38205021856697,511.76989377739733,532.87439103654651,556.87249948327087,554.33716162455653,565.74909941764622,575.12821582488095,583.8025785354049,null,1027.6612394400927,2634.6094928823595,4215.2234331400578]
[null,"Total",0,0,0,6.6869382961807702,49.912600039455214,115.85647223087236,198.15864178453089,325.02739112318937,178.18985580325653,422.78375103454539,482.66945171385413,460.71779604063028,481.13105622753295,406.03871698714784,330.41025371370887,257.94513867883023,320.24926199573184,289.25281577302684,287.16308258778668,null,675.42553939635161,2169.1231303397503,2998.6364835929835]
[]
[]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,5.3871789077675203E-5,-112.83770221569284,32.652123029166432,-296.74444200366906,-48.875408213730225,-537.81478664078452,-145.55626958027801,-87.113472158424656,-240.26534243183528,-75.72920763010643,-42.169672172672335,-95.089119153301112,-0.59821148043783978,5.3717171832961412,null,-281.62355850100494,-985.10516523455669,-1105.138659191497]
[null,"Wholesale cost",0,0,0,-31.694560921307129,-1.5379459998694074,1.961489066012291,70.640944302238495,94.055609021819691,265.39974845803954,96.546668816372403,46.64354531167919,252.39919450689922,288.94091706945983,287.35067101648019,51.278812914151786,66.39238120839218,-35.889796714200202,-212.17325533447001,21.41239147919805,null,294.36286012869647,924.05851221951173,869.86924469432483]
[null,"CFD cost",0,0,0,-8.744747797766351,-15.220687070017565,-60.916650131075158,-70.800963574827136,-85.819038395788738,-136.33440805878104,-116.16785514818972,-102.4409900518832,-160.67230540122569,-150.07288856243471,-186.27917178025274,-117.55455153673901,-114.37392908316195,-86.708574503254781,-22.29133455417599,-146.21314667303352,null,-290.84535137286417,-760.73280311772305,-1033.2288671015729]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-23.190065999687292,-10.421736114767562,-6.3437203276051335,14.174237021752973,7.55649613327639,-8.1666366883572579,-8.1526538826328334,-4.1641649616840226,1.8411001145323986,-14.97107672044632,null,9.2717502808094476,-4.7732837149465093,-23.465958676733663]
[null,"Additional Triad Avoidance cost",0,0,0,194.29466743293287,246.02714214250076,353.73432790037481,475.02265719515117,522.02387159283762,570.75807998064249,625.84923690008338,643.27322247089853,681.22408619625912,703.94049168206379,725.4772034869884,751.93005366102238,751.88074345359303,765.81039356411179,777.7393107790956,794.4290646570455,null,1852.8052897743275,4086.200626860581,6227.2785572454131]
[null,"Total",0,0,0,153.8553587138594,229.2685090726138,294.77922070710099,373.51377524909526,559.77382480017536,406.65688651892231,534.16257635484851,39.239254975142444,621.05098539404946,769.86928505241724,593.839856424657,601.75847071997146,653.5768695235181,543.95873823167165,544.51760952454413,660.02894992605979,null,1583.9709903099645,3259.6478870128662,4935.3143169699333]
[]
[]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,5.3871789077675203E-5,-112.83770221569284,32.652123029166432,-296.74444200366906,-48.875408213730225,-537.81478664078452,-145.55626958027801,-87.113472158424656,-240.26534243183528,-75.72920763010643,-42.169672172672335,-95.089119153301112,-0.59821148043783978,5.3717171832961412,null,-281.62355850100494,-985.10516523455669,-1105.138659191497]
[null,"Wholesale cost",0,0,0,-31.694560921307129,-1.5379459998694074,1.961489066012291,70.640944302238495,94.055609021819691,265.39974845803954,96.546668816372403,46.64354531167919,252.39919450689922,288.94091706945983,287.35067101648019,51.278812914151786,66.39238120839218,-35.889796714200202,-212.17325533447001,21.41239147919805,null,294.36286012869647,924.05851221951173,869.86924469432483]
[null,"CFD cost",0,0,0,-8.744747797766351,-15.220687070017565,-60.916650131075158,-70.800963574827136,-85.819038395788738,-136.33440805878104,-116.16785514818972,-102.4409900518832,-160.67230540122569,-150.07288856243471,-186.27917178025274,-117.55455153673901,-114.37392908316195,-86.708574503254781,-22.29133455417599,-146.21314667303352,null,-290.84535137286417,-760.73280311772305,-1033.2288671015729]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-23.190065999687292,-10.421736114767562,-6.3437203276051335,14.174237021752973,7.55649613327639,-8.1666366883572579,-8.1526538826328334,-4.1641649616840226,1.8411001145323986,-14.97107672044632,null,9.2717502808094476,-4.7732837149465093,-23.465958676733663]
[null,"Additional Triad Avoidance cost",0,0,0,174.95190226570881,202.1917542047637,309.34025364578423,430.06277611182566,476.49097241727367,524.64485954107624,579.14829894511092,595.97707648316657,633.32514619103654,655.43107499050006,676.34952952386561,702.17624267680094,701.49281527055302,714.780266296386,726.05879953638896,742.08988023183383,null,1659.1753909844042,3734.002238702893,5732.842086695443]
[null,"Total",0,0,0,134.51259354663534,185.43312113487673,250.38514645251044,328.55389416576975,514.24092562461135,360.54366607935606,487.46163839987611,-8.0568910125895172,573.15204538882688,721.35986836085351,544.71218246153421,552.00465973575001,603.1889413404781,492.92861096394586,492.83709828183748,607.68976550084813,null,1390.3410915200416,2907.4494988551787,4440.8778464199659]
[]
[]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,5.3871789077675203E-5,-112.83770221569284,32.652123029166432,-296.74444200366906,-48.875408213730225,-537.81478664078452,-145.55626958027801,-87.113472158424656,-240.26534243183528,-75.72920763010643,-42.169672172672335,-95.089119153301112,-0.59821148043783978,5.3717171832961412,null,-281.62355850100494,-985.10516523455669,-1105.138659191497]
[null,"Wholesale cost",0,0,0,-31.694560921307129,-1.5379459998694074,1.961489066012291,70.640944302238495,94.055609021819691,265.39974845803954,96.546668816372403,46.64354531167919,252.39919450689922,288.94091706945983,287.35067101648019,51.278812914151786,66.39238120839218,-35.889796714200202,-212.17325533447001,21.41239147919805,null,294.36286012869647,924.05851221951173,869.86924469432483]
[null,"CFD cost",0,0,0,-8.744747797766351,-15.220687070017565,-60.916650131075158,-70.800963574827136,-85.819038395788738,-136.33440805878104,-116.16785514818972,-102.4409900518832,-160.67230540122569,-150.07288856243471,-186.27917178025274,-117.55455153673901,-114.37392908316195,-86.708574503254781,-22.29133455417599,-146.21314667303352,null,-290.84535137286417,-760.73280311772305,-1033.2288671015729]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-23.190065999687292,-10.421736114767562,-6.3437203276051335,14.174237021752973,7.55649613327639,-8.1666366883572579,-8.1526538826328334,-4.1641649616840226,1.8411001145323986,-14.97107672044632,null,9.2717502808094476,-4.7732837149465093,-23.465958676733663]
[null,"Additional Triad Avoidance cost",0,0,0,66.653197152776556,117.01049441564342,223.07335034954772,342.69639267553907,388.01109585875992,435.03729828132651,488.39868053205066,504.07084528641053,540.24756106726295,564.26258043231019,584.01908356444369,608.66903613162174,606.79385021058238,618.87435364251371,628.93055662320262,643.72372834034206,null,1221.2911382300156,2991.90232147596,4723.4202199385918]
[null,"Total",0,0,0,26.213888433703076,100.25186134575645,164.11824315627393,241.18751072948314,425.7610490660976,270.93610481960633,396.71201998681585,-99.963122209345556,480.07446026505335,630.19137380266363,452.38173650211229,458.49745319057081,508.48997628050745,397.02269831007357,395.70885536865114,509.32361360935641,null,952.45683876565249,2165.3495816282461,3431.4559796631138]
[]
[]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,5.3871789077675203E-5,-112.83770221569284,32.652123029166432,-296.74444200366906,-48.875408213730225,-537.81478664078452,-145.55626958027801,-87.113472158424656,-240.26534243183528,-75.72920763010643,-42.169672172672335,-95.089119153301112,-0.59821148043783978,5.3717171832961412,null,-281.62355850100494,-985.10516523455669,-1105.138659191497]
[null,"Wholesale cost",0,0,0,-31.694560921307129,-1.5379459998694074,1.961489066012291,70.640944302238495,94.055609021819691,265.39974845803954,96.546668816372403,46.64354531167919,252.39919450689922,288.94091706945983,287.35067101648019,51.278812914151786,66.39238120839218,-35.889796714200202,-212.17325533447001,21.41239147919805,null,294.36286012869647,924.05851221951173,869.86924469432483]
[null,"CFD cost",0,0,0,-8.744747797766351,-15.220687070017565,-60.916650131075158,-70.800963574827136,-85.819038395788738,-136.33440805878104,-116.16785514818972,-102.4409900518832,-160.67230540122569,-150.07288856243471,-186.27917178025274,-117.55455153673901,-114.37392908316195,-86.708574503254781,-22.29133455417599,-146.21314667303352,null,-290.84535137286417,-760.73280311772305,-1033.2288671015729]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-23.190065999687292,-10.421736114767562,-6.3437203276051335,14.174237021752973,7.55649613327639,-8.1666366883572579,-8.1526538826328334,-4.1641649616840226,1.8411001145323986,-14.97107672044632,null,9.2717502808094476,-4.7732837149465093,-23.465958676733663]
[null,"Additional Triad Avoidance cost",0,0,0,47.310431985552498,73.175106477906382,178.67927609495717,297.73651159221356,342.47819668319596,388.92407784176027,441.6977425770782,456.77469929867857,492.34862106204037,515.75316374074646,534.8914096013209,558.91522514740029,556.40592202754237,567.84422637478792,577.25004538049598,591.38454391513039,null,1027.6612394400927,2639.7039333182724,4228.9837493886234]
[null,"Total",0,0,0,6.8711232664790174,56.416473408019414,119.72416890168338,196.22762964615762,380.22814989053364,224.82288438004008,350.01108203184339,-147.25926819707752,432.17552025983076,581.6819571110999,403.2540625389895,408.74364220634936,458.10204809746745,345.99257104234778,344.0283441259445,456.98442918414474,null,758.8269399757296,1813.1511934705584,2937.0195091131454]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.617081748634746,-21.992904304568128,10.748094012083811,-158.85888603015246,-149.41333169965696,-133.30611249219305,-295.87469671653139,-74.040144655901145,-314.76769955292684,-120.0452886123835,-389.27633220789903,-252.14573159490658,-257.27449068691988,-169.76341708926236,-147.66273284897159,-74.630811124104525,null,-378.69365010757986,-1164.7115607445069,-1676.4950379942879]
[null,"Wholesale cost",0,0,0,-68.876783422771041,7.6433379878508276,-116.472025439969,209.57275501377808,81.220394326188398,157.45549447236044,296.44036250843783,222.04375264759801,568.23649503850902,464.66043082157921,411.23266125560986,195.01883830691986,213.07868021278955,42.772144727940031,-40.011306293059533,-104.24886347422762,null,193.59525030308922,1483.0425978226801,1670.3978760959174]
[null,"CFD cost",0,0,0,-8.2474866124825716,-17.83253611214344,-50.434849584209431,-91.73371510555495,-78.650391031651438,-95.43051400388569,-146.11431105546166,-136.89352471365885,-240.47915123918978,-245.13234428561566,-230.81087757751908,-147.6365369033235,-192.98026893247788,-134.11592874319135,-108.33955558343689,-95.108472421580473,null,-265.08071817217495,-920.90301721880166,-1302.8456651147576]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,-6.2871942228127082,-5.2487031717347179,2.9884956384642152,-5.8566143138354221,-1.2814681567115187,-16.355459230145122,2.0837034590348154,11.592530900052513,-8.7141491300122631,-6.5719124219680616,-2.6182854782376701,-11.065323592712716,null,-13.378912790687712,-25.290303604126638,-34.223500608695794]
[null,"Additional Triad Avoidance cost",0,0,0,203.82560779473116,255.79739896552289,363.75999868166411,466.80553798257921,513.71844683625761,564.22689371015804,619.22226627537896,647.42071347240767,694.1750358704785,729.58719865849366,751.02324425139079,771.94482054233322,763.6936878654376,777.53639712605627,790.64863410349381,795.88130692282061,null,1859.9351867786045,4132.2245578344837,6306.3007532782904]
[null,"Total",0,0,0,85.338609596095637,221.29237328509726,200.6915776603507,433.53099892587295,360.58792420832492,487.69705851470502,476.66211665028794,652.67418243661029,705.88321196015943,812.71453735192858,544.25239918061732,578.77392125107554,517.8034593288171,509.85728359957449,492.01675389978811,510.82783631019527,null,1396.3771560112507,3504.3622740897276,4963.1344256564653]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.617081748634746,-21.992904304568128,10.748094012083811,-158.85888603015246,-149.41333169965696,-133.30611249219305,-295.87469671653139,-74.040144655901145,-314.76769955292684,-120.0452886123835,-389.27633220789903,-252.14573159490658,-257.27449068691988,-169.76341708926236,-147.66273284897159,-74.630811124104525,null,-378.69365010757986,-1164.7115607445069,-1676.4950379942879]
[null,"Wholesale cost",0,0,0,-68.876783422771041,7.6433379878508276,-116.472025439969,209.57275501377808,81.220394326188398,157.45549447236044,296.44036250843783,222.04375264759801,568.23649503850902,464.66043082157921,411.23266125560986,195.01883830691986,213.07868021278955,42.772144727940031,-40.011306293059533,-104.24886347422762,null,193.59525030308922,1483.0425978226801,1670.3978760959174]
[null,"CFD cost",0,0,0,-8.2474866124825716,-17.83253611214344,-50.434849584209431,-91.73371510555495,-78.650391031651438,-95.43051400388569,-146.11431105546166,-136.89352471365885,-240.47915123918978,-245.13234428561566,-230.81087757751908,-147.6365369033235,-192.98026893247788,-134.11592874319135,-108.33955558343689,-95.108472421580473,null,-265.08071817217495,-920.90301721880166,-1302.8456651147576]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,-6.2871942228127082,-5.2487031717347179,2.9884956384642152,-5.8566143138354221,-1.2814681567115187,-16.355459230145122,2.0837034590348154,11.592530900052513,-8.7141491300122631,-6.5719124219680616,-2.6182854782376701,-11.065323592712716,null,-13.378912790687712,-25.290303604126638,-34.223500608695794]
[null,"Additional Triad Avoidance cost",0,0,0,184.4828426275071,211.96201102778582,319.36592442707354,421.8456568992537,468.18554766069366,518.11367327059179,572.5213283204065,600.12456748467571,646.27609586525591,681.07778196692993,701.895570288268,722.19100955811177,713.30575968239759,726.50626985833048,738.96812286078716,743.54212249760894,null,1666.3052879886811,3780.0261696767948,5811.8642827283193]
[null,"Total",0,0,0,65.995844428871578,177.45698534736016,156.29750340576012,388.57111784254744,315.05502503276091,441.58383807513877,429.96117869531548,605.37803644887833,657.98427195493684,764.20512066036486,495.12472521749453,529.02011026685409,467.41553114577709,458.8271563318487,440.33624265708147,458.4886518849836,null,1202.747257221328,3152.1638859320401,4468.697955106496]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.617081748634746,-21.992904304568128,10.748094012083811,-158.85888603015246,-149.41333169965696,-133.30611249219305,-295.87469671653139,-74.040144655901145,-314.76769955292684,-120.0452886123835,-389.27633220789903,-252.14573159490658,-257.27449068691988,-169.76341708926236,-147.66273284897159,-74.630811124104525,null,-378.69365010757986,-1164.7115607445069,-1676.4950379942879]
[null,"Wholesale cost",0,0,0,-68.876783422771041,7.6433379878508276,-116.472025439969,209.57275501377808,81.220394326188398,157.45549447236044,296.44036250843783,222.04375264759801,568.23649503850902,464.66043082157921,411.23266125560986,195.01883830691986,213.07868021278955,42.772144727940031,-40.011306293059533,-104.24886347422762,null,193.59525030308922,1483.0425978226801,1670.3978760959174]
[null,"CFD cost",0,0,0,-8.2474866124825716,-17.83253611214344,-50.434849584209431,-91.73371510555495,-78.650391031651438,-95.43051400388569,-146.11431105546166,-136.89352471365885,-240.47915123918978,-245.13234428561566,-230.81087757751908,-147.6365369033235,-192.98026893247788,-134.11592874319135,-108.33955558343689,-95.108472421580473,null,-265.08071817217495,-920.90301721880166,-1302.8456651147576]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,-6.2871942228127082,-5.2487031717347179,2.9884956384642152,-5.8566143138354221,-1.2814681567115187,-16.355459230145122,2.0837034590348154,11.592530900052513,-8.7141491300122631,-6.5719124219680616,-2.6182854782376701,-11.065323592712716,null,-13.378912790687712,-25.290303604126638,-34.223500608695794]
[null,"Additional Triad Avoidance cost",0,0,0,76.184137514574843,126.78075123866554,233.09902113083703,334.47927346296717,379.70567110217991,428.50611201084206,481.77170990734624,508.21833628791967,553.19851074148232,589.86046775937007,609.51568246825877,628.63373101098489,618.55608444790539,630.54900072379075,644.32770181439332,649.14572830905342,null,1228.4210352342923,3037.8644926821617,4805.6971464868366]
[null,"Total",0,0,0,-42.302860684060676,92.275725558239898,70.030600109523618,301.20473440626097,226.57514847424719,351.97627681538904,339.21156028225522,513.47180525212229,564.90668683116326,672.98780645280499,402.7448373974853,435.46283171972721,372.66585591128489,362.86988719730897,345.69582161068763,364.09225769642808,null,764.86300446693906,2410.002208937407,3462.5308188650124]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.617081748634746,-21.992904304568128,10.748094012083811,-158.85888603015246,-149.41333169965696,-133.30611249219305,-295.87469671653139,-74.040144655901145,-314.76769955292684,-120.0452886123835,-389.27633220789903,-252.14573159490658,-257.27449068691988,-169.76341708926236,-147.66273284897159,-74.630811124104525,null,-378.69365010757986,-1164.7115607445069,-1676.4950379942879]
[null,"Wholesale cost",0,0,0,-68.876783422771041,7.6433379878508276,-116.472025439969,209.57275501377808,81.220394326188398,157.45549447236044,296.44036250843783,222.04375264759801,568.23649503850902,464.66043082157921,411.23266125560986,195.01883830691986,213.07868021278955,42.772144727940031,-40.011306293059533,-104.24886347422762,null,193.59525030308922,1483.0425978226801,1670.3978760959174]
[null,"CFD cost",0,0,0,-8.2474866124825716,-17.83253611214344,-50.434849584209431,-91.73371510555495,-78.650391031651438,-95.43051400388569,-146.11431105546166,-136.89352471365885,-240.47915123918978,-245.13234428561566,-230.81087757751908,-147.6365369033235,-192.98026893247788,-134.11592874319135,-108.33955558343689,-95.108472421580473,null,-265.08071817217495,-920.90301721880166,-1302.8456651147576]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,-6.2871942228127082,-5.2487031717347179,2.9884956384642152,-5.8566143138354221,-1.2814681567115187,-16.355459230145122,2.0837034590348154,11.592530900052513,-8.7141491300122631,-6.5719124219680616,-2.6182854782376701,-11.065323592712716,null,-13.378912790687712,-25.290303604126638,-34.223500608695794]
[null,"Additional Triad Avoidance cost",0,0,0,56.841372347350784,82.945363300928506,188.70494687624648,289.51939237964166,334.17277192661595,382.39289157127581,435.07077195237378,460.92219030018771,505.29957073625974,541.35105106780645,560.38800850513599,578.87992002676333,568.1681562648655,579.51887345606497,592.64719057168679,596.80654388384164,null,1034.7911364443696,2685.6661045244741,4311.2606759368673]
[null,"Total",0,0,0,-61.645625851284734,48.440337620502859,25.636525854933069,256.24485332293546,181.04224929868323,305.86305637582279,292.51062232728276,466.17565926439033,517.00774682594067,624.47838976124137,353.61716343436251,385.70902073550565,322.277927728245,311.83975992958318,294.0153103679811,311.75307327121629,null,571.23310567701617,2057.8038207797194,2968.0943483150436]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.8769757868738,-25.680168427871536,24.695115222338245,-221.10001663470007,-271.14256476450669,-225.17393367952764,-185.23740385319979,-106.668118585618,-290.87823192461838,-208.52601928319291,-352.29942747375617,-107.86180586783189,-269.89339446762915,-215.97477448037284,-164.17928356361847,-131.87003500767742,null,-613.43486444712687,-1361.2899451249259,-1858.6434171712233]
[null,"Wholesale cost",0,0,0,-69.397884161513502,-64.756420522740882,-113.65333469417237,90.204094575568888,184.93261004160013,335.05635670543779,266.80465018108953,164.63465233184615,590.93550448992028,533.34783815893024,441.39736381404146,191.42769797886103,246.09608310549083,12.881594513548407,-26.459018576280869,-120.47561303081784,null,249.72431424901589,1556.416273350028,1742.8698264805105]
[null,"CFD cost",0,0,0,-9.5992745939589383,-12.862137666724884,-50.929234739101901,-78.734038262578494,-96.530516601538295,-124.29481839553777,-143.96715316138599,-118.93158213560395,-245.65245520769693,-258.91736839690861,-240.04746835086581,-145.36604303955809,-208.75740266446675,-118.51636730510889,-113.48636453843122,-89.202651370725192,null,-287.01534344137565,-946.95653169422746,-1327.6494703136382]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Additional Triad Avoidance cost",0,0,0,212.4648721227303,264.54352436516155,372.62499130489613,475.79400358863654,520.99266051974678,569.71159544873444,624.78852317887242,653.07484593400591,699.91490079630148,733.38263619930558,754.87918666724795,775.86580720187953,767.694872410073,781.61805320614849,793.37022431365028,798.65386293553775,null,1898.6527568307531,4187.3684221989115,6371.2741979643461]
[null,"Total",0,0,0,53.224940841647367,150.34147418039603,217.76990670332208,262.34841347288119,344.13999464036351,563.28429236008742,559.26273040652677,591.57433729404113,762.57382386838106,804.45259999573773,620.99528665633738,723.94706593761998,523.96588394570381,458.19390442601474,484.77043684905863,444.18084446890407,null,1230.9684094340309,3435.3051210779113,4916.9286897991115]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.8769757868738,-25.680168427871536,24.695115222338245,-221.10001663470007,-271.14256476450669,-225.17393367952764,-185.23740385319979,-106.668118585618,-290.87823192461838,-208.52601928319291,-352.29942747375617,-107.86180586783189,-269.89339446762915,-215.97477448037284,-164.17928356361847,-131.87003500767742,null,-613.43486444712687,-1361.2899451249259,-1858.6434171712233]
[null,"Wholesale cost",0,0,0,-69.397884161513502,-64.756420522740882,-113.65333469417237,90.204094575568888,184.93261004160013,335.05635670543779,266.80465018108953,164.63465233184615,590.93550448992028,533.34783815893024,441.39736381404146,191.42769797886103,246.09608310549083,12.881594513548407,-26.459018576280869,-120.47561303081784,null,249.72431424901589,1556.416273350028,1742.8698264805105]
[null,"CFD cost",0,0,0,-9.5992745939589383,-12.862137666724884,-50.929234739101901,-78.734038262578494,-96.530516601538295,-124.29481839553777,-143.96715316138599,-118.93158213560395,-245.65245520769693,-258.91736839690861,-240.04746835086581,-145.36604303955809,-208.75740266446675,-118.51636730510889,-113.48636453843122,-89.202651370725192,null,-287.01534344137565,-946.95653169422746,-1327.6494703136382]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Additional Triad Avoidance cost",0,0,0,193.12210695550624,220.70813642742451,328.23091705030555,430.83412250531103,475.45976134418282,523.59837500916819,578.08758522389996,605.77869994627395,652.0159607910789,684.87321950774185,705.75151270412516,726.11199621765809,717.306944227033,730.5879259384227,741.68971307094364,746.31467851032608,null,1705.02285804083,3835.170034041224,5876.8377274143777]
[null,"Total",0,0,0,33.882175674423308,106.50608624265899,173.3758324487315,217.38853238955568,298.60709546479961,517.17107192052117,512.56179245155431,544.27819130630917,714.67488386315847,755.943183304174,571.8676126932146,674.19325495339854,473.57795576266381,407.16377715828895,433.08992560635198,391.8416600436924,null,1037.3385106441078,3083.1067329202233,4422.4922192491431]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.8769757868738,-25.680168427871536,24.695115222338245,-221.10001663470007,-271.14256476450669,-225.17393367952764,-185.23740385319979,-106.668118585618,-290.87823192461838,-208.52601928319291,-352.29942747375617,-107.86180586783189,-269.89339446762915,-215.97477448037284,-164.17928356361847,-131.87003500767742,null,-613.43486444712687,-1361.2899451249259,-1858.6434171712233]
[null,"Wholesale cost",0,0,0,-69.397884161513502,-64.756420522740882,-113.65333469417237,90.204094575568888,184.93261004160013,335.05635670543779,266.80465018108953,164.63465233184615,590.93550448992028,533.34783815893024,441.39736381404146,191.42769797886103,246.09608310549083,12.881594513548407,-26.459018576280869,-120.47561303081784,null,249.72431424901589,1556.416273350028,1742.8698264805105]
[null,"CFD cost",0,0,0,-9.5992745939589383,-12.862137666724884,-50.929234739101901,-78.734038262578494,-96.530516601538295,-124.29481839553777,-143.96715316138599,-118.93158213560395,-245.65245520769693,-258.91736839690861,-240.04746835086581,-145.36604303955809,-208.75740266446675,-118.51636730510889,-113.48636453843122,-89.202651370725192,null,-287.01534344137565,-946.95653169422746,-1327.6494703136382]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Additional Triad Avoidance cost",0,0,0,84.823401842573986,135.5268766383042,241.96401375406904,343.46773906902445,386.97988478566907,433.99081374941846,487.3379668108397,513.87246874951791,558.93837566730531,593.60708565081222,613.32218302352862,632.50464566858341,622.50655881801913,634.57930032321553,645.19841459636211,651.86561041212144,null,1267.1386052864416,3092.9465972788917,4869.4972438991736]
[null,"Total",0,0,0,-74.416529438508945,21.324826453538691,87.108929152494994,130.0221489532691,210.12721890628583,427.5635106607715,421.81217403849405,452.37196010955313,621.59729873938488,664.67704944724437,479.43828301261806,580.58590440432386,378.77757035364993,311.15515154308179,336.59862713177046,297.39259194548777,null,599.45425788971897,2340.8832961578905,3415.1517357339376]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.8769757868738,-25.680168427871536,24.695115222338245,-221.10001663470007,-271.14256476450669,-225.17393367952764,-185.23740385319979,-106.668118585618,-290.87823192461838,-208.52601928319291,-352.29942747375617,-107.86180586783189,-269.89339446762915,-215.97477448037284,-164.17928356361847,-131.87003500767742,null,-613.43486444712687,-1361.2899451249259,-1858.6434171712233]
[null,"Wholesale cost",0,0,0,-69.397884161513502,-64.756420522740882,-113.65333469417237,90.204094575568888,184.93261004160013,335.05635670543779,266.80465018108953,164.63465233184615,590.93550448992028,533.34783815893024,441.39736381404146,191.42769797886103,246.09608310549083,12.881594513548407,-26.459018576280869,-120.47561303081784,null,249.72431424901589,1556.416273350028,1742.8698264805105]
[null,"CFD cost",0,0,0,-9.5992745939589383,-12.862137666724884,-50.929234739101901,-78.734038262578494,-96.530516601538295,-124.29481839553777,-143.96715316138599,-118.93158213560395,-245.65245520769693,-258.91736839690861,-240.04746835086581,-145.36604303955809,-208.75740266446675,-118.51636730510889,-113.48636453843122,-89.202651370725192,null,-287.01534344137565,-946.95653169422746,-1327.6494703136382]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Additional Triad Avoidance cost",0,0,0,65.480636675349928,91.691488700567163,197.56993949947849,298.50785798569893,341.44698561010512,387.87759330985222,440.63702885586724,466.57632276178595,511.03943566208272,545.09766895924849,564.19450906040584,582.75083468436196,572.11863063497924,583.54917305548975,593.51790335365547,599.52642598690966,null,1073.5087064965182,2740.7482091212037,4375.0607733492043]
[null,"Total",0,0,0,-93.759294605733004,-22.510561484198348,42.714854897904445,85.062267869943582,164.59431973072188,381.45029022120525,375.11123608352159,405.07581412182117,573.6983587341623,616.16763275568064,430.31060904949527,530.83209342010241,328.38964217061005,260.125024275356,284.91811588906381,245.05340752027598,null,405.82435909979603,1988.6849080002023,2920.7152651839692]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,3.5718652725336142E-5,-99.706625154068206,-146.21183791914177,-171.29641891910023,-139.13527465666334,-85.198038290586965,-218.56526927835398,-114.22006580627021,-163.48062003249788,-222.60399913879337,-132.20082979799827,-145.24610726069795,-89.969705484316705,-50.773353929456675,null,-315.08892439176498,-790.75154873071904,-1155.6407096129276]
[null,"Wholesale cost",0,0,0,-27.946588450329727,1.4704921383199689,2.8994286199304042,228.47884581744074,94.250375317718863,197.76803987961102,254.99280399463169,236.9711047449382,416.81260147399735,458.41015521096415,267.04787796361779,147.61256814352964,149.42415187222286,80.974897679030619,-113.2561746028714,-111.10295462516115,null,375.50863256012542,1452.5164624452334,1553.154773037611]
[null,"CFD cost",0,0,0,-2.7114791547744801,-11.737541137340525,-61.073153971345874,-90.244386807521067,-82.610507095985412,-96.056757457375411,-135.56242819395507,-144.93490434090393,-198.70728910243292,-239.78781697792451,-177.17578262700164,-148.19598518149868,-150.13748944516482,-149.65081062728518,-78.918483246689391,-90.883920135928861,null,-266.07510629445375,-855.72886693189662,-1203.9172680102395]
[null,"EEU",0,0,0,0,0,0,15.410216126461862,3.1166168410357855,3.5058930168359481,-10.115742633994714,2.5914828476424603,10.715051032941091,2.6392876147485964,-10.894570526254057,-11.905890051020481,-0.34860954981814984,-1.9108856852055744,-3.5087005192041651,-12.332188534977561,null,17.051467714599625,13.703398506985428,-2.9725195362221513]
[null,"Additional Triad Avoidance cost",0,0,0,79.513400483744363,182.59712242089597,353.73432790037481,460.25543416184644,507.06843885420648,557.50529393492661,612.42754279692213,640.54665335734376,689.19046188555239,730.02233208082907,757.45779808147813,767.5342482622417,759.29011903360436,773.14066948165589,787.70241060623039,793.11222363861384,null,1666.685460369109,3930.4042345952194,6093.832433920692]
[null,"Total",0,0,0,48.855332878640155,172.33007342187543,295.56063826761203,514.19348414415981,375.61308599783393,491.4260504548979,582.6069013069407,649.97629831843358,699.44555601170396,837.06389212234706,672.95470285934232,532.44094203445877,626.02734211284599,557.30776358749779,502.04934675314871,528.01980641308955,null,1478.0815299576154,3750.1436798848222,5284.4567097989157]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,3.5718652725336142E-5,-99.706625154068206,-146.21183791914177,-171.29641891910023,-139.13527465666334,-85.198038290586965,-218.56526927835398,-114.22006580627021,-163.48062003249788,-222.60399913879337,-132.20082979799827,-145.24610726069795,-89.969705484316705,-50.773353929456675,null,-315.08892439176498,-790.75154873071904,-1155.6407096129276]
[null,"Wholesale cost",0,0,0,-27.946588450329727,1.4704921383199689,2.8994286199304042,228.47884581744074,94.250375317718863,197.76803987961102,254.99280399463169,236.9711047449382,416.81260147399735,458.41015521096415,267.04787796361779,147.61256814352964,149.42415187222286,80.974897679030619,-113.2561746028714,-111.10295462516115,null,375.50863256012542,1452.5164624452334,1553.154773037611]
[null,"CFD cost",0,0,0,-2.7114791547744801,-11.737541137340525,-61.073153971345874,-90.244386807521067,-82.610507095985412,-96.056757457375411,-135.56242819395507,-144.93490434090393,-198.70728910243292,-239.78781697792451,-177.17578262700164,-148.19598518149868,-150.13748944516482,-149.65081062728518,-78.918483246689391,-90.883920135928861,null,-266.07510629445375,-855.72886693189662,-1203.9172680102395]
[null,"EEU",0,0,0,0,0,0,15.410216126461862,3.1166168410357855,3.5058930168359481,-10.115742633994714,2.5914828476424603,10.715051032941091,2.6392876147485964,-10.894570526254057,-11.905890051020481,-0.34860954981814984,-1.9108856852055744,-3.5087005192041651,-12.332188534977561,null,17.051467714599625,13.703398506985428,-2.9725195362221513]
[null,"Additional Triad Avoidance cost",0,0,0,73.240942073931876,153.45060524786706,309.34025364578423,415.29555307852092,461.53553967864252,511.39207349536036,565.72660484194967,593.2505073696118,641.29152188032981,681.51291538926534,708.33012411835534,717.78043727802026,708.90219085056435,722.1105422139301,736.02189936352374,740.77303921340217,null,1496.8132138519054,3601.9634987102513,5623.1536156434458]
[null,"Total",0,0,0,42.582874468827669,143.18355624884651,251.16656401302149,469.23360306083424,330.08018682226998,445.31283001533166,535.90596335196824,602.68015233070162,651.54661600648137,788.55447543078333,623.82702889621953,482.68713105023733,575.63941392980598,506.277636319772,450.36883551044207,475.68062198787794,null,1308.2092834404118,3421.7029439998532,4813.7778915216659]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,3.5718652725336142E-5,-99.706625154068206,-146.21183791914177,-171.29641891910023,-139.13527465666334,-85.198038290586965,-218.56526927835398,-114.22006580627021,-163.48062003249788,-222.60399913879337,-132.20082979799827,-145.24610726069795,-89.969705484316705,-50.773353929456675,null,-315.08892439176498,-790.75154873071904,-1155.6407096129276]
[null,"Wholesale cost",0,0,0,-27.946588450329727,1.4704921383199689,2.8994286199304042,228.47884581744074,94.250375317718863,197.76803987961102,254.99280399463169,236.9711047449382,416.81260147399735,458.41015521096415,267.04787796361779,147.61256814352964,149.42415187222286,80.974897679030619,-113.2561746028714,-111.10295462516115,null,375.50863256012542,1452.5164624452334,1553.154773037611]
[null,"CFD cost",0,0,0,-2.7114791547744801,-11.737541137340525,-61.073153971345874,-90.244386807521067,-82.610507095985412,-96.056757457375411,-135.56242819395507,-144.93490434090393,-198.70728910243292,-239.78781697792451,-177.17578262700164,-148.19598518149868,-150.13748944516482,-149.65081062728518,-78.918483246689391,-90.883920135928861,null,-266.07510629445375,-855.72886693189662,-1203.9172680102395]
[null,"EEU",0,0,0,0,0,0,15.410216126461862,3.1166168410357855,3.5058930168359481,-10.115742633994714,2.5914828476424603,10.715051032941091,2.6392876147485964,-10.894570526254057,-11.905890051020481,-0.34860954981814984,-1.9108856852055744,-3.5087005192041651,-12.332188534977561,null,17.051467714599625,13.703398506985428,-2.9725195362221513]
[null,"Additional Triad Avoidance cost",0,0,0,38.121913445673819,96.812871032071712,223.07335034954772,327.92916964223434,373.05566312012877,421.78451223561063,474.9769864288894,501.34427617285576,548.21393675655622,590.34442083107547,615.99967815893342,624.27323073284106,614.20322579059371,626.20462956005781,642.86546694872754,646.42931893449577,null,1146.7337040158616,2947.6683244016626,4705.7670509234058]
[null,"Total",0,0,0,7.4638458405696113,86.545822033051152,164.89966071678498,381.86721962454766,241.60031026375623,355.70526875558198,445.15634493890798,510.77392113394552,558.46903088270778,697.38598087259345,531.49658293679761,389.17992450505812,480.94044886983534,410.37172366589971,357.21240309564587,381.33690170897154,null,958.12977360436798,2767.4077696912659,3896.3913268016281]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,3.5718652725336142E-5,-99.706625154068206,-146.21183791914177,-171.29641891910023,-139.13527465666334,-85.198038290586965,-218.56526927835398,-114.22006580627021,-163.48062003249788,-222.60399913879337,-132.20082979799827,-145.24610726069795,-89.969705484316705,-50.773353929456675,null,-315.08892439176498,-790.75154873071904,-1155.6407096129276]
[null,"Wholesale cost",0,0,0,-27.946588450329727,1.4704921383199689,2.8994286199304042,228.47884581744074,94.250375317718863,197.76803987961102,254.99280399463169,236.9711047449382,416.81260147399735,458.41015521096415,267.04787796361779,147.61256814352964,149.42415187222286,80.974897679030619,-113.2561746028714,-111.10295462516115,null,375.50863256012542,1452.5164624452334,1553.154773037611]
[null,"CFD cost",0,0,0,-2.7114791547744801,-11.737541137340525,-61.073153971345874,-90.244386807521067,-82.610507095985412,-96.056757457375411,-135.56242819395507,-144.93490434090393,-198.70728910243292,-239.78781697792451,-177.17578262700164,-148.19598518149868,-150.13748944516482,-149.65081062728518,-78.918483246689391,-90.883920135928861,null,-266.07510629445375,-855.72886693189662,-1203.9172680102395]
[null,"EEU",0,0,0,0,0,0,15.410216126461862,3.1166168410357855,3.5058930168359481,-10.115742633994714,2.5914828476424603,10.715051032941091,2.6392876147485964,-10.894570526254057,-11.905890051020481,-0.34860954981814984,-1.9108856852055744,-3.5087005192041651,-12.332188534977561,null,17.051467714599625,13.703398506985428,-2.9725195362221513]
[null,"Additional Triad Avoidance cost",0,0,0,31.849455035861332,67.6663538590428,178.67927609495717,282.96928855890883,327.52276394456482,375.67129179604439,428.27604847391694,454.0481301851238,500.31499675133364,541.83500413951174,566.87200419581063,574.51941974861961,563.8152976075537,575.17450229233202,591.18495570602101,594.0901345092841,null,976.86145749865807,2619.2275885166946,4235.0882326461578]
[null,"Total",0,0,0,1.1913874307571248,57.399304860022241,120.50558646219443,336.90733854122215,196.06741108819227,309.59204831601573,398.45540698393552,463.47777514621356,510.5700908774852,648.87656418102972,482.36890897367482,339.42611352083668,430.55252068679533,359.34159639817392,305.53189185293934,328.99771728375987,null,788.25752708716425,2438.9670338062974,3425.7125085243792]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,3.5718652725336142E-5,-113.36652142582307,-30.781179711141704,-388.3809844290181,-174.63288623654535,-14.900377430761523,-161.17117450491514,-155.48719535758892,-19.453483403788141,-146.30257899508547,-164.38120347750237,-103.19922498397966,-91.343280178333657,-79.040483318477754,null,-397.44777289939151,-749.55181879643931,-1079.470095271379]
[null,"Wholesale cost",0,0,0,-27.946588450329727,1.4704921383199689,2.8994286199304042,158.73318988193932,144.41695634162897,310.70140295716919,230.90065326539116,132.46345030075099,316.39013626123779,286.5725618657234,219.45503171398013,220.0939187780823,108.92651594752897,27.57921375909973,-142.7366538697097,-83.733074113781186,null,441.64896509681319,1224.2617712769627,1313.4214718350518]
[null,"CFD cost",0,0,0,-2.7114791547744801,-11.737541137340525,-61.073153971345874,-83.790358225249264,-94.623437131561076,-118.14718906035456,-131.92618876679322,-113.36544714588229,-178.91367633647201,-167.79747601803123,-174.40127400459124,-182.39560533291623,-137.59944536907113,-115.35882185347621,-56.558819968039131,-100.33086252875466,null,-286.33348991796868,-790.9420413975879,-1126.0817920554546]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,0.83317396013163858,3.2086540546011122E-2,-3.3160475972197894,-10.612172163223875,9.0390081013810857,-8.1349763790921799,6.7854718329988728,4.1072141861334828,-3.4369019978336404,2.4148807671929582,-2.3868649409402707,null,7.2578538006385553,-1.2597312844153381,3.3025896952167715]
[null,"Additional Triad Avoidance cost",0,0,0,79.513400483744363,182.59712242089597,353.73432790037481,475.02265719515117,522.02387159283762,572.65133513003047,629.68400664384376,630.85758803579552,678.2241837733493,710.45720867370926,738.19727767155564,759.44839884138241,759.63340128366212,773.80035038158212,785.96959098282628,797.46963829375386,null,1700.7628121685275,3938.4124148730084,6098.9134474103694]
[null,"Total",0,0,0,48.855332878640155,172.33007342187543,295.56063826761203,448.08780696824374,537.89747064390417,377.65773855795862,554.05767144644233,631.73916616268286,643.917297029976,682.7841072651936,755.66257559806422,657.62960512446193,570.68648257075108,579.38461530539234,497.74571773393677,531.97835339180006,null,1465.8883682486189,3620.9205946715283,5210.0856216138027]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,3.5718652725336142E-5,-113.36652142582307,-30.781179711141704,-388.3809844290181,-174.63288623654535,-14.900377430761523,-161.17117450491514,-155.48719535758892,-19.453483403788141,-146.30257899508547,-164.38120347750237,-103.19922498397966,-91.343280178333657,-79.040483318477754,null,-397.44777289939151,-749.55181879643931,-1079.470095271379]
[null,"Wholesale cost",0,0,0,-27.946588450329727,1.4704921383199689,2.8994286199304042,158.73318988193932,144.41695634162897,310.70140295716919,230.90065326539116,132.46345030075099,316.39013626123779,286.5725618657234,219.45503171398013,220.0939187780823,108.92651594752897,27.57921375909973,-142.7366538697097,-83.733074113781186,null,441.64896509681319,1224.2617712769627,1313.4214718350518]
[null,"CFD cost",0,0,0,-2.7114791547744801,-11.737541137340525,-61.073153971345874,-83.790358225249264,-94.623437131561076,-118.14718906035456,-131.92618876679322,-113.36544714588229,-178.91367633647201,-167.79747601803123,-174.40127400459124,-182.39560533291623,-137.59944536907113,-115.35882185347621,-56.558819968039131,-100.33086252875466,null,-286.33348991796868,-790.9420413975879,-1126.0817920554546]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,0.83317396013163858,3.2086540546011122E-2,-3.3160475972197894,-10.612172163223875,9.0390081013810857,-8.1349763790921799,6.7854718329988728,4.1072141861334828,-3.4369019978336404,2.4148807671929582,-2.3868649409402707,null,7.2578538006385553,-1.2597312844153381,3.3025896952167715]
[null,"Additional Triad Avoidance cost",0,0,0,73.240942073931876,153.45060524786706,309.34025364578423,430.06277611182566,476.49097241727367,526.53811469046423,582.9830686888713,583.56144204806355,630.32524376812671,661.94779198214553,689.06960370843285,709.69458785716097,709.24547310062212,722.77022311385633,734.28907974011963,745.13045386854219,null,1530.8905656513236,3609.9716789880404,5628.2346291331196]
[null,"Total",0,0,0,42.582874468827669,143.18355624884651,251.16656401302149,403.12792588491823,492.36457146834016,331.54451811839238,507.35673349146987,584.4430201749509,596.01835702475341,634.27469057362987,706.53490163494143,607.87579414024049,520.29855438771108,528.35448803766656,446.06520649123013,479.63916896658833,null,1296.0161217314153,3292.4798587865603,4739.4068033365565]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,3.5718652725336142E-5,-113.36652142582307,-30.781179711141704,-388.3809844290181,-174.63288623654535,-14.900377430761523,-161.17117450491514,-155.48719535758892,-19.453483403788141,-146.30257899508547,-164.38120347750237,-103.19922498397966,-91.343280178333657,-79.040483318477754,null,-397.44777289939151,-749.55181879643931,-1079.470095271379]
[null,"Wholesale cost",0,0,0,-27.946588450329727,1.4704921383199689,2.8994286199304042,158.73318988193932,144.41695634162897,310.70140295716919,230.90065326539116,132.46345030075099,316.39013626123779,286.5725618657234,219.45503171398013,220.0939187780823,108.92651594752897,27.57921375909973,-142.7366538697097,-83.733074113781186,null,441.64896509681319,1224.2617712769627,1313.4214718350518]
[null,"CFD cost",0,0,0,-2.7114791547744801,-11.737541137340525,-61.073153971345874,-83.790358225249264,-94.623437131561076,-118.14718906035456,-131.92618876679322,-113.36544714588229,-178.91367633647201,-167.79747601803123,-174.40127400459124,-182.39560533291623,-137.59944536907113,-115.35882185347621,-56.558819968039131,-100.33086252875466,null,-286.33348991796868,-790.9420413975879,-1126.0817920554546]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,0.83317396013163858,3.2086540546011122E-2,-3.3160475972197894,-10.612172163223875,9.0390081013810857,-8.1349763790921799,6.7854718329988728,4.1072141861334828,-3.4369019978336404,2.4148807671929582,-2.3868649409402707,null,7.2578538006385553,-1.2597312844153381,3.3025896952167715]
[null,"Additional Triad Avoidance cost",0,0,0,38.121913445673819,96.812871032071712,223.07335034954772,342.69639267553907,388.01109585875992,436.9305534307145,492.23345027581104,491.65521085130752,537.24765864435312,570.77929742395554,596.73915774901093,616.18738131198177,614.54650804065147,626.86431045998404,637.16083682693329,646.76430197705042,null,1180.81105581528,2955.6765046794521,4706.6175052946137]
[null,"Total",0,0,0,7.4638458405696113,86.545822033051152,164.89966071678498,315.76154244863164,403.88469490982641,241.93695685864267,416.60711507840961,492.53678897819492,502.94077190097988,543.10619601543988,614.20445567551951,514.36858759506117,425.59958932774043,432.44857538379426,348.93696357804379,381.27301707509656,null,945.93661189537147,2638.184684477972,3817.7896794980484]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,3.5718652725336142E-5,-113.36652142582307,-30.781179711141704,-388.3809844290181,-174.63288623654535,-14.900377430761523,-161.17117450491514,-155.48719535758892,-19.453483403788141,-146.30257899508547,-164.38120347750237,-103.19922498397966,-91.343280178333657,-79.040483318477754,null,-397.44777289939151,-749.55181879643931,-1079.470095271379]
[null,"Wholesale cost",0,0,0,-27.946588450329727,1.4704921383199689,2.8994286199304042,158.73318988193932,144.41695634162897,310.70140295716919,230.90065326539116,132.46345030075099,316.39013626123779,286.5725618657234,219.45503171398013,220.0939187780823,108.92651594752897,27.57921375909973,-142.7366538697097,-83.733074113781186,null,441.64896509681319,1224.2617712769627,1313.4214718350518]
[null,"CFD cost",0,0,0,-2.7114791547744801,-11.737541137340525,-61.073153971345874,-83.790358225249264,-94.623437131561076,-118.14718906035456,-131.92618876679322,-113.36544714588229,-178.91367633647201,-167.79747601803123,-174.40127400459124,-182.39560533291623,-137.59944536907113,-115.35882185347621,-56.558819968039131,-100.33086252875466,null,-286.33348991796868,-790.9420413975879,-1126.0817920554546]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,0.83317396013163858,3.2086540546011122E-2,-3.3160475972197894,-10.612172163223875,9.0390081013810857,-8.1349763790921799,6.7854718329988728,4.1072141861334828,-3.4369019978336404,2.4148807671929582,-2.3868649409402707,null,7.2578538006385553,-1.2597312844153381,3.3025896952167715]
[null,"Additional Triad Avoidance cost",0,0,0,31.849455035861332,67.6663538590428,178.67927609495717,297.73651159221356,342.47819668319596,390.81733299114825,445.53251232083858,444.35906486357555,489.34871863913054,522.26988073239193,547.61148378588814,566.43357032776032,564.15857985761158,575.83418319225825,585.48032558422665,594.42511755183875,null,1010.9388092980762,2627.2357687944841,4235.9386870173648]
[null,"Total",0,0,0,1.1913874307571248,57.399304860022241,120.50558646219443,270.80166136530613,358.35179573426245,195.82373641907643,369.90617712343715,445.24064299046296,455.0418318957573,494.59677932387626,565.07678171239672,464.61477661083978,375.21166114470054,381.41844811606848,297.25645233533714,328.93383264988489,null,776.06436537816785,2309.743948593004,3347.1108612208]
[]
[]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,3.5718650451599387E-5,-113.09854323330819,-40.534128846419662,-365.23957121019953,-95.334970377035916,16.065574523790474,-159.61262715844373,-110.64367852721102,-113.48756449881603,-39.175914875094577,-149.01208534286479,-86.601211978904416,-51.52964715573853,-113.82776705401773,null,-387.66407512405027,-690.73033198630662,-935.25446152429083]
[null,"Wholesale cost",0,0,0,-28.546322837570187,-2.2026211706906906,-2.0184051385804196,75.235227852030221,117.04496466333876,265.7018581502125,224.37945339400903,130.07287480037849,315.86661476823792,203.1153961875716,124.18202380927687,-132.36361450416007,-64.325349055678089,-84.992694788310473,-205.48132791520402,-94.987964934251067,null,314.60019750272761,978.38534246808456,654.89199055782649]
[null,"CFD cost",0,0,0,-2.688423072889492,-11.311631479855844,-60.805578984168761,-73.203393968627978,-90.82290092906598,-115.27937409742005,-138.61483120223525,-114.22187253042659,-182.11241563029239,-134.71252590274329,-138.35327726141651,-42.315407646312082,-70.459899739521632,-68.188281632821813,-23.872638663464784,-91.512036716314583,null,-272.42548696743768,-741.05476957692997,-905.39445597367978]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-12.575618062688214,-6.1519221124009,-3.9349889632278021,11.472769919972308,0.69315672003701678,-12.736576225070024,-12.723961628982714,-5.8475960596579704,-5.1217333552266311,3.5583257191829993,null,9.2717502808094476,1.3027717172003195,-17.802316496368334]
[null,"Additional Triad Avoidance cost",0,0,0,79.513400483744363,182.59712242089597,353.73432790037481,475.02265719515117,522.02387159283762,570.75807998064249,625.84923690008338,643.27322247089853,679.25751535278573,699.95722171871466,723.46018492221401,749.88732799689296,749.81198305060718,763.71526660697009,775.61748122348058,786.84709927732001,null,1699.373672227164,3927.6745688775045,6060.0866234496834]
[null,"Total",0,0,0,48.278654573284683,169.08286977034945,290.91037949627605,375.4447873874708,504.57306603283104,359.51890096592581,603.70327065213303,669.03787715223996,649.46409836905968,669.18918339630432,596.4945236912954,523.29581474625616,453.29068728355998,518.08548214727534,489.61213413384661,490.07765629191965,null,1363.156057919213,3475.5775814995527,4856.5273800131699]
[]
[]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,3.5718650451599387E-5,-113.09854323330819,-40.534128846419662,-365.23957121019953,-95.334970377035916,16.065574523790474,-159.61262715844373,-110.64367852721102,-113.48756449881603,-39.175914875094577,-149.01208534286479,-86.601211978904416,-51.52964715573853,-113.82776705401773,null,-387.66407512405027,-690.73033198630662,-935.25446152429083]
[null,"Wholesale cost",0,0,0,-28.546322837570187,-2.2026211706906906,-2.0184051385804196,75.235227852030221,117.04496466333876,265.7018581502125,224.37945339400903,130.07287480037849,315.86661476823792,203.1153961875716,124.18202380927687,-132.36361450416007,-64.325349055678089,-84.992694788310473,-205.48132791520402,-94.987964934251067,null,314.60019750272761,978.38534246808456,654.89199055782649]
[null,"CFD cost",0,0,0,-2.688423072889492,-11.311631479855844,-60.805578984168761,-73.203393968627978,-90.82290092906598,-115.27937409742005,-138.61483120223525,-114.22187253042659,-182.11241563029239,-134.71252590274329,-138.35327726141651,-42.315407646312082,-70.459899739521632,-68.188281632821813,-23.872638663464784,-91.512036716314583,null,-272.42548696743768,-741.05476957692997,-905.39445597367978]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-12.575618062688214,-6.1519221124009,-3.9349889632278021,11.472769919972308,0.69315672003701678,-12.736576225070024,-12.723961628982714,-5.8475960596579704,-5.1217333552266311,3.5583257191829993,null,9.2717502808094476,1.3027717172003195,-17.802316496368334]
[null,"Additional Triad Avoidance cost",0,0,0,73.240942073931876,153.45060524786706,309.34025364578423,430.06277611182566,476.49097241727367,524.64485954107624,579.14829894511092,595.97707648316657,631.35857534756315,651.44780502715093,674.33251095909122,700.13351701267152,699.42405486756718,712.6851393392443,723.93696998077394,734.50791485210834,null,1529.5014257099604,3599.233832992536,5589.4078051724346]
[null,"Total",0,0,0,42.006196163472197,139.93635259732054,246.5163052416855,330.48490630414528,459.04016685726708,313.40568052635956,557.00233269716057,621.741731164508,601.5651583638371,620.67976670474059,547.36684972817261,473.54200376203477,402.90275910051997,467.05535487954961,437.93162289113997,437.73847186670798,null,1193.2838114020094,3147.1368456145842,4385.8485617359211]
[]
[]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,3.5718650451599387E-5,-113.09854323330819,-40.534128846419662,-365.23957121019953,-95.334970377035916,16.065574523790474,-159.61262715844373,-110.64367852721102,-113.48756449881603,-39.175914875094577,-149.01208534286479,-86.601211978904416,-51.52964715573853,-113.82776705401773,null,-387.66407512405027,-690.73033198630662,-935.25446152429083]
[null,"Wholesale cost",0,0,0,-28.546322837570187,-2.2026211706906906,-2.0184051385804196,75.235227852030221,117.04496466333876,265.7018581502125,224.37945339400903,130.07287480037849,315.86661476823792,203.1153961875716,124.18202380927687,-132.36361450416007,-64.325349055678089,-84.992694788310473,-205.48132791520402,-94.987964934251067,null,314.60019750272761,978.38534246808456,654.89199055782649]
[null,"CFD cost",0,0,0,-2.688423072889492,-11.311631479855844,-60.805578984168761,-73.203393968627978,-90.82290092906598,-115.27937409742005,-138.61483120223525,-114.22187253042659,-182.11241563029239,-134.71252590274329,-138.35327726141651,-42.315407646312082,-70.459899739521632,-68.188281632821813,-23.872638663464784,-91.512036716314583,null,-272.42548696743768,-741.05476957692997,-905.39445597367978]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-12.575618062688214,-6.1519221124009,-3.9349889632278021,11.472769919972308,0.69315672003701678,-12.736576225070024,-12.723961628982714,-5.8475960596579704,-5.1217333552266311,3.5583257191829993,null,9.2717502808094476,1.3027717172003195,-17.802316496368334]
[null,"Additional Triad Avoidance cost",0,0,0,38.121913445673819,96.812871032071712,223.07335034954772,342.69639267553907,388.01109585875992,435.03729828132651,488.39868053205066,504.07084528641053,538.28099022378956,560.27931046896106,582.0020649996693,606.62631046749232,604.72508980759653,616.77922668537201,626.8087270675876,636.14176296061657,null,1179.4219158739165,2944.9386586839478,4667.7906813339259]
[null,"Total",0,0,0,6.8871675352141395,83.298618381525174,160.24940194544899,243.11852286785867,370.56029029875333,223.79811926660983,466.25271428410031,529.83549996775196,508.48757324006357,529.51127214655071,455.03640376875069,380.03479721685557,308.20379404054933,371.14944222567732,340.80337997795363,339.37231997521621,null,843.20430156596569,2492.8416713059964,3464.2314378974138]
[]
[]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,3.5718650451599387E-5,-113.09854323330819,-40.534128846419662,-365.23957121019953,-95.334970377035916,16.065574523790474,-159.61262715844373,-110.64367852721102,-113.48756449881603,-39.175914875094577,-149.01208534286479,-86.601211978904416,-51.52964715573853,-113.82776705401773,null,-387.66407512405027,-690.73033198630662,-935.25446152429083]
[null,"Wholesale cost",0,0,0,-28.546322837570187,-2.2026211706906906,-2.0184051385804196,75.235227852030221,117.04496466333876,265.7018581502125,224.37945339400903,130.07287480037849,315.86661476823792,203.1153961875716,124.18202380927687,-132.36361450416007,-64.325349055678089,-84.992694788310473,-205.48132791520402,-94.987964934251067,null,314.60019750272761,978.38534246808456,654.89199055782649]
[null,"CFD cost",0,0,0,-2.688423072889492,-11.311631479855844,-60.805578984168761,-73.203393968627978,-90.82290092906598,-115.27937409742005,-138.61483120223525,-114.22187253042659,-182.11241563029239,-134.71252590274329,-138.35327726141651,-42.315407646312082,-70.459899739521632,-68.188281632821813,-23.872638663464784,-91.512036716314583,null,-272.42548696743768,-741.05476957692997,-905.39445597367978]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-12.575618062688214,-6.1519221124009,-3.9349889632278021,11.472769919972308,0.69315672003701678,-12.736576225070024,-12.723961628982714,-5.8475960596579704,-5.1217333552266311,3.5583257191829993,null,9.2717502808094476,1.3027717172003195,-17.802316496368334]
[null,"Additional Triad Avoidance cost",0,0,0,31.849455035861332,67.6663538590428,178.67927609495717,297.73651159221356,342.47819668319596,388.92407784176027,441.6977425770782,456.77469929867857,490.38205021856697,511.76989377739733,532.87439103654651,556.87249948327087,554.33716162455653,565.74909941764622,575.12821582488095,583.8025785354049,null,1009.5496693567128,2616.4979227989797,4197.1118630566771]
[null,"Total",0,0,0,0.61470912540165301,54.152101208496262,115.85532769085845,198.15864178453316,325.02739112318937,177.68489882704358,419.55177632912785,482.53935398002005,460.58863323484098,481.00185545498692,405.9087298056279,330.28098623263412,257.81586585750932,320.11931495795153,289.12286873524698,287.03313555000454,null,673.33205504876196,2164.400935421028,2993.5526196201649]
[]
[]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,4.4351579617796233E-5,-112.83770221569375,32.652123029166432,-296.74444200366906,-49.516189736893921,-537.83202687826008,-145.57296457561802,-87.130173025245085,-240.28218126946444,-75.745920257977332,-42.18638573702151,-95.105950951150248,-0.61504327828470196,5.3548853854490517,null,-281.62356624570219,-985.60337348320525,-1105.6836773449754]
[null,"Wholesale cost",0,0,0,-10.594319426858419,3.1990233035794517,1.961489066012291,70.640944302238495,94.055609021819691,265.39974845803954,96.546668816372403,46.64354531167919,252.39919450689922,288.94091706945983,287.35067101648019,51.278812914151786,66.39238120839218,-35.889796714200202,-212.17325533447001,21.41239147919805,null,316.73890262733318,946.43455471814855,892.24528719296154]
[null,"CFD cost",0,0,0,-4.0038246585116042,-11.751200254782173,-60.917559686264696,-70.800963574827136,-85.819038395788738,-136.33440805878104,-116.16785514818972,-102.4409900518832,-160.67230540122569,-150.07288856243471,-186.27917178025274,-117.55455153673901,-114.37392908316195,-86.708574503254781,-22.29133455417599,-146.21314667303352,null,-283.79343587357937,-753.68088761843831,-1026.1769516022882]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-23.190065999687292,-10.421736114767562,-6.3437203276051335,14.174237021752973,7.55649613327639,-8.1666366883572579,-8.1526538826328334,-4.1641649616840226,1.8411001145323986,-14.97107672044632,null,9.2717502808094476,-4.7732837149465093,-23.465958676733663]
[null,"Additional Triad Avoidance cost",0,0,0,79.513400483744363,182.59712242089597,353.73432790037481,475.02265719515117,522.02387159283762,570.75807998064249,625.84923690008338,643.27322247089853,681.22408619625912,703.94049168206379,725.4772034869884,751.93005366102238,751.88074345359303,765.81039356411179,777.7393107790956,794.4290646570455,null,1699.373672227164,3932.7690093134174,6073.8469396982491]
[null,"Total",0,0,0,64.915256398374339,174.04494546969326,294.77830163170199,373.51377524909435,559.77382480017536,406.65688651892231,533.52179483168482,39.222014737666882,621.03429039870946,769.85258418559681,593.82301758702783,601.74175809210055,653.56015595916892,543.94190643382251,544.50077772669727,660.01211812821271,null,1459.9673230160251,3135.1460192149761,4810.7656392672125]
[]
[]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,4.4351579617796233E-5,-112.83770221569375,32.652123029166432,-296.74444200366906,-49.516189736893921,-537.83202687826008,-145.57296457561802,-87.130173025245085,-240.28218126946444,-75.745920257977332,-42.18638573702151,-95.105950951150248,-0.61504327828470196,5.3548853854490517,null,-281.62356624570219,-985.60337348320525,-1105.6836773449754]
[null,"Wholesale cost",0,0,0,-10.594319426858419,3.1990233035794517,1.961489066012291,70.640944302238495,94.055609021819691,265.39974845803954,96.546668816372403,46.64354531167919,252.39919450689922,288.94091706945983,287.35067101648019,51.278812914151786,66.39238120839218,-35.889796714200202,-212.17325533447001,21.41239147919805,null,316.73890262733318,946.43455471814855,892.24528719296154]
[null,"CFD cost",0,0,0,-4.0038246585116042,-11.751200254782173,-60.917559686264696,-70.800963574827136,-85.819038395788738,-136.33440805878104,-116.16785514818972,-102.4409900518832,-160.67230540122569,-150.07288856243471,-186.27917178025274,-117.55455153673901,-114.37392908316195,-86.708574503254781,-22.29133455417599,-146.21314667303352,null,-283.79343587357937,-753.68088761843831,-1026.1769516022882]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-23.190065999687292,-10.421736114767562,-6.3437203276051335,14.174237021752973,7.55649613327639,-8.1666366883572579,-8.1526538826328334,-4.1641649616840226,1.8411001145323986,-14.97107672044632,null,9.2717502808094476,-4.7732837149465093,-23.465958676733663]
[null,"Additional Triad Avoidance cost",0,0,0,73.240942073931876,153.45060524786706,309.34025364578423,430.06277611182566,476.49097241727367,524.64485954107624,579.14829894511092,595.97707648316657,633.32514619103654,655.43107499050006,676.34952952386561,702.17624267680094,701.49281527055302,714.780266296386,726.05879953638896,742.08988023183383,null,1529.5014257099604,3604.3282734284489,5603.1681214209993]
[null,"Total",0,0,0,58.642797988561853,144.89842829666435,250.38422737711144,328.55389416576884,514.24092562461135,360.54366607935606,486.82085687671241,-8.0741312500650793,573.13535039348687,721.34316749403308,544.69534362390505,551.98794710787911,603.17222777612892,492.91177916609672,492.82026648399062,607.67293370300104,null,1290.0950764988213,2806.7052833300077,4340.0868209899645]
[]
[]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,4.4351579617796233E-5,-112.83770221569375,32.652123029166432,-296.74444200366906,-49.516189736893921,-537.83202687826008,-145.57296457561802,-87.130173025245085,-240.28218126946444,-75.745920257977332,-42.18638573702151,-95.105950951150248,-0.61504327828470196,5.3548853854490517,null,-281.62356624570219,-985.60337348320525,-1105.6836773449754]
[null,"Wholesale cost",0,0,0,-10.594319426858419,3.1990233035794517,1.961489066012291,70.640944302238495,94.055609021819691,265.39974845803954,96.546668816372403,46.64354531167919,252.39919450689922,288.94091706945983,287.35067101648019,51.278812914151786,66.39238120839218,-35.889796714200202,-212.17325533447001,21.41239147919805,null,316.73890262733318,946.43455471814855,892.24528719296154]
[null,"CFD cost",0,0,0,-4.0038246585116042,-11.751200254782173,-60.917559686264696,-70.800963574827136,-85.819038395788738,-136.33440805878104,-116.16785514818972,-102.4409900518832,-160.67230540122569,-150.07288856243471,-186.27917178025274,-117.55455153673901,-114.37392908316195,-86.708574503254781,-22.29133455417599,-146.21314667303352,null,-283.79343587357937,-753.68088761843831,-1026.1769516022882]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-23.190065999687292,-10.421736114767562,-6.3437203276051335,14.174237021752973,7.55649613327639,-8.1666366883572579,-8.1526538826328334,-4.1641649616840226,1.8411001145323986,-14.97107672044632,null,9.2717502808094476,-4.7732837149465093,-23.465958676733663]
[null,"Additional Triad Avoidance cost",0,0,0,38.121913445673819,96.812871032071712,223.07335034954772,342.69639267553907,388.01109585875992,435.03729828132651,488.39868053205066,504.07084528641053,540.24756106726295,564.26258043231019,584.01908356444369,608.66903613162174,606.79385021058238,618.87435364251371,628.93055662320262,643.72372834034206,null,1179.4219158739165,2950.0330991198612,4681.5509975824925]
[null,"Total",0,0,0,23.523769360303795,88.260694080868987,164.11732408087494,241.18751072948223,425.7610490660976,270.93610481960633,396.07123846365215,-99.980362446821118,480.05776526971334,630.1746729358432,452.36489766448312,458.48074056269991,508.47326271615827,397.00586651222443,395.69202357080428,509.30678181150932,null,940.01556666277747,2152.4101090214194,3418.4696971514568]
[]
[]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,4.4351579617796233E-5,-112.83770221569375,32.652123029166432,-296.74444200366906,-49.516189736893921,-537.83202687826008,-145.57296457561802,-87.130173025245085,-240.28218126946444,-75.745920257977332,-42.18638573702151,-95.105950951150248,-0.61504327828470196,5.3548853854490517,null,-281.62356624570219,-985.60337348320525,-1105.6836773449754]
[null,"Wholesale cost",0,0,0,-10.594319426858419,3.1990233035794517,1.961489066012291,70.640944302238495,94.055609021819691,265.39974845803954,96.546668816372403,46.64354531167919,252.39919450689922,288.94091706945983,287.35067101648019,51.278812914151786,66.39238120839218,-35.889796714200202,-212.17325533447001,21.41239147919805,null,316.73890262733318,946.43455471814855,892.24528719296154]
[null,"CFD cost",0,0,0,-4.0038246585116042,-11.751200254782173,-60.917559686264696,-70.800963574827136,-85.819038395788738,-136.33440805878104,-116.16785514818972,-102.4409900518832,-160.67230540122569,-150.07288856243471,-186.27917178025274,-117.55455153673901,-114.37392908316195,-86.708574503254781,-22.29133455417599,-146.21314667303352,null,-283.79343587357937,-753.68088761843831,-1026.1769516022882]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-23.190065999687292,-10.421736114767562,-6.3437203276051335,14.174237021752973,7.55649613327639,-8.1666366883572579,-8.1526538826328334,-4.1641649616840226,1.8411001145323986,-14.97107672044632,null,9.2717502808094476,-4.7732837149465093,-23.465958676733663]
[null,"Additional Triad Avoidance cost",0,0,0,31.849455035861332,67.6663538590428,178.67927609495717,297.73651159221356,342.47819668319596,388.92407784176027,441.6977425770782,456.77469929867857,492.34862106204037,515.75316374074646,534.8914096013209,558.91522514740029,556.40592202754237,567.84422637478792,577.25004538049598,591.38454391513039,null,1009.5496693567128,2621.5923632348927,4210.8721793052437]
[null,"Total",0,0,0,17.251310950491309,59.114176907840076,119.72324982628439,196.22762964615671,380.22814989053364,224.82288438004008,349.37030050867969,-147.27650843455308,432.15882526449076,581.66525624427948,403.23722370136034,408.72692957847846,458.08533453311827,345.97573924449864,344.01151232809764,456.96759738629765,null,770.14332014557385,1823.9693731364509,2947.7908788742084]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.372891867149519,-21.954260172293061,10.748042535682771,-158.85888603015246,-149.41378323922777,-134.93067000735368,-296.09333492508176,-74.1202895349237,-314.84764707201202,-120.12514914608937,-389.35619274160399,-252.22566330164011,-257.35435324512991,-169.84327964747126,-147.74259540718162,-74.710673682314564,null,-379.64068835627512,-1166.0217980972652,-1678.0280786235874]
[null,"Wholesale cost",0,0,0,-63.853327467290001,7.5701077590310888,-116.472025439969,209.57275501377808,81.220394326188398,157.45549447236044,296.44036250843783,222.04375264759801,568.23649503850902,464.66043082157921,411.23266125560986,195.01883830691986,213.07868021278955,42.772144727940031,-40.011306293059533,-104.24886347422762,null,197.91124406401011,1487.3585915836011,1674.7138698568383]
[null,"CFD cost",0,0,0,-1.4914618182855026,-13.697907239396853,-50.434718342809973,-91.73371510555495,-78.650391031651438,-95.43051400388569,-146.11431105546166,-136.89352471365885,-240.47915123918978,-245.13234428561566,-230.81087757751908,-147.6365369033235,-192.98026893247788,-134.11592874319135,-108.33955558343689,-95.108472421580473,null,-255.71187954439893,-911.53417859102558,-1293.4768264869815]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,-6.2871942228127082,-5.2487031717347179,2.9884956384642152,-5.8566143138354221,-1.2814681567115187,-16.355459230145122,2.0837034590348154,11.592530900052513,-8.7141491300122631,-6.5719124219680616,-2.6182854782376701,-11.065323592712716,null,-13.378912790687712,-25.290303604126638,-34.223500608695794]
[null,"Additional Triad Avoidance cost",0,0,0,95.832146339215967,195.77552197016479,363.75999868166411,466.80553798257921,513.71844683625761,564.22689371015804,619.22226627537896,647.42071347240767,694.1750358704785,729.58719865849366,751.02324425139079,771.94482054233322,763.6936878654376,777.53639712605627,790.64863410349381,795.88130692282061,null,1715.2883142963558,3987.5776853522348,6161.6538807960405]
[null,"Total",0,0,0,-10.63118122825621,165.37053906594105,200.69165742534912,433.53099892587295,360.58747266875412,486.07250099954439,476.44347844173757,652.59403755758774,705.80326444107425,812.63467681822272,544.17253864691236,578.693989544342,517.72359677060706,509.77742104136559,491.93689134157808,510.74797375198523,null,1264.4680776690038,3372.0899966434176,4830.6393449336128]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.372891867149519,-21.954260172293061,10.748042535682771,-158.85888603015246,-149.41378323922777,-134.93067000735368,-296.09333492508176,-74.1202895349237,-314.84764707201202,-120.12514914608937,-389.35619274160399,-252.22566330164011,-257.35435324512991,-169.84327964747126,-147.74259540718162,-74.710673682314564,null,-379.64068835627512,-1166.0217980972652,-1678.0280786235874]
[null,"Wholesale cost",0,0,0,-63.853327467290001,7.5701077590310888,-116.472025439969,209.57275501377808,81.220394326188398,157.45549447236044,296.44036250843783,222.04375264759801,568.23649503850902,464.66043082157921,411.23266125560986,195.01883830691986,213.07868021278955,42.772144727940031,-40.011306293059533,-104.24886347422762,null,197.91124406401011,1487.3585915836011,1674.7138698568383]
[null,"CFD cost",0,0,0,-1.4914618182855026,-13.697907239396853,-50.434718342809973,-91.73371510555495,-78.650391031651438,-95.43051400388569,-146.11431105546166,-136.89352471365885,-240.47915123918978,-245.13234428561566,-230.81087757751908,-147.6365369033235,-192.98026893247788,-134.11592874319135,-108.33955558343689,-95.108472421580473,null,-255.71187954439893,-911.53417859102558,-1293.4768264869815]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,-6.2871942228127082,-5.2487031717347179,2.9884956384642152,-5.8566143138354221,-1.2814681567115187,-16.355459230145122,2.0837034590348154,11.592530900052513,-8.7141491300122631,-6.5719124219680616,-2.6182854782376701,-11.065323592712716,null,-13.378912790687712,-25.290303604126638,-34.223500608695794]
[null,"Additional Triad Avoidance cost",0,0,0,89.559687929403481,166.62900479713588,319.36592442707354,421.8456568992537,468.18554766069366,518.11367327059179,572.5213283204065,600.12456748467571,646.27609586525591,681.07778196692993,701.895570288268,722.19100955811177,713.30575968239759,726.50626985833048,738.96812286078716,743.54212249760894,null,1545.4160677791519,3659.1369494672663,5690.9750625187908]
[null,"Total",0,0,0,-16.903639638068697,136.22402189291216,156.29758317075854,388.57111784254744,315.05457349319011,439.95928055997814,429.74254048676511,605.29789156985578,657.90432443585166,764.12526012665899,495.04486468378957,528.94017856012056,467.33566858756706,458.7472937736398,440.25638009887143,458.40878932677356,null,1094.5958311518004,3043.6492607584501,4359.9605266563658]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.372891867149519,-21.954260172293061,10.748042535682771,-158.85888603015246,-149.41378323922777,-134.93067000735368,-296.09333492508176,-74.1202895349237,-314.84764707201202,-120.12514914608937,-389.35619274160399,-252.22566330164011,-257.35435324512991,-169.84327964747126,-147.74259540718162,-74.710673682314564,null,-379.64068835627512,-1166.0217980972652,-1678.0280786235874]
[null,"Wholesale cost",0,0,0,-63.853327467290001,7.5701077590310888,-116.472025439969,209.57275501377808,81.220394326188398,157.45549447236044,296.44036250843783,222.04375264759801,568.23649503850902,464.66043082157921,411.23266125560986,195.01883830691986,213.07868021278955,42.772144727940031,-40.011306293059533,-104.24886347422762,null,197.91124406401011,1487.3585915836011,1674.7138698568383]
[null,"CFD cost",0,0,0,-1.4914618182855026,-13.697907239396853,-50.434718342809973,-91.73371510555495,-78.650391031651438,-95.43051400388569,-146.11431105546166,-136.89352471365885,-240.47915123918978,-245.13234428561566,-230.81087757751908,-147.6365369033235,-192.98026893247788,-134.11592874319135,-108.33955558343689,-95.108472421580473,null,-255.71187954439893,-911.53417859102558,-1293.4768264869815]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,-6.2871942228127082,-5.2487031717347179,2.9884956384642152,-5.8566143138354221,-1.2814681567115187,-16.355459230145122,2.0837034590348154,11.592530900052513,-8.7141491300122631,-6.5719124219680616,-2.6182854782376701,-11.065323592712716,null,-13.378912790687712,-25.290303604126638,-34.223500608695794]
[null,"Additional Triad Avoidance cost",0,0,0,54.440659301145423,109.99127058134053,233.09902113083703,334.47927346296717,379.70567110217991,428.50611201084206,481.77170990734624,508.21833628791967,553.19851074148232,589.86046775937007,609.51568246825877,628.63373101098489,618.55608444790539,630.54900072379075,644.32770181439332,649.14572830905342,null,1195.3365579431083,3004.780015390978,4772.6126691956524]
[null,"Total",0,0,0,-52.022668266326754,79.5862876771168,70.030679874522036,301.20473440626097,226.57469693467638,350.35171930022841,338.99292207370485,513.39166037309974,564.82673931207808,672.90794591909912,402.66497686378034,435.38290001299367,372.58599335307485,362.79002463910007,345.61595905247759,364.01239513821804,null,744.51632131575661,2389.2923266821613,3441.5981333332256]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.372891867149519,-21.954260172293061,10.748042535682771,-158.85888603015246,-149.41378323922777,-134.93067000735368,-296.09333492508176,-74.1202895349237,-314.84764707201202,-120.12514914608937,-389.35619274160399,-252.22566330164011,-257.35435324512991,-169.84327964747126,-147.74259540718162,-74.710673682314564,null,-379.64068835627512,-1166.0217980972652,-1678.0280786235874]
[null,"Wholesale cost",0,0,0,-63.853327467290001,7.5701077590310888,-116.472025439969,209.57275501377808,81.220394326188398,157.45549447236044,296.44036250843783,222.04375264759801,568.23649503850902,464.66043082157921,411.23266125560986,195.01883830691986,213.07868021278955,42.772144727940031,-40.011306293059533,-104.24886347422762,null,197.91124406401011,1487.3585915836011,1674.7138698568383]
[null,"CFD cost",0,0,0,-1.4914618182855026,-13.697907239396853,-50.434718342809973,-91.73371510555495,-78.650391031651438,-95.43051400388569,-146.11431105546166,-136.89352471365885,-240.47915123918978,-245.13234428561566,-230.81087757751908,-147.6365369033235,-192.98026893247788,-134.11592874319135,-108.33955558343689,-95.108472421580473,null,-255.71187954439893,-911.53417859102558,-1293.4768264869815]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,-6.2871942228127082,-5.2487031717347179,2.9884956384642152,-5.8566143138354221,-1.2814681567115187,-16.355459230145122,2.0837034590348154,11.592530900052513,-8.7141491300122631,-6.5719124219680616,-2.6182854782376701,-11.065323592712716,null,-13.378912790687712,-25.290303604126638,-34.223500608695794]
[null,"Additional Triad Avoidance cost",0,0,0,48.168200891332937,80.844753408311618,188.70494687624648,289.51939237964166,334.17277192661595,382.39289157127581,435.07077195237378,460.92219030018771,505.29957073625974,541.35105106780645,560.38800850513599,578.87992002676333,568.1681562648655,579.51887345606497,592.64719057168679,596.80654388384164,null,1025.4643114259047,2676.339279506009,4301.9338509184017]
[null,"Total",0,0,0,-58.29512667613924,50.439770504087889,25.636605619931487,256.24485332293546,181.04179775911243,304.23849886066216,292.29198411873239,466.09551438536778,516.92779930685549,624.39852922753551,353.53730290065755,385.62908902877211,322.19806517003497,311.75989737137428,293.93544780977106,311.67321071300626,null,574.64407479855299,2060.8515907971932,2970.9193150559768]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.652246009049577,-25.62403105153669,24.695164993913522,-221.10001663470007,-271.14256476450669,-226.28915983649608,-185.54432240161327,-106.72863013341612,-290.93893320044276,-208.58671371720675,-352.36012322280203,-107.91515815734294,-269.95394059704608,-216.03532060978978,-164.23982969303552,-131.93058113709446,null,-614.0099947475328,-1362.240578976076,-1859.7586394433472]
[null,"Wholesale cost",0,0,0,-66.281668148742028,-67.243513174000327,-113.65333469417237,90.204094575568888,184.93261004160013,335.05635670543779,266.80465018108953,164.63465233184615,590.93550448992028,533.34783815893024,441.39736381404146,191.42769797886103,246.09608310549083,12.881594513548407,-26.459018576280869,-120.47561303081784,null,250.34585119732395,1557.0378102983359,1743.4913634288184]
[null,"CFD cost",0,0,0,-3.1594821691379327,-8.6437390950878381,-50.928730513744256,-78.734038262578494,-96.530516601538295,-124.29481839553777,-143.96715316138599,-118.93158213560395,-245.65245520769693,-258.91736839690861,-240.04746835086581,-145.36604303955809,-208.75740266446675,-118.51636730510889,-113.48636453843122,-89.202651370725192,null,-277.85124779268716,-937.79243604553903,-1318.4853746649496]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Additional Triad Avoidance cost",0,0,0,111.78598154369561,208.19382875380563,372.62499130489613,475.79400358863654,520.99266051974678,569.71159544873444,624.78852317887242,653.07484593400591,699.91490079630148,733.38263619930558,754.87918666724795,775.86580720187953,767.694872410073,781.61805320614849,793.37022431365028,798.65386293553775,null,1763.4719884769311,4052.1876538450902,6236.0934296105252]
[null,"Total",0,0,0,-37.673211521970615,95.779221865752575,217.770460700255,262.34841347288119,344.13999464036351,562.16906620311897,558.95581185811329,591.51382574624301,762.51312259255667,804.39190556172389,620.93459090729152,723.89371364810904,523.90533781628687,458.13335829659781,484.70989071964158,444.12029833948702,null,1104.9981433767994,3308.9593514699354,4790.4183317701618]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.652246009049577,-25.62403105153669,24.695164993913522,-221.10001663470007,-271.14256476450669,-226.28915983649608,-185.54432240161327,-106.72863013341612,-290.93893320044276,-208.58671371720675,-352.36012322280203,-107.91515815734294,-269.95394059704608,-216.03532060978978,-164.23982969303552,-131.93058113709446,null,-614.0099947475328,-1362.240578976076,-1859.7586394433472]
[null,"Wholesale cost",0,0,0,-66.281668148742028,-67.243513174000327,-113.65333469417237,90.204094575568888,184.93261004160013,335.05635670543779,266.80465018108953,164.63465233184615,590.93550448992028,533.34783815893024,441.39736381404146,191.42769797886103,246.09608310549083,12.881594513548407,-26.459018576280869,-120.47561303081784,null,250.34585119732395,1557.0378102983359,1743.4913634288184]
[null,"CFD cost",0,0,0,-3.1594821691379327,-8.6437390950878381,-50.928730513744256,-78.734038262578494,-96.530516601538295,-124.29481839553777,-143.96715316138599,-118.93158213560395,-245.65245520769693,-258.91736839690861,-240.04746835086581,-145.36604303955809,-208.75740266446675,-118.51636730510889,-113.48636453843122,-89.202651370725192,null,-277.85124779268716,-937.79243604553903,-1318.4853746649496]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Additional Triad Avoidance cost",0,0,0,105.51352313388313,179.04731158077672,328.23091705030555,430.83412250531103,475.45976134418282,523.59837500916819,578.08758522389996,605.77869994627395,652.0159607910789,684.87321950774185,705.75151270412516,726.11199621765809,717.306944227033,730.5879259384227,741.68971307094364,746.31467851032608,null,1593.5997419597275,3723.7469179601217,5765.4146113332754]
[null,"Total",0,0,0,-43.945669931783101,66.632704692723664,173.37638644566442,217.38853238955568,298.60709546479961,516.05584576355272,512.25487390314083,544.21767975851105,714.61418258733408,755.88248887016016,571.80691694416873,674.1399026638876,473.51740963324687,407.10323102887202,433.02937947693493,391.78111391427535,null,935.12589685959574,2980.5186155849669,4319.7395134929129]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.652246009049577,-25.62403105153669,24.695164993913522,-221.10001663470007,-271.14256476450669,-226.28915983649608,-185.54432240161327,-106.72863013341612,-290.93893320044276,-208.58671371720675,-352.36012322280203,-107.91515815734294,-269.95394059704608,-216.03532060978978,-164.23982969303552,-131.93058113709446,null,-614.0099947475328,-1362.240578976076,-1859.7586394433472]
[null,"Wholesale cost",0,0,0,-66.281668148742028,-67.243513174000327,-113.65333469417237,90.204094575568888,184.93261004160013,335.05635670543779,266.80465018108953,164.63465233184615,590.93550448992028,533.34783815893024,441.39736381404146,191.42769797886103,246.09608310549083,12.881594513548407,-26.459018576280869,-120.47561303081784,null,250.34585119732395,1557.0378102983359,1743.4913634288184]
[null,"CFD cost",0,0,0,-3.1594821691379327,-8.6437390950878381,-50.928730513744256,-78.734038262578494,-96.530516601538295,-124.29481839553777,-143.96715316138599,-118.93158213560395,-245.65245520769693,-258.91736839690861,-240.04746835086581,-145.36604303955809,-208.75740266446675,-118.51636730510889,-113.48636453843122,-89.202651370725192,null,-277.85124779268716,-937.79243604553903,-1318.4853746649496]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Additional Triad Avoidance cost",0,0,0,70.394494505625062,122.40957736498137,241.96401375406904,343.46773906902445,386.97988478566907,433.99081374941846,487.3379668108397,513.87246874951791,558.93837566730531,593.60708565081222,613.32218302352862,632.50464566858341,622.50655881801913,634.57930032321553,645.19841459636211,651.86561041212144,null,1243.5202321236836,3069.3282241161337,4845.8788707364156]
[null,"Total",0,0,0,-79.064698560041165,9.9949704769283159,87.109483149427916,130.0221489532691,210.12721890628583,426.44828450380305,421.50525549008057,452.31144856175501,621.5365974635605,664.61635501323053,479.3775872635722,580.53255211481292,378.717024224233,311.09460541366485,336.53808100235341,297.33204581607072,null,585.0463870235518,2326.099921740979,3400.2037728960518]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.652246009049577,-25.62403105153669,24.695164993913522,-221.10001663470007,-271.14256476450669,-226.28915983649608,-185.54432240161327,-106.72863013341612,-290.93893320044276,-208.58671371720675,-352.36012322280203,-107.91515815734294,-269.95394059704608,-216.03532060978978,-164.23982969303552,-131.93058113709446,null,-614.0099947475328,-1362.240578976076,-1859.7586394433472]
[null,"Wholesale cost",0,0,0,-66.281668148742028,-67.243513174000327,-113.65333469417237,90.204094575568888,184.93261004160013,335.05635670543779,266.80465018108953,164.63465233184615,590.93550448992028,533.34783815893024,441.39736381404146,191.42769797886103,246.09608310549083,12.881594513548407,-26.459018576280869,-120.47561303081784,null,250.34585119732395,1557.0378102983359,1743.4913634288184]
[null,"CFD cost",0,0,0,-3.1594821691379327,-8.6437390950878381,-50.928730513744256,-78.734038262578494,-96.530516601538295,-124.29481839553777,-143.96715316138599,-118.93158213560395,-245.65245520769693,-258.91736839690861,-240.04746835086581,-145.36604303955809,-208.75740266446675,-118.51636730510889,-113.48636453843122,-89.202651370725192,null,-277.85124779268716,-937.79243604553903,-1318.4853746649496]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Additional Triad Avoidance cost",0,0,0,64.122036095812575,93.263060191952462,197.56993949947849,298.50785798569893,341.44698561010512,387.87759330985222,440.63702885586724,466.57632276178595,511.03943566208272,545.09766895924849,564.19450906040584,582.75083468436196,572.11863063497924,583.54917305548975,593.51790335365547,599.52642598690966,null,1073.64798560648,2740.8874882311652,4375.2000524591658]
[null,"Total",0,0,0,-85.337156969853652,-19.151546696100596,42.715408894837367,85.062267869943582,164.59431973072188,380.3350640642368,374.80431753510811,405.01530257402305,573.63765745833791,616.1069383216668,430.24991330044941,530.77874113059147,328.32909604119311,260.06447814593906,284.85756975964676,244.99286139085893,null,415.17414050634818,1997.6591858560105,2929.5249546188029]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.41398196097634354,-332.92548658724127,-102.31204663926155,-238.65215082713439,-397.04496944256243,-115.26260243340357,-288.63841205570407,-196.15886460233583,-396.13730058622946,-139.09285417225442,-231.28563034211209,-218.275102313042,-168.75809777087147,-140.25180112709972,null,-514.14307364637466,-1435.731631619771,-1937.5679279387366]
[null,"Wholesale cost",0,0,0,-45.442062520101899,-31.802468291531113,-39.788056999459513,343.62600843869222,273.52091492637919,412.1525126345914,452.65481419619755,457.92910087190103,627.59443367646963,631.22607347419034,524.16456362485769,390.26528522059743,319.50759314349125,71.151030263990833,-90.356538546859156,-101.36560890129113,null,681.46637679649166,2458.7778751737501,2814.2607561367963]
[null,"CFD cost",0,0,0,-15.008470264644838,-21.878708985929123,-87.790045011052726,-132.49025848281823,-149.27179393934071,-184.8281427990608,-220.85452248915868,-240.94313466267946,-301.78259738880149,-341.20777300933963,-319.93660096273436,-305.85417269195926,-288.8973527075799,-216.91787253434782,-165.99695358521299,-186.54063293449173,null,-456.02656261850649,-1393.1628119040008,-2049.5970486425858]
[null,"EEU",0,0,0,0,0,0,21.495110621332362,-0.66017884285082573,-5.1749510684839777,0.83088467838321378,0.66039692133910677,-3.1406708114775483,-5.3812064839839664,2.9224216749843421,-19.921856704825249,-1.2298206205777475,-4.8854826061003749,-6.0447927330289524,-1.5063273031604005,null,12.596593326323173,9.9241687796712146,-9.4362610101663922]
[null,"Additional Triad Avoidance cost",0,0,0,318.94765037897997,384.9360745933966,532.20562874616462,674.81579254757514,736.01444411813827,794.64502007205533,868.29020125819795,901.94877334818307,964.79345625205917,1016.0037207041635,1049.3489495288757,1064.9145928027319,1062.6830678902684,1090.7836634551541,1115.4679790440644,1131.2879244290752,null,2707.3925692157723,5877.1156416839285,8922.3680228064495]
[null,"Total",0,0,0,258.49711759423326,331.25489731593638,405.04150869662874,574.52116653754024,757.29133962306435,778.14228801196759,703.87640820105753,1004.3325340453401,998.8262096725457,1104.4819500826943,860.36203327975386,990.31099445429049,860.77785736348983,721.85623626565473,684.31159640809187,701.62355416303228,null,2431.2859030737063,5516.9232421135766,7740.0275413517538]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.41398196097634354,-332.92548658724127,-102.31204663926155,-238.65215082713439,-397.04496944256243,-115.26260243340357,-288.63841205570407,-196.15886460233583,-396.13730058622946,-139.09285417225442,-231.28563034211209,-218.275102313042,-168.75809777087147,-140.25180112709972,null,-514.14307364637466,-1435.731631619771,-1937.5679279387366]
[null,"Wholesale cost",0,0,0,-45.442062520101899,-31.802468291531113,-39.788056999459513,343.62600843869222,273.52091492637919,412.1525126345914,452.65481419619755,457.92910087190103,627.59443367646963,631.22607347419034,524.16456362485769,390.26528522059743,319.50759314349125,71.151030263990833,-90.356538546859156,-101.36560890129113,null,681.46637679649166,2458.7778751737501,2814.2607561367963]
[null,"CFD cost",0,0,0,-15.008470264644838,-21.878708985929123,-87.790045011052726,-132.49025848281823,-149.27179393934071,-184.8281427990608,-220.85452248915868,-240.94313466267946,-301.78259738880149,-341.20777300933963,-319.93660096273436,-305.85417269195926,-288.8973527075799,-216.91787253434782,-165.99695358521299,-186.54063293449173,null,-456.02656261850649,-1393.1628119040008,-2049.5970486425858]
[null,"EEU",0,0,0,0,0,0,21.495110621332362,-0.66017884285082573,-5.1749510684839777,0.83088467838321378,0.66039692133910677,-3.1406708114775483,-5.3812064839839664,2.9224216749843421,-19.921856704825249,-1.2298206205777475,-4.8854826061003749,-6.0447927330289524,-1.5063273031604005,null,12.596593326323173,9.9241687796712146,-9.4362610101663922]
[null,"Additional Triad Avoidance cost",0,0,0,285.41047205849748,308.93271058076323,455.2335944078801,596.86274208537134,657.06787438533775,714.69226856815044,787.31844409787084,819.94502320443996,881.7445602731508,931.89635840395522,964.16963065033144,978.64965515416702,975.31867515402575,1002.3058029683514,1025.8624595510573,1040.5403738052751,null,2371.6701227220187,5266.4614748305958,8065.096379500651]
[null,"Total",0,0,0,224.95993927375073,255.25153330330301,328.06947435834422,496.56811607533643,678.34476989026382,698.1895365080627,622.90465104073041,922.32878390159703,915.77731369363732,1020.3745877824862,775.18271440120964,904.04605680572558,773.41346462724732,633.37837577885205,594.70607691508485,610.8760035392321,null,2095.5634565799523,4906.2690752602448,6882.755898045958]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.41398196097634354,-332.92548658724127,-102.31204663926155,-238.65215082713439,-397.04496944256243,-115.26260243340357,-288.63841205570407,-196.15886460233583,-396.13730058622946,-139.09285417225442,-231.28563034211209,-218.275102313042,-168.75809777087147,-140.25180112709972,null,-514.14307364637466,-1435.731631619771,-1937.5679279387366]
[null,"Wholesale cost",0,0,0,-45.442062520101899,-31.802468291531113,-39.788056999459513,343.62600843869222,273.52091492637919,412.1525126345914,452.65481419619755,457.92910087190103,627.59443367646963,631.22607347419034,524.16456362485769,390.26528522059743,319.50759314349125,71.151030263990833,-90.356538546859156,-101.36560890129113,null,681.46637679649166,2458.7778751737501,2814.2607561367963]
[null,"CFD cost",0,0,0,-15.008470264644838,-21.878708985929123,-87.790045011052726,-132.49025848281823,-149.27179393934071,-184.8281427990608,-220.85452248915868,-240.94313466267946,-301.78259738880149,-341.20777300933963,-319.93660096273436,-305.85417269195926,-288.8973527075799,-216.91787253434782,-165.99695358521299,-186.54063293449173,null,-456.02656261850649,-1393.1628119040008,-2049.5970486425858]
[null,"EEU",0,0,0,0,0,0,21.495110621332362,-0.66017884285082573,-5.1749510684839777,0.83088467838321378,0.66039692133910677,-3.1406708114775483,-5.3812064839839664,2.9224216749843421,-19.921856704825249,-1.2298206205777475,-4.8854826061003749,-6.0447927330289524,-1.5063273031604005,null,12.596593326323173,9.9241687796712146,-9.4362610101663922]
[null,"Additional Triad Avoidance cost",0,0,0,97.638302265309505,161.2423946195396,305.66095089028789,445.38378056216288,503.65829864663743,559.32747274650592,629.97350872163668,660.59471120086175,720.36331292050727,773.82516058013596,804.08379991307129,816.52351480947129,811.12622125591713,836.020700148012,857.45803679281164,876.96385601903955,null,1612.4507380375946,3979.7820864137275,6318.5523188194211]
[null,"Total",0,0,0,37.187769480562764,107.56121734207936,178.49683084075201,345.08915455212798,524.93519415156356,542.82474068641818,465.55971566449631,762.97847189801882,754.3960663409938,862.30338995866691,615.09688366394948,741.91991646102974,609.2210107291387,467.09327295851267,426.30165415683911,447.29948575299659,null,1336.3440718955285,3619.589686843377,5136.211837364729]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.41398196097634354,-332.92548658724127,-102.31204663926155,-238.65215082713439,-397.04496944256243,-115.26260243340357,-288.63841205570407,-196.15886460233583,-396.13730058622946,-139.09285417225442,-231.28563034211209,-218.275102313042,-168.75809777087147,-140.25180112709972,null,-514.14307364637466,-1435.731631619771,-1937.5679279387366]
[null,"Wholesale cost",0,0,0,-45.442062520101899,-31.802468291531113,-39.788056999459513,343.62600843869222,273.52091492637919,412.1525126345914,452.65481419619755,457.92910087190103,627.59443367646963,631.22607347419034,524.16456362485769,390.26528522059743,319.50759314349125,71.151030263990833,-90.356538546859156,-101.36560890129113,null,681.46637679649166,2458.7778751737501,2814.2607561367963]
[null,"CFD cost",0,0,0,-15.008470264644838,-21.878708985929123,-87.790045011052726,-132.49025848281823,-149.27179393934071,-184.8281427990608,-220.85452248915868,-240.94313466267946,-301.78259738880149,-341.20777300933963,-319.93660096273436,-305.85417269195926,-288.8973527075799,-216.91787253434782,-165.99695358521299,-186.54063293449173,null,-456.02656261850649,-1393.1628119040008,-2049.5970486425858]
[null,"EEU",0,0,0,0,0,0,21.495110621332362,-0.66017884285082573,-5.1749510684839777,0.83088467838321378,0.66039692133910677,-3.1406708114775483,-5.3812064839839664,2.9224216749843421,-19.921856704825249,-1.2298206205777475,-4.8854826061003749,-6.0447927330289524,-1.5063273031604005,null,12.596593326323173,9.9241687796712146,-9.4362610101663922]
[null,"Additional Triad Avoidance cost",0,0,0,64.101123944827037,85.239030606906226,228.68891655200332,367.43073009995902,424.71172891383691,479.37472124260103,549.00175156130945,578.59096105711865,637.31441694159889,689.71779827992782,718.90448103452718,730.25857716090638,723.76182851967451,747.54283966120943,767.85251729980473,786.21630539523926,null,1276.7282915438407,3369.1279195603947,5461.2806755136262]
[null,"Total",0,0,0,3.650591160080296,31.55785332944599,101.52479650246742,267.13610408992412,445.98862441876304,462.87198918251329,384.58795850416908,680.97472175427572,671.34717036208542,778.19602765845877,529.91756478540538,655.65497881246483,521.85661799289596,378.6154124717101,336.6961346638322,356.55193512919629,null,1000.6216254017744,3008.9355199900433,4278.9401940589323]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.41398196097634354,-168.63927927746909,-13.773821149717151,-341.80752107311741,-148.91675264155992,7.3758750385677558,-187.7714078755298,-155.1258454460426,-106.64587911125955,-199.56179831953386,-245.07018441521745,-138.69452777521508,-109.00396798663576,-97.366400448418972,null,-393.46693822939022,-783.32072541809487,-1230.3810175379674]
[null,"Wholesale cost",0,0,0,-45.442062520101899,-31.802468291531113,-39.788056999459513,223.25109444325062,199.3154380443375,251.5070477613408,334.19994460646194,195.5065005185279,492.34611003330065,507.77284857858103,405.25927112768113,483.9767584811616,259.26317995676072,118.12522423981136,-22.863907769640718,-6.7888332035308849,null,412.62973270491938,1684.3219992841819,2172.7013263547087]
[null,"CFD cost",0,0,0,-15.008470264644838,-21.878708985929123,-87.790045011052726,-126.49618457447784,-142.23006791289222,-147.49986286623317,-195.61787321004527,-173.33131506732266,-272.53582859321966,-290.11791056776741,-292.11499371840648,-358.83464152632945,-279.55145713131185,-231.55696599474837,-184.81395843508622,-208.70547519470011,null,-418.57879146340679,-1222.3041035829644,-1934.7885231157313]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-8.1955191371812148,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,-15.587914237678216,2.944560252361331,7.4085736870764052,null,-5.9643385510991482,-21.215677124406167,-21.658054798759117]
[null,"Additional Triad Avoidance cost",0,0,0,318.94765037897997,384.9360745933966,532.20562874616462,675.55892442238735,736.76704728155096,795.40721523657032,869.67963820809916,876.19045431622112,933.61997852853904,973.98221996390782,1007.345843055101,1033.7963008289714,1039.7003568490054,1067.8200589923997,1093.2734914950142,1118.1358476298128,null,2709.10744589057,5788.724902831661,8770.5636176904172]
[null,"Total",0,0,0,258.49711759423326,331.25489731593638,405.04150869662874,610.38469047307035,773.61978277087712,548.97490494050066,855.09735889663932,902.58439929066606,957.46333295590898,1041.7761691098769,1000.8616684542114,962.44951024593809,776.02427579170546,800.10587522456944,779.53621755601284,812.68371247023924,null,2303.7271103515932,5446.2063959903762,7756.4373485926653]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.41398196097634354,-168.63927927746909,-13.773821149717151,-341.80752107311741,-148.91675264155992,7.3758750385677558,-187.7714078755298,-155.1258454460426,-106.64587911125955,-199.56179831953386,-245.07018441521745,-138.69452777521508,-109.00396798663576,-97.366400448418972,null,-393.46693822939022,-783.32072541809487,-1230.3810175379674]
[null,"Wholesale cost",0,0,0,-45.442062520101899,-31.802468291531113,-39.788056999459513,223.25109444325062,199.3154380443375,251.5070477613408,334.19994460646194,195.5065005185279,492.34611003330065,507.77284857858103,405.25927112768113,483.9767584811616,259.26317995676072,118.12522423981136,-22.863907769640718,-6.7888332035308849,null,412.62973270491938,1684.3219992841819,2172.7013263547087]
[null,"CFD cost",0,0,0,-15.008470264644838,-21.878708985929123,-87.790045011052726,-126.49618457447784,-142.23006791289222,-147.49986286623317,-195.61787321004527,-173.33131506732266,-272.53582859321966,-290.11791056776741,-292.11499371840648,-358.83464152632945,-279.55145713131185,-231.55696599474837,-184.81395843508622,-208.70547519470011,null,-418.57879146340679,-1222.3041035829644,-1934.7885231157313]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-8.1955191371812148,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,-15.587914237678216,2.944560252361331,7.4085736870764052,null,-5.9643385510991482,-21.215677124406167,-21.658054798759117]
[null,"Additional Triad Avoidance cost",0,0,0,285.41047205849748,308.93271058076323,455.2335944078801,597.60587396018354,657.82047754875043,715.45446373266543,788.70788104777205,794.18670417247802,850.57108254963066,889.87485766369957,922.16652417655678,947.53136318040652,952.33596411276278,979.34219850559703,1003.6679720020072,1027.3882970060126,null,2373.3849993968151,5178.0707359783255,7913.2919743846178]
[null,"Total",0,0,0,224.95993927375073,255.25153330330301,328.06947435834422,532.43164001086643,694.6732130380766,469.02215343659572,774.12560173631221,820.58064914692295,874.41443697700061,957.66880680966869,915.68234957566722,876.18457259737318,688.65988305546284,711.62801473776676,689.93069806300582,721.93616184643906,null,1968.0046638578388,4835.5522291370426,6899.1657052868677]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.41398196097634354,-168.63927927746909,-13.773821149717151,-341.80752107311741,-148.91675264155992,7.3758750385677558,-187.7714078755298,-155.1258454460426,-106.64587911125955,-199.56179831953386,-245.07018441521745,-138.69452777521508,-109.00396798663576,-97.366400448418972,null,-393.46693822939022,-783.32072541809487,-1230.3810175379674]
[null,"Wholesale cost",0,0,0,-45.442062520101899,-31.802468291531113,-39.788056999459513,223.25109444325062,199.3154380443375,251.5070477613408,334.19994460646194,195.5065005185279,492.34611003330065,507.77284857858103,405.25927112768113,483.9767584811616,259.26317995676072,118.12522423981136,-22.863907769640718,-6.7888332035308849,null,412.62973270491938,1684.3219992841819,2172.7013263547087]
[null,"CFD cost",0,0,0,-15.008470264644838,-21.878708985929123,-87.790045011052726,-126.49618457447784,-142.23006791289222,-147.49986286623317,-195.61787321004527,-173.33131506732266,-272.53582859321966,-290.11791056776741,-292.11499371840648,-358.83464152632945,-279.55145713131185,-231.55696599474837,-184.81395843508622,-208.70547519470011,null,-418.57879146340679,-1222.3041035829644,-1934.7885231157313]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-8.1955191371812148,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,-15.587914237678216,2.944560252361331,7.4085736870764052,null,-5.9643385510991482,-21.215677124406167,-21.658054798759117]
[null,"Additional Triad Avoidance cost",0,0,0,97.638302265309505,161.2423946195396,305.66095089028789,446.12691243697509,504.41090181005012,560.08966791102091,631.36294567153789,634.83639216889981,689.18983519698713,731.80365983988031,762.08069343929674,785.40522283571079,788.14351021465416,813.05709568525765,835.26354924376153,856.8375433694755,null,1614.1656147123915,3891.3913475614595,6163.1202252397561]
[null,"Total",0,0,0,37.187769480562764,107.56121734207936,178.49683084075201,380.95267848765803,541.26363729937623,313.6573576149512,616.78066636007804,661.23033714334474,713.03318962435708,799.59760898584943,755.59651883840718,714.05843225267745,524.46742915735422,545.34291191742727,521.52627530476025,551.38540820990193,null,1208.7852791734147,3548.8728407201752,5148.993956142006]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.41398196097634354,-168.63927927746909,-13.773821149717151,-341.80752107311741,-148.91675264155992,7.3758750385677558,-187.7714078755298,-155.1258454460426,-106.64587911125955,-199.56179831953386,-245.07018441521745,-138.69452777521508,-109.00396798663576,-97.366400448418972,null,-393.46693822939022,-783.32072541809487,-1230.3810175379674]
[null,"Wholesale cost",0,0,0,-45.442062520101899,-31.802468291531113,-39.788056999459513,223.25109444325062,199.3154380443375,251.5070477613408,334.19994460646194,195.5065005185279,492.34611003330065,507.77284857858103,405.25927112768113,483.9767584811616,259.26317995676072,118.12522423981136,-22.863907769640718,-6.7888332035308849,null,412.62973270491938,1684.3219992841819,2172.7013263547087]
[null,"CFD cost",0,0,0,-15.008470264644838,-21.878708985929123,-87.790045011052726,-126.49618457447784,-142.23006791289222,-147.49986286623317,-195.61787321004527,-173.33131506732266,-272.53582859321966,-290.11791056776741,-292.11499371840648,-358.83464152632945,-279.55145713131185,-231.55696599474837,-184.81395843508622,-208.70547519470011,null,-418.57879146340679,-1222.3041035829644,-1934.7885231157313]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-8.1955191371812148,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,-15.587914237678216,2.944560252361331,7.4085736870764052,null,-5.9643385510991482,-21.215677124406167,-21.658054798759117]
[null,"Additional Triad Avoidance cost",0,0,0,64.101123944827037,85.239030606906226,228.68891655200332,368.17386197477123,425.46433207724959,480.13691640711602,550.39118851121066,552.8326420251567,606.14093921807876,647.69629753967206,676.90137456075252,699.14028518714588,700.77911747841154,724.57923519845508,745.65802975075462,766.0899927456752,null,1278.4431682186375,3280.7371807081254,5305.8485819339594]
[null,"Total",0,0,0,3.650591160080296,31.55785332944599,101.52479650246742,302.99962802545417,462.31706756657576,233.7046061110463,535.80890919975081,579.22658699960164,629.9842936454487,715.49024668564118,670.41719995986296,627.79349460411254,437.1030364211116,456.86505143062476,431.92075581175328,460.63785758610163,null,873.06283267966057,2938.218673866842,4291.7223128362084]
[]
[]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.188515127465962,-119.74554026343139,-54.244681128212505,-336.66479408083592,-176.09722868172594,21.059233230640416,-137.9380301034455,-95.016318592952985,-55.490808656837999,-84.199659722011347,-239.18149625987144,-115.56588016166268,-87.098639818327683,-73.917318746992919,null,-382.18097942658022,-678.91531068779932,-1016.8434626831461]
[null,"Wholesale cost",0,0,0,-36.25568713731991,-33.32840630676219,-28.52810708857578,118.68596154462284,172.01726192169735,287.13922309064947,377.90936012213569,195.05493499416843,436.38120313336913,397.65826373192976,318.3009558045087,182.34437253042051,210.50437609409346,102.5795050243014,-127.41688184391933,-57.151937492890283,null,351.73693675065056,1492.9407052085689,1682.0129533473723]
[null,"CFD cost",0,0,0,-15.759333994569115,-21.876169772033634,-88.932359684367739,-109.99997750193913,-139.19589788352974,-157.18733166627982,-212.48583951170309,-171.43662321256321,-264.56458453033645,-251.21067988662566,-263.67087528334935,-244.39903135885919,-259.30102579144602,-231.47429089475159,-145.9344528475182,-196.27129047657246,null,-411.99820406999714,-1178.6588343112385,-1783.7141744820483]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-12.692119050030023,13.619554420545192,-4.5846926742468241,-16.780316733093279,4.4283155326169883,-8.8043600645919255,1.8263164202874904,3.3523013488833797,null,-5.9643385510991482,-13.229903689377659,-22.870967870090325]
[null,"Additional Triad Avoidance cost",0,0,0,318.94765037897997,384.9360745933966,532.20562874616462,675.55892442238735,736.76704728155096,795.40721523657032,869.67963820809916,892.48973301142655,944.48616432534266,979.41531286230975,1012.7789359535028,1044.662486625775,1050.566542645809,1078.6862447892033,1104.1396772918179,1129.0020334266164,null,2709.10744589057,5813.9104922072911,8826.058445352357]
[null,"Total",0,0,0,266.93262924709097,329.73149851460079,414.93367710068708,571.20950366101897,708.88491669910411,580.06233846204418,854.75833207048925,934.64008422778363,965.67263377489985,1044.466132535206,1007.3335151435773,881.62785134223168,767.01671222120194,825.42121869249854,745.5160192023402,805.01378805904415,null,2260.7008605935434,5436.0471487274463,7684.6427936644459]
[]
[]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.188515127465962,-119.74554026343139,-54.244681128212505,-336.66479408083592,-176.09722868172594,21.059233230640416,-137.9380301034455,-95.016318592952985,-55.490808656837999,-84.199659722011347,-239.18149625987144,-115.56588016166268,-87.098639818327683,-73.917318746992919,null,-382.18097942658022,-678.91531068779932,-1016.8434626831461]
[null,"Wholesale cost",0,0,0,-36.25568713731991,-33.32840630676219,-28.52810708857578,118.68596154462284,172.01726192169735,287.13922309064947,377.90936012213569,195.05493499416843,436.38120313336913,397.65826373192976,318.3009558045087,182.34437253042051,210.50437609409346,102.5795050243014,-127.41688184391933,-57.151937492890283,null,351.73693675065056,1492.9407052085689,1682.0129533473723]
[null,"CFD cost",0,0,0,-15.759333994569115,-21.876169772033634,-88.932359684367739,-109.99997750193913,-139.19589788352974,-157.18733166627982,-212.48583951170309,-171.43662321256321,-264.56458453033645,-251.21067988662566,-263.67087528334935,-244.39903135885919,-259.30102579144602,-231.47429089475159,-145.9344528475182,-196.27129047657246,null,-411.99820406999714,-1178.6588343112385,-1783.7141744820483]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-12.692119050030023,13.619554420545192,-4.5846926742468241,-16.780316733093279,4.4283155326169883,-8.8043600645919255,1.8263164202874904,3.3523013488833797,null,-5.9643385510991482,-13.229903689377659,-22.870967870090325]
[null,"Additional Triad Avoidance cost",0,0,0,285.41047205849748,308.93271058076323,455.2335944078801,597.60587396018354,657.82047754875043,715.45446373266543,788.70788104777205,810.48598286768345,861.43726834643428,895.3079505621015,927.59961707495859,958.39754897721014,963.2021499095664,990.20838430240065,1014.5341577988108,1038.2544828028163,null,2373.3849993968151,5203.2563253539583,7968.7868020465612]
[null,"Total",0,0,0,233.39545092660845,253.72813450196742,337.96164276240256,493.25645319881511,629.93834696630358,500.10958695813923,773.78657491016213,852.63633408404053,882.62373779599147,960.35877023499779,922.15419626503308,795.36291369366677,679.65231948495943,736.94335820569586,655.91049970933318,714.26623743524397,null,1924.9784140997895,4825.3929818741117,6827.3711503586501]
[]
[]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.188515127465962,-119.74554026343139,-54.244681128212505,-336.66479408083592,-176.09722868172594,21.059233230640416,-137.9380301034455,-95.016318592952985,-55.490808656837999,-84.199659722011347,-239.18149625987144,-115.56588016166268,-87.098639818327683,-73.917318746992919,null,-382.18097942658022,-678.91531068779932,-1016.8434626831461]
[null,"Wholesale cost",0,0,0,-36.25568713731991,-33.32840630676219,-28.52810708857578,118.68596154462284,172.01726192169735,287.13922309064947,377.90936012213569,195.05493499416843,436.38120313336913,397.65826373192976,318.3009558045087,182.34437253042051,210.50437609409346,102.5795050243014,-127.41688184391933,-57.151937492890283,null,351.73693675065056,1492.9407052085689,1682.0129533473723]
[null,"CFD cost",0,0,0,-15.759333994569115,-21.876169772033634,-88.932359684367739,-109.99997750193913,-139.19589788352974,-157.18733166627982,-212.48583951170309,-171.43662321256321,-264.56458453033645,-251.21067988662566,-263.67087528334935,-244.39903135885919,-259.30102579144602,-231.47429089475159,-145.9344528475182,-196.27129047657246,null,-411.99820406999714,-1178.6588343112385,-1783.7141744820483]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-12.692119050030023,13.619554420545192,-4.5846926742468241,-16.780316733093279,4.4283155326169883,-8.8043600645919255,1.8263164202874904,3.3523013488833797,null,-5.9643385510991482,-13.229903689377659,-22.870967870090325]
[null,"Additional Triad Avoidance cost",0,0,0,97.638302265309505,161.2423946195396,305.66095089028789,446.12691243697509,504.41090181005012,560.08966791102091,631.36294567153789,651.13567086410524,700.05602099379075,737.23675273828223,767.51378633769855,796.27140863251441,799.00969601145778,823.92328148206127,846.12973504056515,867.70372916627912,null,1614.1656147123915,3916.576936937091,6218.6150529016986]
[null,"Total",0,0,0,45.623281133420477,106.03781854074377,188.38899924481035,341.77749167560665,476.52877122760327,344.74479113649471,616.44163953392797,693.28602208046232,721.24249044334795,802.28757241117853,762.06836552777304,633.23677334897116,515.45986558685081,570.65825538535648,487.50607695108744,543.71548379870683,null,1165.7590294153654,3538.7135934572443,5077.1994012137857]
[]
[]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.188515127465962,-119.74554026343139,-54.244681128212505,-336.66479408083592,-176.09722868172594,21.059233230640416,-137.9380301034455,-95.016318592952985,-55.490808656837999,-84.199659722011347,-239.18149625987144,-115.56588016166268,-87.098639818327683,-73.917318746992919,null,-382.18097942658022,-678.91531068779932,-1016.8434626831461]
[null,"Wholesale cost",0,0,0,-36.25568713731991,-33.32840630676219,-28.52810708857578,118.68596154462284,172.01726192169735,287.13922309064947,377.90936012213569,195.05493499416843,436.38120313336913,397.65826373192976,318.3009558045087,182.34437253042051,210.50437609409346,102.5795050243014,-127.41688184391933,-57.151937492890283,null,351.73693675065056,1492.9407052085689,1682.0129533473723]
[null,"CFD cost",0,0,0,-15.759333994569115,-21.876169772033634,-88.932359684367739,-109.99997750193913,-139.19589788352974,-157.18733166627982,-212.48583951170309,-171.43662321256321,-264.56458453033645,-251.21067988662566,-263.67087528334935,-244.39903135885919,-259.30102579144602,-231.47429089475159,-145.9344528475182,-196.27129047657246,null,-411.99820406999714,-1178.6588343112385,-1783.7141744820483]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-12.692119050030023,13.619554420545192,-4.5846926742468241,-16.780316733093279,4.4283155326169883,-8.8043600645919255,1.8263164202874904,3.3523013488833797,null,-5.9643385510991482,-13.229903689377659,-22.870967870090325]
[null,"Additional Triad Avoidance cost",0,0,0,64.101123944827037,85.239030606906226,228.68891655200332,368.17386197477123,425.46433207724959,480.13691640711602,550.39118851121066,569.13192072036213,617.00712501488238,653.1293904380741,682.33446745915433,710.0064709839495,711.64530327521516,735.4454209952587,756.52421554755824,776.95617854247882,null,1278.4431682186375,3305.9227700837573,5361.3434095959028]
[null,"Total",0,0,0,12.086102812938009,30.034454528110402,111.41696490652576,263.82444121340279,397.58220149480275,264.79203963258982,535.46988237360074,611.28227193671921,638.19359446443957,718.18021011097039,676.88904664922882,546.97183570040625,428.09547285060813,482.18039489855391,397.90055745808053,452.96793317490653,null,830.0365829216114,2928.0594266039111,4219.9277579079908]
[]
[]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.22040210741170085,-189.49837110489125,17.533360997946147,-277.61558706818823,-174.06704121258736,23.78579146928098,-106.89514277215972,-73.860940741379409,-293.83814338288698,-168.98029308763921,-131.90543373023888,-159.23609977267927,-41.803169302339711,-47.88229257912792,null,-339.14482712974677,-745.74851825292774,-1058.8203187809204]
[null,"Wholesale cost",0,0,0,-26.66840866721941,10.93695903490152,22.877259106560814,157.20266798287776,224.74787304031634,300.9376313436187,433.47711724572218,301.33469299030912,493.40285484847118,497.76988675355824,441.71351049778968,360.8503013453701,215.54933269929097,61.238847198730582,-109.71110901842076,-31.226100649362706,null,519.6225824654166,1951.0050373237143,2249.5176568520656]
[null,"CFD cost",0,0,0,-16.470772578608457,-25.427276566036724,-93.148131437464045,-113.06942166922042,-147.15149582835798,-177.17012895567569,-237.82972491344168,-210.10554538788816,-283.8063851181231,-277.84783176056129,-289.62289405625063,-301.10508181147082,-240.93019981839402,-210.55549470407882,-145.83270092968237,-206.41797398287264,null,-442.15377703307689,-1299.0657693540486,-1920.9408987047984]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-4.0746043441246371,2.9581163015095981,5.5580223754823095,-9.0627901357518539,-9.0352775508455423,-4.80003404653052,-5.3480692685361291,8.9995916868111721,null,-5.9643385510991482,-8.0779595321460356,-19.570752871190482]
[null,"Additional Triad Avoidance cost",0,0,0,318.94765037897997,384.9360745933966,532.20562874616462,675.55892442238735,736.76704728155096,795.40721523657032,869.67963820809916,892.48973301142655,944.48616432534266,979.41531286230975,1012.7789359535028,1044.662486625775,1050.566542645809,1078.6862447892033,1104.1396772918179,1134.4351263250182,null,2709.10744589057,5813.9104922072911,8828.8844995398613]
[null,"Total",0,0,0,275.80846913315213,370.44575706226141,462.1551585226731,536.90393509053274,825.4379719990535,632.92715643826523,887.01239126147573,1004.9774782872399,1043.1128869394063,1128.4345434154368,876.58943138763721,926.36462293628324,884.24496424562153,765.33346346464532,801.444628772839,857.90835080046622,null,2441.4670856420635,5712.0232823918832,8079.0701860350182]
[]
[]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.22040210741170085,-189.49837110489125,17.533360997946147,-277.61558706818823,-174.06704121258736,23.78579146928098,-106.89514277215972,-73.860940741379409,-293.83814338288698,-168.98029308763921,-131.90543373023888,-159.23609977267927,-41.803169302339711,-47.88229257912792,null,-339.14482712974677,-745.74851825292774,-1058.8203187809204]
[null,"Wholesale cost",0,0,0,-26.66840866721941,10.93695903490152,22.877259106560814,157.20266798287776,224.74787304031634,300.9376313436187,433.47711724572218,301.33469299030912,493.40285484847118,497.76988675355824,441.71351049778968,360.8503013453701,215.54933269929097,61.238847198730582,-109.71110901842076,-31.226100649362706,null,519.6225824654166,1951.0050373237143,2249.5176568520656]
[null,"CFD cost",0,0,0,-16.470772578608457,-25.427276566036724,-93.148131437464045,-113.06942166922042,-147.15149582835798,-177.17012895567569,-237.82972491344168,-210.10554538788816,-283.8063851181231,-277.84783176056129,-289.62289405625063,-301.10508181147082,-240.93019981839402,-210.55549470407882,-145.83270092968237,-206.41797398287264,null,-442.15377703307689,-1299.0657693540486,-1920.9408987047984]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-4.0746043441246371,2.9581163015095981,5.5580223754823095,-9.0627901357518539,-9.0352775508455423,-4.80003404653052,-5.3480692685361291,8.9995916868111721,null,-5.9643385510991482,-8.0779595321460356,-19.570752871190482]
[null,"Additional Triad Avoidance cost",0,0,0,285.41047205849748,308.93271058076323,455.2335944078801,597.60587396018354,657.82047754875043,715.45446373266543,788.70788104777205,810.48598286768345,861.43726834643428,895.3079505621015,927.59961707495859,958.39754897721014,963.2021499095664,990.20838430240065,1014.5341577988108,1043.6875757012181,null,2373.3849993968151,5203.2563253539583,7971.6128562340646]
[null,"Total",0,0,0,242.2712908126696,294.44239304962804,385.18312418438859,458.95088462832888,746.49140226625298,552.97440493436034,806.04063410114861,922.97372814349683,960.06399096049802,1044.3271811152285,791.41011250909298,840.09968528771833,796.88057150937891,676.85560297784264,711.83910927983197,767.16080017666604,null,2105.744639148309,5101.3691155385513,7221.7985427292224]
[]
[]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.22040210741170085,-189.49837110489125,17.533360997946147,-277.61558706818823,-174.06704121258736,23.78579146928098,-106.89514277215972,-73.860940741379409,-293.83814338288698,-168.98029308763921,-131.90543373023888,-159.23609977267927,-41.803169302339711,-47.88229257912792,null,-339.14482712974677,-745.74851825292774,-1058.8203187809204]
[null,"Wholesale cost",0,0,0,-26.66840866721941,10.93695903490152,22.877259106560814,157.20266798287776,224.74787304031634,300.9376313436187,433.47711724572218,301.33469299030912,493.40285484847118,497.76988675355824,441.71351049778968,360.8503013453701,215.54933269929097,61.238847198730582,-109.71110901842076,-31.226100649362706,null,519.6225824654166,1951.0050373237143,2249.5176568520656]
[null,"CFD cost",0,0,0,-16.470772578608457,-25.427276566036724,-93.148131437464045,-113.06942166922042,-147.15149582835798,-177.17012895567569,-237.82972491344168,-210.10554538788816,-283.8063851181231,-277.84783176056129,-289.62289405625063,-301.10508181147082,-240.93019981839402,-210.55549470407882,-145.83270092968237,-206.41797398287264,null,-442.15377703307689,-1299.0657693540486,-1920.9408987047984]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-4.0746043441246371,2.9581163015095981,5.5580223754823095,-9.0627901357518539,-9.0352775508455423,-4.80003404653052,-5.3480692685361291,8.9995916868111721,null,-5.9643385510991482,-8.0779595321460356,-19.570752871190482]
[null,"Additional Triad Avoidance cost",0,0,0,97.638302265309505,161.2423946195396,305.66095089028789,446.12691243697509,504.41090181005012,560.08966791102091,631.36294567153789,651.13567086410524,700.05602099379075,737.23675273828223,767.51378633769855,796.27140863251441,799.00969601145778,823.92328148206127,846.12973504056515,873.13682206468093,null,1614.1656147123915,3916.576936937091,6221.441107089202]
[null,"Total",0,0,0,54.499121019481635,146.75207708840441,235.61048066679638,307.47192310512042,593.08182652755261,397.60960911271576,648.69569872491445,763.62341613991862,798.68274360785449,886.25598329140939,631.32428177183294,677.9735449430226,632.68811761127029,510.57050015750326,543.43468652158617,596.61004654012891,null,1346.5252544638849,3814.6897271216831,5471.6267935843589]
[]
[]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.22040210741170085,-189.49837110489125,17.533360997946147,-277.61558706818823,-174.06704121258736,23.78579146928098,-106.89514277215972,-73.860940741379409,-293.83814338288698,-168.98029308763921,-131.90543373023888,-159.23609977267927,-41.803169302339711,-47.88229257912792,null,-339.14482712974677,-745.74851825292774,-1058.8203187809204]
[null,"Wholesale cost",0,0,0,-26.66840866721941,10.93695903490152,22.877259106560814,157.20266798287776,224.74787304031634,300.9376313436187,433.47711724572218,301.33469299030912,493.40285484847118,497.76988675355824,441.71351049778968,360.8503013453701,215.54933269929097,61.238847198730582,-109.71110901842076,-31.226100649362706,null,519.6225824654166,1951.0050373237143,2249.5176568520656]
[null,"CFD cost",0,0,0,-16.470772578608457,-25.427276566036724,-93.148131437464045,-113.06942166922042,-147.15149582835798,-177.17012895567569,-237.82972491344168,-210.10554538788816,-283.8063851181231,-277.84783176056129,-289.62289405625063,-301.10508181147082,-240.93019981839402,-210.55549470407882,-145.83270092968237,-206.41797398287264,null,-442.15377703307689,-1299.0657693540486,-1920.9408987047984]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-4.0746043441246371,2.9581163015095981,5.5580223754823095,-9.0627901357518539,-9.0352775508455423,-4.80003404653052,-5.3480692685361291,8.9995916868111721,null,-5.9643385510991482,-8.0779595321460356,-19.570752871190482]
[null,"Additional Triad Avoidance cost",0,0,0,64.101123944827037,85.239030606906226,228.68891655200332,368.17386197477123,425.46433207724959,480.13691640711602,550.39118851121066,569.13192072036213,617.00712501488238,653.1293904380741,682.33446745915433,710.0064709839495,711.64530327521516,735.4454209952587,756.52421554755824,782.38927144088063,null,1278.4431682186375,3305.9227700837573,5364.1694637834062]
[null,"Total",0,0,0,20.961942698999167,70.748713075771022,158.6384463285118,229.51887264291656,514.13525679475208,317.65685760881087,567.72394156458722,681.61966599617551,715.63384762894611,802.14862099120126,546.14496289328872,591.70860729445769,545.32372487502766,422.09263967070069,453.82916702857932,505.86249591632856,null,1010.8028079701311,3204.0355602683494,4614.3551502785622]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-35.284002421930836,-20.56345118098784,11.081162539158868,-409.14799177178088,-72.007183014191014,-247.29405171072904,-407.59296421247473,-117.67956402551795,-297.04333939608432,-242.79870489475661,-394.85019199297699,-133.45915180976317,-306.80901949773829,-241.63170332196432,-184.56059595950796,-160.95092386955957,null,-596.76432592433605,-1562.0748391812417,-2136.3918201806964]
[null,"Wholesale cost",0,0,0,-89.412387200100056,-25.483721119169786,-146.44283167907997,364.20825333429821,246.66210889116701,440.48197675382835,448.09284503630988,343.8471343027486,676.64169454805233,661.04079567264853,580.62112692974188,452.54155968214945,352.47474084849091,17.323761418378126,-56.418119106450831,-98.623695070738904,null,578.27204275068095,2360.609673362927,2761.9816178973952]
[null,"CFD cost",0,0,0,-14.258220183240855,-25.1463101428042,-78.768079269860067,-138.27714758898787,-143.1914612283764,-192.12101347746716,-226.20693312648027,-211.41432417103115,-318.23100642425874,-352.48427564234089,-346.24218218321045,-308.53255250376515,-319.57063870504982,-193.80333744142084,-180.30124463809315,-184.25191996606466,null,-456.06659326144199,-1411.1182690265427,-2080.4715519582146]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,20.337496654303873,-2.1070454133427319,-6.5793266834729636,-0.64215036364164746,0.16559371795279887,-4.7986889350543649,-4.3081011373529847,4.0508877794220339,-5.330233551267348,-9.7178138958529239,-5.536308643408212,-10.010966464145451,-2.3250725264233552,null,-1.2834319687242901,-5.052986980224091,-23.522641223779033]
[null,"Additional Triad Avoidance cost",0,0,0,321.10700280719584,387.24264986908418,534.66569121248438,676.64289417816474,737.84390694879494,796.47449205120324,870.11973237988627,903.77878957308189,966.62370103005776,1012.3979141686449,1045.7432128917171,1072.1754161576364,1069.9454235856683,1098.0475107556279,1122.8960725225529,1138.4251267934492,null,2717.3853978320767,5886.3370204193607,8951.8704588105229]
[null,"Total",0,0,0,178.40674658717694,313.72624417455745,313.6263027934844,513.76350480599808,767.20032618405185,790.96207693336248,683.77052971359944,918.69762939723421,1023.1923608227127,1073.8476281668429,889.32285342469356,1077.3950379749901,786.32269233551824,674.39992276721262,691.6051463543555,692.27351536066271,null,2241.5430894282558,5268.7005985942787,7473.4660633452277]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-35.284002421930836,-20.56345118098784,11.081162539158868,-409.14799177178088,-72.007183014191014,-247.29405171072904,-407.59296421247473,-117.67956402551795,-297.04333939608432,-242.79870489475661,-394.85019199297699,-133.45915180976317,-306.80901949773829,-241.63170332196432,-184.56059595950796,-160.95092386955957,null,-596.76432592433605,-1562.0748391812417,-2136.3918201806964]
[null,"Wholesale cost",0,0,0,-89.412387200100056,-25.483721119169786,-146.44283167907997,364.20825333429821,246.66210889116701,440.48197675382835,448.09284503630988,343.8471343027486,676.64169454805233,661.04079567264853,580.62112692974188,452.54155968214945,352.47474084849091,17.323761418378126,-56.418119106450831,-98.623695070738904,null,578.27204275068095,2360.609673362927,2761.9816178973952]
[null,"CFD cost",0,0,0,-14.258220183240855,-25.1463101428042,-78.768079269860067,-138.27714758898787,-143.1914612283764,-192.12101347746716,-226.20693312648027,-211.41432417103115,-318.23100642425874,-352.48427564234089,-346.24218218321045,-308.53255250376515,-319.57063870504982,-193.80333744142084,-180.30124463809315,-184.25191996606466,null,-456.06659326144199,-1411.1182690265427,-2080.4715519582146]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,20.337496654303873,-2.1070454133427319,-6.5793266834729636,-0.64215036364164746,0.16559371795279887,-4.7986889350543649,-4.3081011373529847,4.0508877794220339,-5.330233551267348,-9.7178138958529239,-5.536308643408212,-10.010966464145451,-2.3250725264233552,null,-1.2834319687242901,-5.052986980224091,-23.522641223779033]
[null,"Additional Triad Avoidance cost",0,0,0,287.56982448671334,311.23928585645081,457.69365687419986,598.68984371596093,658.89733721599441,716.52174054729835,789.14797521955916,821.77503942933879,883.57480505114938,928.29055186843664,960.5638940131729,985.91047850907148,982.5810308494257,1009.5696502688252,1033.2905530295459,1047.677576169649,null,2381.6629513383227,5275.6828535660252,8094.5988155047235]
[null,"Total",0,0,0,144.86956826669444,237.72288016192408,236.65426845519988,435.81045434379428,688.25375645125132,711.00932542945759,602.79877255327233,836.6938792534911,940.14346484380428,989.74026586663467,804.14353454614934,991.13010032642524,698.95829959927551,585.92206228040993,601.99962686134847,601.52596473686253,null,1905.8206429345014,4658.0464317409451,6616.194420039431]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-35.284002421930836,-20.56345118098784,11.081162539158868,-409.14799177178088,-72.007183014191014,-247.29405171072904,-407.59296421247473,-117.67956402551795,-297.04333939608432,-242.79870489475661,-394.85019199297699,-133.45915180976317,-306.80901949773829,-241.63170332196432,-184.56059595950796,-160.95092386955957,null,-596.76432592433605,-1562.0748391812417,-2136.3918201806964]
[null,"Wholesale cost",0,0,0,-89.412387200100056,-25.483721119169786,-146.44283167907997,364.20825333429821,246.66210889116701,440.48197675382835,448.09284503630988,343.8471343027486,676.64169454805233,661.04079567264853,580.62112692974188,452.54155968214945,352.47474084849091,17.323761418378126,-56.418119106450831,-98.623695070738904,null,578.27204275068095,2360.609673362927,2761.9816178973952]
[null,"CFD cost",0,0,0,-14.258220183240855,-25.1463101428042,-78.768079269860067,-138.27714758898787,-143.1914612283764,-192.12101347746716,-226.20693312648027,-211.41432417103115,-318.23100642425874,-352.48427564234089,-346.24218218321045,-308.53255250376515,-319.57063870504982,-193.80333744142084,-180.30124463809315,-184.25191996606466,null,-456.06659326144199,-1411.1182690265427,-2080.4715519582146]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,20.337496654303873,-2.1070454133427319,-6.5793266834729636,-0.64215036364164746,0.16559371795279887,-4.7986889350543649,-4.3081011373529847,4.0508877794220339,-5.330233551267348,-9.7178138958529239,-5.536308643408212,-10.010966464145451,-2.3250725264233552,null,-1.2834319687242901,-5.052986980224091,-23.522641223779033]
[null,"Additional Triad Avoidance cost",0,0,0,99.797654693525374,163.54896989522717,308.12101335660765,447.21088219275248,505.4877614772941,561.15694472565383,631.803039843325,662.42472742576058,722.19355769850586,770.13470878979956,800.3923392090237,823.69752153584989,818.30065383634928,843.19550374479775,869.19960483684963,884.00973047422019,null,1622.4435666538986,3988.8963838541895,6350.0702345798845]
[null,"Total",0,0,0,-42.902601526493527,90.032564200700449,87.081624937607671,284.33149282058582,534.84418071255095,555.64452960781307,445.45383717703822,677.34356724991289,778.76221749116075,831.5844227879976,643.97197974200014,828.91714335320364,534.6779225861992,419.54791575638251,437.90867866865221,437.85811904143372,null,1146.6012582500775,3371.259962029108,4871.6658391145893]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-35.284002421930836,-20.56345118098784,11.081162539158868,-409.14799177178088,-72.007183014191014,-247.29405171072904,-407.59296421247473,-117.67956402551795,-297.04333939608432,-242.79870489475661,-394.85019199297699,-133.45915180976317,-306.80901949773829,-241.63170332196432,-184.56059595950796,-160.95092386955957,null,-596.76432592433605,-1562.0748391812417,-2136.3918201806964]
[null,"Wholesale cost",0,0,0,-89.412387200100056,-25.483721119169786,-146.44283167907997,364.20825333429821,246.66210889116701,440.48197675382835,448.09284503630988,343.8471343027486,676.64169454805233,661.04079567264853,580.62112692974188,452.54155968214945,352.47474084849091,17.323761418378126,-56.418119106450831,-98.623695070738904,null,578.27204275068095,2360.609673362927,2761.9816178973952]
[null,"CFD cost",0,0,0,-14.258220183240855,-25.1463101428042,-78.768079269860067,-138.27714758898787,-143.1914612283764,-192.12101347746716,-226.20693312648027,-211.41432417103115,-318.23100642425874,-352.48427564234089,-346.24218218321045,-308.53255250376515,-319.57063870504982,-193.80333744142084,-180.30124463809315,-184.25191996606466,null,-456.06659326144199,-1411.1182690265427,-2080.4715519582146]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,20.337496654303873,-2.1070454133427319,-6.5793266834729636,-0.64215036364164746,0.16559371795279887,-4.7986889350543649,-4.3081011373529847,4.0508877794220339,-5.330233551267348,-9.7178138958529239,-5.536308643408212,-10.010966464145451,-2.3250725264233552,null,-1.2834319687242901,-5.052986980224091,-23.522641223779033]
[null,"Additional Triad Avoidance cost",0,0,0,66.260476373042906,87.545605882593804,231.14897901832308,369.25783173054862,426.54119174449357,481.20419322174894,550.83128268299788,580.42097728201747,639.14466171959748,686.02734648959131,715.21302033047959,737.43258388728509,730.93626110010655,754.71764325799518,779.59408534384261,793.2621798504199,null,1286.7211201601447,3378.2422170008558,5492.7985912740869]
[null,"Total",0,0,0,-76.439779846975995,14.02920018806708,10.109590599323099,206.37844235838193,455.89761097975043,475.69177810390812,364.48208001671111,595.33981710616979,695.71332151225238,747.47706048778934,558.79266086345604,742.65220570463885,447.31352984995641,331.07005526957994,348.30315917564519,347.11056841763343,null,810.87881175632344,2760.6057951757748,4014.394195808793]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-74.151155027768027,-24.557633458574969,24.701534122072644,-385.03619613044498,-194.11932554058535,-260.59457615147289,-424.98362335116303,-110.3977482134826,-331.61804873331516,-237.08083202673811,-399.26514864921614,-146.25327841825049,-303.0313669227445,-241.7268623875043,-174.66891352004313,-169.18842234935698,null,-706.45834271578906,-1701.0621862421983,-2279.8497740849584]
[null,"Wholesale cost",0,0,0,-92.981156306312187,-77.760240873440125,-158.36487899355052,201.61093703984807,247.51140745337034,447.60437857549186,464.77450966996912,339.99695434362002,681.06570285400085,640.28147774872923,570.41229146004844,408.23145433468017,389.37786974553092,-5.6871749609217659,-69.946527961059473,-150.07726966343944,null,399.51891970585086,2174.3926400233859,2523.7297310200902]
[null,"CFD cost",0,0,0,-15.152879036843405,-21.502578770882209,-76.713544882644953,-126.54321425995434,-144.62803134547863,-194.72028311464413,-232.69171711882822,-205.43986999571834,-325.79756649937144,-343.98135677504183,-344.08679657321716,-292.61681578174614,-340.78048853314982,-186.24857676665425,-174.99227150666346,-162.91732329045882,null,-445.88229473192905,-1399.6780425592979,-2053.5982194470371]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,2.7827735233161874,-3.1826174054424854,-7.7141363999839356,-1.6957214918307812,-0.75623789881865022,-5.3522918632874834,-4.8181237850564287,3.6272431936757741,-6.4865900744477827,-11.294361669232742,-7.1907921088909106,-10.273576498229541,-2.5337423496800788,null,-30.179362649995049,-36.28141435198242,-57.522295650183104]
[null,"Additional Triad Avoidance cost",0,0,0,321.8026095771441,387.94686076110276,535.37947292469289,676.77211205216258,737.97804217635621,796.6112251591793,870.25914635596814,903.92134379208892,966.76917278189569,1012.5431507564084,1045.8912773369832,1072.3266479077645,1070.1010163843498,1098.207459919603,1122.9443633903638,1138.4753438571101,null,2719.4689207420211,5888.8976255923117,8954.7523069799099]
[null,"Total",0,0,0,136.15162246748378,253.22308409077726,310.03495277993204,369.58641222492753,643.55947533822007,781.18660806857019,675.66259406411518,927.32444202768932,985.06696853992241,1066.9443159183013,876.57886676827411,1035.2014179680002,804.37266900475367,657.35405369563182,693.06307390436825,653.75858620417478,null,1936.4678403501589,4926.2686224622194,7087.5117488178221]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-74.151155027768027,-24.557633458574969,24.701534122072644,-385.03619613044498,-194.11932554058535,-260.59457615147289,-424.98362335116303,-110.3977482134826,-331.61804873331516,-237.08083202673811,-399.26514864921614,-146.25327841825049,-303.0313669227445,-241.7268623875043,-174.66891352004313,-169.18842234935698,null,-706.45834271578906,-1701.0621862421983,-2279.8497740849584]
[null,"Wholesale cost",0,0,0,-92.981156306312187,-77.760240873440125,-158.36487899355052,201.61093703984807,247.51140745337034,447.60437857549186,464.77450966996912,339.99695434362002,681.06570285400085,640.28147774872923,570.41229146004844,408.23145433468017,389.37786974553092,-5.6871749609217659,-69.946527961059473,-150.07726966343944,null,399.51891970585086,2174.3926400233859,2523.7297310200902]
[null,"CFD cost",0,0,0,-15.152879036843405,-21.502578770882209,-76.713544882644953,-126.54321425995434,-144.62803134547863,-194.72028311464413,-232.69171711882822,-205.43986999571834,-325.79756649937144,-343.98135677504183,-344.08679657321716,-292.61681578174614,-340.78048853314982,-186.24857676665425,-174.99227150666346,-162.91732329045882,null,-445.88229473192905,-1399.6780425592979,-2053.5982194470371]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,2.7827735233161874,-3.1826174054424854,-7.7141363999839356,-1.6957214918307812,-0.75623789881865022,-5.3522918632874834,-4.8181237850564287,3.6272431936757741,-6.4865900744477827,-11.294361669232742,-7.1907921088909106,-10.273576498229541,-2.5337423496800788,null,-30.179362649995049,-36.28141435198242,-57.522295650183104]
[null,"Additional Triad Avoidance cost",0,0,0,288.2654312566616,311.94349674846944,458.40743858640838,598.81906158995878,659.03147244355569,716.65847365527441,789.28738919564103,821.91759364834581,883.72027680298731,928.43578845620016,960.71195845843897,986.06171025919957,982.73662364810718,1009.7295994328003,1033.3388438973568,1047.72779323331,null,2383.7464742482675,5278.2434587389798,8097.480663674115]
[null,"Total",0,0,0,102.61444414700128,177.21972007814395,233.06291844164753,291.63336176272372,564.61290560541954,701.2338565646653,594.69083690378807,845.32069188394621,902.01807256101404,982.83695361809305,791.39954788972989,948.9364803194353,717.00827626851105,568.87619320882914,603.45755441136123,563.0110355803746,null,1600.7453938564049,4315.6144556088857,6230.2401055120254]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-74.151155027768027,-24.557633458574969,24.701534122072644,-385.03619613044498,-194.11932554058535,-260.59457615147289,-424.98362335116303,-110.3977482134826,-331.61804873331516,-237.08083202673811,-399.26514864921614,-146.25327841825049,-303.0313669227445,-241.7268623875043,-174.66891352004313,-169.18842234935698,null,-706.45834271578906,-1701.0621862421983,-2279.8497740849584]
[null,"Wholesale cost",0,0,0,-92.981156306312187,-77.760240873440125,-158.36487899355052,201.61093703984807,247.51140745337034,447.60437857549186,464.77450966996912,339.99695434362002,681.06570285400085,640.28147774872923,570.41229146004844,408.23145433468017,389.37786974553092,-5.6871749609217659,-69.946527961059473,-150.07726966343944,null,399.51891970585086,2174.3926400233859,2523.7297310200902]
[null,"CFD cost",0,0,0,-15.152879036843405,-21.502578770882209,-76.713544882644953,-126.54321425995434,-144.62803134547863,-194.72028311464413,-232.69171711882822,-205.43986999571834,-325.79756649937144,-343.98135677504183,-344.08679657321716,-292.61681578174614,-340.78048853314982,-186.24857676665425,-174.99227150666346,-162.91732329045882,null,-445.88229473192905,-1399.6780425592979,-2053.5982194470371]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,2.7827735233161874,-3.1826174054424854,-7.7141363999839356,-1.6957214918307812,-0.75623789881865022,-5.3522918632874834,-4.8181237850564287,3.6272431936757741,-6.4865900744477827,-11.294361669232742,-7.1907921088909106,-10.273576498229541,-2.5337423496800788,null,-30.179362649995049,-36.28141435198242,-57.522295650183104]
[null,"Additional Triad Avoidance cost",0,0,0,100.49326146347363,164.25318078724575,308.83479506881616,447.34010006675032,505.62189670485537,561.29367783362989,631.94245381940686,662.5672816447676,722.33902945034379,770.19530012274527,800.45467958740085,823.76193665745211,818.36832352006286,843.26640920508498,866.03877819628747,883.96861962868775,null,1624.5270895638432,3991.3499077321721,6350.9176912643688]
[null,"Total",0,0,0,-85.157725646186691,29.529404116920261,83.490274924055313,140.15440023951527,411.20332986671923,545.86906074302078,437.34590152755396,685.970379880368,740.63682520837051,824.59646528463816,631.14226901869176,786.63670671768784,552.63997614046673,402.41300298111378,436.15748871029189,399.25186197575238,null,841.52600917198083,3028.7209046020789,4483.677133102281]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-74.151155027768027,-24.557633458574969,24.701534122072644,-385.03619613044498,-194.11932554058535,-260.59457615147289,-424.98362335116303,-110.3977482134826,-331.61804873331516,-237.08083202673811,-399.26514864921614,-146.25327841825049,-303.0313669227445,-241.7268623875043,-174.66891352004313,-169.18842234935698,null,-706.45834271578906,-1701.0621862421983,-2279.8497740849584]
[null,"Wholesale cost",0,0,0,-92.981156306312187,-77.760240873440125,-158.36487899355052,201.61093703984807,247.51140745337034,447.60437857549186,464.77450966996912,339.99695434362002,681.06570285400085,640.28147774872923,570.41229146004844,408.23145433468017,389.37786974553092,-5.6871749609217659,-69.946527961059473,-150.07726966343944,null,399.51891970585086,2174.3926400233859,2523.7297310200902]
[null,"CFD cost",0,0,0,-15.152879036843405,-21.502578770882209,-76.713544882644953,-126.54321425995434,-144.62803134547863,-194.72028311464413,-232.69171711882822,-205.43986999571834,-325.79756649937144,-343.98135677504183,-344.08679657321716,-292.61681578174614,-340.78048853314982,-186.24857676665425,-174.99227150666346,-162.91732329045882,null,-445.88229473192905,-1399.6780425592979,-2053.5982194470371]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,2.7827735233161874,-3.1826174054424854,-7.7141363999839356,-1.6957214918307812,-0.75623789881865022,-5.3522918632874834,-4.8181237850564287,3.6272431936757741,-6.4865900744477827,-11.294361669232742,-7.1907921088909106,-10.273576498229541,-2.5337423496800788,null,-30.179362649995049,-36.28141435198242,-57.522295650183104]
[null,"Additional Triad Avoidance cost",0,0,0,66.956083142991162,88.249816774612384,231.86276073053159,369.38704960454646,426.67532697205485,481.34092632972499,550.97069665907975,580.5635315010245,639.29013347143541,686.08793782253701,715.27536070885662,737.49699900888731,731.00393078382024,754.7885487182823,776.43325870328044,793.22106900488757,null,1288.8046430700892,3380.6957408788389,5493.646047958573]
[null,"Total",0,0,0,-118.69490396666916,-46.473959895713108,6.5182405857707408,62.201349777311407,332.2567601339187,465.91630923911589,356.37414436722685,603.9666297366249,657.58792922946213,740.48910298442991,545.96295014014754,700.37176906912305,465.27558340422411,313.93514249431109,346.55196921728486,308.5043113519522,null,505.80356267822685,2418.0667377487462,3626.4054897964861]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.40388689973769942,-332.92548658724127,-102.31204663926155,-240.01740954979255,-397.09932101967252,-115.27367676543304,-288.69242473823556,-196.21288865522843,-396.19132487313937,-139.12618155334417,-231.33992989593196,-218.32940186686301,-168.81239732469248,-140.30610068092074,null,-515.15301859506303,-1436.891355855942,-1938.8665927579036]
[null,"Wholesale cost",0,0,0,-29.276339338412072,16.09737627441973,-39.788057101512095,343.62600843875043,273.52091492637919,412.1525126345914,452.65481419619755,457.92910087190103,627.59443367646963,631.22607347419034,524.16456362485769,390.26528522059743,319.50759314349125,71.151030263990833,-90.356538546859156,-101.36560890129113,null,735.88425435655245,2513.1957527338109,2868.6786336968567]
[null,"CFD cost",0,0,0,-4.9907907154643247,-18.670336242157457,-87.779730906596697,-132.49025847988193,-149.27179393934298,-184.8281427990608,-220.85452248915868,-240.94313466267946,-301.78259738880149,-341.20777300933963,-319.93660096273436,-305.85417269195926,-288.8973527075799,-216.91787253434782,-165.99695358521299,-186.54063293449173,null,-444.58697934333549,-1381.7232286288299,-2038.1574653674147]
[null,"EEU",0,0,0,0,0,0,21.495110621332362,-0.66017884285082573,-5.1749510684839777,0.83088467838321378,0.66039692133910677,-3.1406708114775483,-5.3812064839839664,2.9224216749843421,-19.921856704825249,-1.2298206205777475,-4.8854826061003749,-6.0447927330289524,-1.5063273031604005,null,12.596593326323173,9.9241687796712146,-9.4362610101663922]
[null,"Additional Triad Avoidance cost",0,0,0,122.04733184270012,276.38334936323292,532.20562874616462,674.81579254757514,736.01444411813827,794.64502007205533,868.29020125819795,901.94877334818307,964.79345625205917,1016.0037207041635,1049.3489495288757,1064.9145928027319,1062.6830678902684,1090.7836634551541,1115.4679790440644,1131.2879244290752,null,2444.4068351627943,5614.1299076309506,8659.3822887534716]
[null,"Total",0,0,0,87.780201788823717,273.81038939549518,405.04172763779354,574.52116654053475,757.29133962306207,776.77702928930944,703.82205662394745,1004.3214597133107,998.77219699001421,1104.4279260298017,860.30800899284395,990.27766707320075,860.72355780966996,721.80193671183372,684.25729685427086,701.56925460921127,null,2233.1476849072715,5318.6352446596602,7541.6006033148424]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.40388689973769942,-332.92548658724127,-102.31204663926155,-240.01740954979255,-397.09932101967252,-115.27367676543304,-288.69242473823556,-196.21288865522843,-396.19132487313937,-139.12618155334417,-231.33992989593196,-218.32940186686301,-168.81239732469248,-140.30610068092074,null,-515.15301859506303,-1436.891355855942,-1938.8665927579036]
[null,"Wholesale cost",0,0,0,-29.276339338412072,16.09737627441973,-39.788057101512095,343.62600843875043,273.52091492637919,412.1525126345914,452.65481419619755,457.92910087190103,627.59443367646963,631.22607347419034,524.16456362485769,390.26528522059743,319.50759314349125,71.151030263990833,-90.356538546859156,-101.36560890129113,null,735.88425435655245,2513.1957527338109,2868.6786336968567]
[null,"CFD cost",0,0,0,-4.9907907154643247,-18.670336242157457,-87.779730906596697,-132.49025847988193,-149.27179393934298,-184.8281427990608,-220.85452248915868,-240.94313466267946,-301.78259738880149,-341.20777300933963,-319.93660096273436,-305.85417269195926,-288.8973527075799,-216.91787253434782,-165.99695358521299,-186.54063293449173,null,-444.58697934333549,-1381.7232286288299,-2038.1574653674147]
[null,"EEU",0,0,0,0,0,0,21.495110621332362,-0.66017884285082573,-5.1749510684839777,0.83088467838321378,0.66039692133910677,-3.1406708114775483,-5.3812064839839664,2.9224216749843421,-19.921856704825249,-1.2298206205777475,-4.8854826061003749,-6.0447927330289524,-1.5063273031604005,null,12.596593326323173,9.9241687796712146,-9.4362610101663922]
[null,"Additional Triad Avoidance cost",0,0,0,110.93147393716383,225.51819213440803,455.2335944078801,596.86274208537134,657.06787438533775,714.69226856815044,787.31844409787084,819.94502320443996,881.7445602731508,931.89635840395522,964.16963065033144,978.64965515416702,975.31867515402575,1002.3058029683514,1025.8624595510573,1040.5403738052751,null,2149.3889696542919,5044.1803217628694,7842.8152264329246]
[null,"Total",0,0,0,76.66434388328743,222.94523216667031,328.06969329950903,496.56811607833095,678.34476989026155,696.82427778540455,622.85029946362033,922.31770956956757,915.72330101110583,1020.3205637295936,775.12869011429973,904.01272942463584,773.35916507342745,633.32407622503104,594.65177736126384,610.82170398541109,null,1938.1298193987695,4748.685658791579,6725.0335409942973]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.40388689973769942,-332.92548658724127,-102.31204663926155,-240.01740954979255,-397.09932101967252,-115.27367676543304,-288.69242473823556,-196.21288865522843,-396.19132487313937,-139.12618155334417,-231.33992989593196,-218.32940186686301,-168.81239732469248,-140.30610068092074,null,-515.15301859506303,-1436.891355855942,-1938.8665927579036]
[null,"Wholesale cost",0,0,0,-29.276339338412072,16.09737627441973,-39.788057101512095,343.62600843875043,273.52091492637919,412.1525126345914,452.65481419619755,457.92910087190103,627.59443367646963,631.22607347419034,524.16456362485769,390.26528522059743,319.50759314349125,71.151030263990833,-90.356538546859156,-101.36560890129113,null,735.88425435655245,2513.1957527338109,2868.6786336968567]
[null,"CFD cost",0,0,0,-4.9907907154643247,-18.670336242157457,-87.779730906596697,-132.49025847988193,-149.27179393934298,-184.8281427990608,-220.85452248915868,-240.94313466267946,-301.78259738880149,-341.20777300933963,-319.93660096273436,-305.85417269195926,-288.8973527075799,-216.91787253434782,-165.99695358521299,-186.54063293449173,null,-444.58697934333549,-1381.7232286288299,-2038.1574653674147]
[null,"EEU",0,0,0,0,0,0,21.495110621332362,-0.66017884285082573,-5.1749510684839777,0.83088467838321378,0.66039692133910677,-3.1406708114775483,-5.3812064839839664,2.9224216749843421,-19.921856704825249,-1.2298206205777475,-4.8854826061003749,-6.0447927330289524,-1.5063273031604005,null,12.596593326323173,9.9241687796712146,-9.4362610101663922]
[null,"Additional Triad Avoidance cost",0,0,0,48.694611369613042,126.67663110437556,305.66095089028789,445.38378056216288,503.65829864663743,559.32747274650592,629.97350872163668,660.59471120086175,720.36331292050727,773.82516058013596,804.08379991307129,816.52351480947129,811.12622125591713,836.020700148012,857.45803679281164,876.96385601903955,null,1540.6956936399129,3908.0270420160459,6246.7972744217395]
[null,"Total",0,0,0,14.427481315736642,124.10367113663783,178.49704978191681,345.08915455512249,524.93519415156129,541.45948196376003,465.50536408738623,762.96739756598936,754.34205365846231,862.24936590577431,615.04285937703958,741.88658907993999,609.16671117531882,467.03897340469166,426.2473546030181,447.24518619917558,null,1329.4365433843902,3612.5323790447565,5129.015588983113]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.40388689973769942,-332.92548658724127,-102.31204663926155,-240.01740954979255,-397.09932101967252,-115.27367676543304,-288.69242473823556,-196.21288865522843,-396.19132487313937,-139.12618155334417,-231.33992989593196,-218.32940186686301,-168.81239732469248,-140.30610068092074,null,-515.15301859506303,-1436.891355855942,-1938.8665927579036]
[null,"Wholesale cost",0,0,0,-29.276339338412072,16.09737627441973,-39.788057101512095,343.62600843875043,273.52091492637919,412.1525126345914,452.65481419619755,457.92910087190103,627.59443367646963,631.22607347419034,524.16456362485769,390.26528522059743,319.50759314349125,71.151030263990833,-90.356538546859156,-101.36560890129113,null,735.88425435655245,2513.1957527338109,2868.6786336968567]
[null,"CFD cost",0,0,0,-4.9907907154643247,-18.670336242157457,-87.779730906596697,-132.49025847988193,-149.27179393934298,-184.8281427990608,-220.85452248915868,-240.94313466267946,-301.78259738880149,-341.20777300933963,-319.93660096273436,-305.85417269195926,-288.8973527075799,-216.91787253434782,-165.99695358521299,-186.54063293449173,null,-444.58697934333549,-1381.7232286288299,-2038.1574653674147]
[null,"EEU",0,0,0,0,0,0,21.495110621332362,-0.66017884285082573,-5.1749510684839777,0.83088467838321378,0.66039692133910677,-3.1406708114775483,-5.3812064839839664,2.9224216749843421,-19.921856704825249,-1.2298206205777475,-4.8854826061003749,-6.0447927330289524,-1.5063273031604005,null,12.596593326323173,9.9241687796712146,-9.4362610101663922]
[null,"Additional Triad Avoidance cost",0,0,0,37.578753464076755,75.811473875550661,228.68891655200332,367.43073009995902,424.71172891383691,479.37472124260103,549.00175156130945,578.59096105711865,637.31441694159889,689.71779827992782,718.90448103452718,730.25857716090638,723.76182851967451,747.54283966120943,767.85251729980473,786.21630539523926,null,1245.6778281314107,3338.0774561479648,5430.2302121011962]
[null,"Total",0,0,0,3.3116234102003546,73.23851390781293,101.52501544363223,267.13610409291863,445.98862441876076,461.50673045985513,384.533606927059,680.96364742224625,671.29315767955393,778.14200360556617,529.86354049849547,655.62165143137508,521.80231843907609,378.56111291788909,336.64183511001119,356.49763557537528,null,1034.4186778758881,3042.5827931766744,4312.4485266625679]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.40388689973769942,-168.63927927746909,-13.773821149717151,-343.17644821170393,-148.99098413121146,7.3205738585708104,-187.82635351760791,-155.18080517280896,-106.70084685447887,-199.61677613384654,-245.12515654125559,-138.74976045595224,-109.05920066737269,-97.42163312915477,null,-394.47957480846406,-784.52932605954879,-1231.7433772516597]
[null,"Wholesale cost",0,0,0,-29.276339338412072,16.09737627441973,-39.788057101512095,223.25109444330155,199.3154380443375,251.5070477613408,334.19994460646194,195.5065005185279,492.34611003330065,507.77284857858103,405.25927112768113,483.9767584811616,259.26317995676072,118.12522423981136,-22.863907769640718,-6.7888332035308849,null,467.04761026497448,1738.7398768442372,2227.1192039147641]
[null,"CFD cost",0,0,0,-4.9907907154643247,-18.670336242157457,-87.779730906596697,-126.49618457154517,-142.23006791289404,-147.49986286623317,-195.61787321004527,-173.33131506732266,-272.53582859321966,-290.11791056776741,-292.11499371840648,-358.83464152632945,-279.55145713131185,-231.55696599474837,-184.81395843508622,-208.70547519470011,null,-407.13920818823834,-1210.8645203077958,-1923.3489398405629]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-8.1955191371812148,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,-15.587914237678216,2.944560252361331,7.4085736870764052,null,-5.9643385510991482,-21.215677124406167,-21.658054798759117]
[null,"Additional Triad Avoidance cost",0,0,0,122.04733184270012,276.38334936323292,532.20562874616462,675.55892442238735,736.76704728155096,795.40721523657032,869.67963820809916,876.19045431622112,933.61997852853904,973.98221996390782,1007.345843055101,1033.7963008289714,1039.7003568490054,1067.8200589923997,1093.2734914950142,1118.1358476298128,null,2446.1217118375912,5525.7391687786821,8507.5778836374375]
[null,"Total",0,0,0,87.780201788823717,273.81038939549518,405.04172763779354,610.38469047605395,773.6197827708753,547.60597780191415,855.02312740698778,902.52909811066911,957.40838731383087,1041.7212093831106,1000.8067007109921,962.39453243162541,775.96930366566733,800.05064254383228,779.48098487527591,812.62847978950344,null,2105.5862005547642,5247.8695221311673,7557.9467156612181]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.40388689973769942,-168.63927927746909,-13.773821149717151,-343.17644821170393,-148.99098413121146,7.3205738585708104,-187.82635351760791,-155.18080517280896,-106.70084685447887,-199.61677613384654,-245.12515654125559,-138.74976045595224,-109.05920066737269,-97.42163312915477,null,-394.47957480846406,-784.52932605954879,-1231.7433772516597]
[null,"Wholesale cost",0,0,0,-29.276339338412072,16.09737627441973,-39.788057101512095,223.25109444330155,199.3154380443375,251.5070477613408,334.19994460646194,195.5065005185279,492.34611003330065,507.77284857858103,405.25927112768113,483.9767584811616,259.26317995676072,118.12522423981136,-22.863907769640718,-6.7888332035308849,null,467.04761026497448,1738.7398768442372,2227.1192039147641]
[null,"CFD cost",0,0,0,-4.9907907154643247,-18.670336242157457,-87.779730906596697,-126.49618457154517,-142.23006791289404,-147.49986286623317,-195.61787321004527,-173.33131506732266,-272.53582859321966,-290.11791056776741,-292.11499371840648,-358.83464152632945,-279.55145713131185,-231.55696599474837,-184.81395843508622,-208.70547519470011,null,-407.13920818823834,-1210.8645203077958,-1923.3489398405629]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-8.1955191371812148,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,-15.587914237678216,2.944560252361331,7.4085736870764052,null,-5.9643385510991482,-21.215677124406167,-21.658054798759117]
[null,"Additional Triad Avoidance cost",0,0,0,110.93147393716383,225.51819213440803,455.2335944078801,597.60587396018354,657.82047754875043,715.45446373266543,788.70788104777205,794.18670417247802,850.57108254963066,889.87485766369957,922.16652417655678,947.53136318040652,952.33596411276278,979.34219850559703,1003.6679720020072,1027.3882970060126,null,2151.1038463290893,4955.7895829106001,7691.0108213168933]
[null,"Total",0,0,0,76.66434388328743,222.94523216667031,328.06969329950903,532.43164001385003,694.67321303807478,467.6532262980092,774.05137024666067,820.52534796692601,874.3594913349225,957.61384708290234,915.6273818324479,876.1295947830605,688.6049109294247,711.5727820570296,689.87546538226889,721.88092916570326,null,1810.5683350462621,4677.9199362630852,6741.379653340673]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.40388689973769942,-168.63927927746909,-13.773821149717151,-343.17644821170393,-148.99098413121146,7.3205738585708104,-187.82635351760791,-155.18080517280896,-106.70084685447887,-199.61677613384654,-245.12515654125559,-138.74976045595224,-109.05920066737269,-97.42163312915477,null,-394.47957480846406,-784.52932605954879,-1231.7433772516597]
[null,"Wholesale cost",0,0,0,-29.276339338412072,16.09737627441973,-39.788057101512095,223.25109444330155,199.3154380443375,251.5070477613408,334.19994460646194,195.5065005185279,492.34611003330065,507.77284857858103,405.25927112768113,483.9767584811616,259.26317995676072,118.12522423981136,-22.863907769640718,-6.7888332035308849,null,467.04761026497448,1738.7398768442372,2227.1192039147641]
[null,"CFD cost",0,0,0,-4.9907907154643247,-18.670336242157457,-87.779730906596697,-126.49618457154517,-142.23006791289404,-147.49986286623317,-195.61787321004527,-173.33131506732266,-272.53582859321966,-290.11791056776741,-292.11499371840648,-358.83464152632945,-279.55145713131185,-231.55696599474837,-184.81395843508622,-208.70547519470011,null,-407.13920818823834,-1210.8645203077958,-1923.3489398405629]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-8.1955191371812148,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,-15.587914237678216,2.944560252361331,7.4085736870764052,null,-5.9643385510991482,-21.215677124406167,-21.658054798759117]
[null,"Additional Triad Avoidance cost",0,0,0,48.694611369613042,126.67663110437556,305.66095089028789,446.12691243697509,504.41090181005012,560.08966791102091,631.36294567153789,634.83639216889981,689.18983519698713,731.80365983988031,762.08069343929674,785.40522283571079,788.14351021465416,813.05709568525765,835.26354924376153,856.8375433694755,null,1542.4105703147097,3819.6363031637775,6091.3651808420736]
[null,"Total",0,0,0,14.427481315736642,124.10367113663783,178.49704978191681,380.95267849064163,541.26363729937441,312.28843047636468,616.70643487042651,661.1750359633478,712.97824398227897,799.54264925908308,755.54155109518786,714.00345443836477,524.41245703131608,545.28767923669011,521.47104262402331,551.33017552916613,null,1201.8750590318825,3541.7666565162635,5141.7340128658552]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.40388689973769942,-168.63927927746909,-13.773821149717151,-343.17644821170393,-148.99098413121146,7.3205738585708104,-187.82635351760791,-155.18080517280896,-106.70084685447887,-199.61677613384654,-245.12515654125559,-138.74976045595224,-109.05920066737269,-97.42163312915477,null,-394.47957480846406,-784.52932605954879,-1231.7433772516597]
[null,"Wholesale cost",0,0,0,-29.276339338412072,16.09737627441973,-39.788057101512095,223.25109444330155,199.3154380443375,251.5070477613408,334.19994460646194,195.5065005185279,492.34611003330065,507.77284857858103,405.25927112768113,483.9767584811616,259.26317995676072,118.12522423981136,-22.863907769640718,-6.7888332035308849,null,467.04761026497448,1738.7398768442372,2227.1192039147641]
[null,"CFD cost",0,0,0,-4.9907907154643247,-18.670336242157457,-87.779730906596697,-126.49618457154517,-142.23006791289404,-147.49986286623317,-195.61787321004527,-173.33131506732266,-272.53582859321966,-290.11791056776741,-292.11499371840648,-358.83464152632945,-279.55145713131185,-231.55696599474837,-184.81395843508622,-208.70547519470011,null,-407.13920818823834,-1210.8645203077958,-1923.3489398405629]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-8.1955191371812148,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,-15.587914237678216,2.944560252361331,7.4085736870764052,null,-5.9643385510991482,-21.215677124406167,-21.658054798759117]
[null,"Additional Triad Avoidance cost",0,0,0,37.578753464076755,75.811473875550661,228.68891655200332,368.17386197477123,425.46433207724959,480.13691640711602,550.39118851121066,552.8326420251567,606.14093921807876,647.69629753967206,676.90137456075252,699.14028518714588,700.77911747841154,724.57923519845508,745.65802975075462,766.0899927456752,null,1247.3927048062076,3249.6867172956954,5274.7981185215294]
[null,"Total",0,0,0,3.3116234102003546,73.23851390781293,101.52501544363223,302.99962802843777,462.31706756657394,232.33567897245979,535.73467771009928,579.17128581960469,629.92934800337059,715.43528695887483,670.36223221664363,627.73851678979986,437.04806429507346,456.8098187498876,431.86552313101635,460.58262490536583,null,906.8571935233806,2971.8170706481815,4325.166950545311]
[]
[]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.18078578005315649,-119.74554026343139,-54.244681128212505,-336.66479408083592,-173.03558934587181,21.206145438907129,-137.79191012647084,-94.870175057296592,-55.34464861544734,-84.053478944410926,-239.03532719433247,-115.41917461845776,-86.95193427512163,-73.770613203788912,null,-382.18726725568064,-676.370078347603,-1013.8896446743054]
[null,"Wholesale cost",0,0,0,-28.688926712000466,12.969510773709771,-28.528107089376135,118.68596154462284,172.01726192169735,287.13922309064947,377.90936012213569,195.05493499416843,436.38120313336913,397.65826373192976,318.3009558045087,182.34437253042051,210.50437609409346,102.5795050243014,-127.41688184391933,-57.151937492890283,null,397.31253517469952,1538.516303632618,1727.5885517714214]
[null,"CFD cost",0,0,0,-5.0016585479582112,-18.331819594128813,-88.920891258415523,-109.99997750191594,-139.19589788352974,-157.18733166627982,-212.48583951170309,-171.43662321256321,-264.56458453033645,-251.21067988662566,-263.67087528334935,-244.39903135885919,-259.30102579144602,-231.47429089475159,-145.9344528475182,-196.27129047657246,null,-399.62993409827857,-1166.2905643395197,-1771.3459045103298]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-12.692119050030023,13.619554420545192,-4.5846926742468241,-16.780316733093279,4.4283155326169883,-8.8043600645919255,1.8263164202874904,3.3523013488833797,null,-5.9643385510991482,-13.229903689377659,-22.870967870090325]
[null,"Additional Triad Avoidance cost",0,0,0,122.04733184270012,276.38334936323292,532.20562874616462,675.55892442238735,736.76704728155096,795.40721523657032,869.67963820809916,892.48973301142655,944.48616432534266,979.41531286230975,1012.7789359535028,1044.662486625775,1050.566542645809,1078.6862447892033,1104.1396772918179,1129.0020334266164,null,2446.1217118375912,5550.9247581543132,8563.0727112993791]
[null,"Total",0,0,0,88.356746582741437,271.02104054281386,414.93741617842613,571.20950366104216,708.88491669910411,580.06233846204418,857.81997140634337,934.78699643605034,965.81875375187451,1044.6122760708624,1007.479675184968,881.7740321198321,767.16288128674091,825.56792423570346,745.66272474554626,805.16049360224815,null,2055.6527071072319,5233.5505154104303,7482.5547460160751]
[]
[]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.18078578005315649,-119.74554026343139,-54.244681128212505,-336.66479408083592,-173.03558934587181,21.206145438907129,-137.79191012647084,-94.870175057296592,-55.34464861544734,-84.053478944410926,-239.03532719433247,-115.41917461845776,-86.95193427512163,-73.770613203788912,null,-382.18726725568064,-676.370078347603,-1013.8896446743054]
[null,"Wholesale cost",0,0,0,-28.688926712000466,12.969510773709771,-28.528107089376135,118.68596154462284,172.01726192169735,287.13922309064947,377.90936012213569,195.05493499416843,436.38120313336913,397.65826373192976,318.3009558045087,182.34437253042051,210.50437609409346,102.5795050243014,-127.41688184391933,-57.151937492890283,null,397.31253517469952,1538.516303632618,1727.5885517714214]
[null,"CFD cost",0,0,0,-5.0016585479582112,-18.331819594128813,-88.920891258415523,-109.99997750191594,-139.19589788352974,-157.18733166627982,-212.48583951170309,-171.43662321256321,-264.56458453033645,-251.21067988662566,-263.67087528334935,-244.39903135885919,-259.30102579144602,-231.47429089475159,-145.9344528475182,-196.27129047657246,null,-399.62993409827857,-1166.2905643395197,-1771.3459045103298]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-12.692119050030023,13.619554420545192,-4.5846926742468241,-16.780316733093279,4.4283155326169883,-8.8043600645919255,1.8263164202874904,3.3523013488833797,null,-5.9643385510991482,-13.229903689377659,-22.870967870090325]
[null,"Additional Triad Avoidance cost",0,0,0,110.93147393716383,225.51819213440803,455.2335944078801,597.60587396018354,657.82047754875043,715.45446373266543,788.70788104777205,810.48598286768345,861.43726834643428,895.3079505621015,927.59961707495859,958.39754897721014,963.2021499095664,990.20838430240065,1014.5341577988108,1038.2544828028163,null,2151.1038463290893,4980.975172286232,7746.5056489788349]
[null,"Total",0,0,0,77.240888677205149,220.15588331398899,337.96538184014162,493.2564531988383,629.93834696630358,500.10958695813923,776.84821424601625,852.78324629230724,882.76985777296613,960.50491377065418,922.30035630642374,795.50909447126719,679.7984885504984,737.09006374890077,656.05720525253923,714.41294297844797,null,1760.63484159873,4663.6009295423482,6665.9876836955309]
[]
[]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.18078578005315649,-119.74554026343139,-54.244681128212505,-336.66479408083592,-173.03558934587181,21.206145438907129,-137.79191012647084,-94.870175057296592,-55.34464861544734,-84.053478944410926,-239.03532719433247,-115.41917461845776,-86.95193427512163,-73.770613203788912,null,-382.18726725568064,-676.370078347603,-1013.8896446743054]
[null,"Wholesale cost",0,0,0,-28.688926712000466,12.969510773709771,-28.528107089376135,118.68596154462284,172.01726192169735,287.13922309064947,377.90936012213569,195.05493499416843,436.38120313336913,397.65826373192976,318.3009558045087,182.34437253042051,210.50437609409346,102.5795050243014,-127.41688184391933,-57.151937492890283,null,397.31253517469952,1538.516303632618,1727.5885517714214]
[null,"CFD cost",0,0,0,-5.0016585479582112,-18.331819594128813,-88.920891258415523,-109.99997750191594,-139.19589788352974,-157.18733166627982,-212.48583951170309,-171.43662321256321,-264.56458453033645,-251.21067988662566,-263.67087528334935,-244.39903135885919,-259.30102579144602,-231.47429089475159,-145.9344528475182,-196.27129047657246,null,-399.62993409827857,-1166.2905643395197,-1771.3459045103298]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-12.692119050030023,13.619554420545192,-4.5846926742468241,-16.780316733093279,4.4283155326169883,-8.8043600645919255,1.8263164202874904,3.3523013488833797,null,-5.9643385510991482,-13.229903689377659,-22.870967870090325]
[null,"Additional Triad Avoidance cost",0,0,0,48.694611369613042,126.67663110437556,305.66095089028789,446.12691243697509,504.41090181005012,560.08966791102091,631.36294567153789,651.13567086410524,700.05602099379075,737.23675273828223,767.51378633769855,796.27140863251441,799.00969601145778,823.92328148206127,846.12973504056515,867.70372916627912,null,1542.4105703147097,3844.821892539409,6146.8600085040162]
[null,"Total",0,0,0,15.004026109654362,121.31432228395651,188.39273832254941,341.77749167562985,476.52877122760327,344.74479113649471,619.50327886978209,693.43293428872903,721.38861042032261,802.43371594683492,762.2145255691637,633.38295412657158,515.60603465238978,570.8049609285614,487.65278249429349,543.86218934191083,null,1151.9415655843511,3527.4476497955266,5066.3420432207131]
[]
[]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.18078578005315649,-119.74554026343139,-54.244681128212505,-336.66479408083592,-173.03558934587181,21.206145438907129,-137.79191012647084,-94.870175057296592,-55.34464861544734,-84.053478944410926,-239.03532719433247,-115.41917461845776,-86.95193427512163,-73.770613203788912,null,-382.18726725568064,-676.370078347603,-1013.8896446743054]
[null,"Wholesale cost",0,0,0,-28.688926712000466,12.969510773709771,-28.528107089376135,118.68596154462284,172.01726192169735,287.13922309064947,377.90936012213569,195.05493499416843,436.38120313336913,397.65826373192976,318.3009558045087,182.34437253042051,210.50437609409346,102.5795050243014,-127.41688184391933,-57.151937492890283,null,397.31253517469952,1538.516303632618,1727.5885517714214]
[null,"CFD cost",0,0,0,-5.0016585479582112,-18.331819594128813,-88.920891258415523,-109.99997750191594,-139.19589788352974,-157.18733166627982,-212.48583951170309,-171.43662321256321,-264.56458453033645,-251.21067988662566,-263.67087528334935,-244.39903135885919,-259.30102579144602,-231.47429089475159,-145.9344528475182,-196.27129047657246,null,-399.62993409827857,-1166.2905643395197,-1771.3459045103298]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-12.692119050030023,13.619554420545192,-4.5846926742468241,-16.780316733093279,4.4283155326169883,-8.8043600645919255,1.8263164202874904,3.3523013488833797,null,-5.9643385510991482,-13.229903689377659,-22.870967870090325]
[null,"Additional Triad Avoidance cost",0,0,0,37.578753464076755,75.811473875550661,228.68891655200332,368.17386197477123,425.46433207724959,480.13691640711602,550.39118851121066,569.13192072036213,617.00712501488238,653.1293904380741,682.33446745915433,710.0064709839495,711.64530327521516,735.4454209952587,756.52421554755824,776.95617854247882,null,1247.3927048062076,3274.8723066713274,5330.2929461834728]
[null,"Total",0,0,0,3.8881682041180738,70.449165055131616,111.42070398426482,263.82444121342598,397.58220149480275,264.79203963258982,538.53152170945486,611.42918414498592,638.33971444141423,718.32635364662679,677.03520669061948,547.11801647800667,428.2416419161471,482.32710044175883,398.04726300128658,453.11463871811054,null,856.92370007584884,2957.4980639274449,4249.7749809001689]
[]
[]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.20984176673528054,-189.49837110489125,17.533360997946147,-278.54894760623256,-173.28302872090944,23.78815684827066,-106.89276959198128,-73.858569757346004,-293.83577278099779,-168.97792381976501,-131.90306473573332,-159.2337652911184,-41.800834820780665,-47.879928702664415,null,-339.83825350867386,-745.8799722073976,-1058.9452051685919]
[null,"Wholesale cost",0,0,0,-10.353346684078133,12.809162809178815,22.877259106560814,157.20266798287776,224.74787304031634,300.9376313436187,433.47711724572218,301.33469299030912,493.40285484847118,497.76988675355824,441.71351049778968,360.8503013453701,215.54933269929097,61.238847198730582,-109.71110901842076,-31.226100649362706,null,535.41656176587821,1966.7990166241759,2265.3116361525267]
[null,"CFD cost",0,0,0,-6.3343304411664825,-18.283213971405569,-93.148254520352921,-113.06942166922042,-147.15149582835798,-177.17012895567569,-237.82972491344168,-210.10554538788816,-283.8063851181231,-277.84783176056129,-289.62289405625063,-301.10508181147082,-240.93019981839402,-210.55549470407882,-145.83270092968237,-206.41797398287264,null,-427.30544443685909,-1284.2174367578309,-1906.0925661085807]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-4.0746043441246371,2.9581163015095981,5.5580223754823095,-9.0627901357518539,-9.0352775508455423,-4.80003404653052,-5.3480692685361291,8.9995916868111721,null,-5.9643385510991482,-8.0779595321460356,-19.570752871190482]
[null,"Additional Triad Avoidance cost",0,0,0,122.04733184270012,276.38334936323292,532.20562874616462,675.55892442238735,736.76704728155096,795.40721523657032,869.67963820809916,892.48973301142655,944.48616432534266,979.41531286230975,1012.7789359535028,1044.662486625775,1050.566542645809,1078.6862447892033,1104.1396772918179,1134.4351263250182,null,2446.1217118375912,5550.9247581543132,8565.8987654868833]
[null,"Total",0,0,0,105.3596547174555,270.90929820100615,462.14447509910781,536.90393509053274,825.4379719990535,631.9937959002209,887.79640375315364,1004.9798436662296,1043.1152601195847,1128.4369143994702,876.5918019895264,926.36699220415744,884.24733324012709,765.33579794620618,801.44696325439804,857.91071467692973,null,2208.430237106837,5479.5484062811147,7846.6018774910472]
[]
[]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.20984176673528054,-189.49837110489125,17.533360997946147,-278.54894760623256,-173.28302872090944,23.78815684827066,-106.89276959198128,-73.858569757346004,-293.83577278099779,-168.97792381976501,-131.90306473573332,-159.2337652911184,-41.800834820780665,-47.879928702664415,null,-339.83825350867386,-745.8799722073976,-1058.9452051685919]
[null,"Wholesale cost",0,0,0,-10.353346684078133,12.809162809178815,22.877259106560814,157.20266798287776,224.74787304031634,300.9376313436187,433.47711724572218,301.33469299030912,493.40285484847118,497.76988675355824,441.71351049778968,360.8503013453701,215.54933269929097,61.238847198730582,-109.71110901842076,-31.226100649362706,null,535.41656176587821,1966.7990166241759,2265.3116361525267]
[null,"CFD cost",0,0,0,-6.3343304411664825,-18.283213971405569,-93.148254520352921,-113.06942166922042,-147.15149582835798,-177.17012895567569,-237.82972491344168,-210.10554538788816,-283.8063851181231,-277.84783176056129,-289.62289405625063,-301.10508181147082,-240.93019981839402,-210.55549470407882,-145.83270092968237,-206.41797398287264,null,-427.30544443685909,-1284.2174367578309,-1906.0925661085807]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-4.0746043441246371,2.9581163015095981,5.5580223754823095,-9.0627901357518539,-9.0352775508455423,-4.80003404653052,-5.3480692685361291,8.9995916868111721,null,-5.9643385510991482,-8.0779595321460356,-19.570752871190482]
[null,"Additional Triad Avoidance cost",0,0,0,110.93147393716383,225.51819213440803,455.2335944078801,597.60587396018354,657.82047754875043,715.45446373266543,788.70788104777205,810.48598286768345,861.43726834643428,895.3079505621015,927.59961707495859,958.39754897721014,963.2021499095664,990.20838430240065,1014.5341577988108,1043.6875757012181,null,2151.1038463290893,4980.975172286232,7749.3317031663382]
[null,"Total",0,0,0,94.243796811919211,220.04414097218128,385.17244076082329,458.95088462832888,746.49140226625298,552.04104439631601,806.82464659282653,922.97609352248651,960.06636414067646,1044.3295520992619,791.41248311098218,840.10205455559253,796.88294050388447,676.8579374594035,711.84144376139102,767.16316405312955,null,1913.4123715983351,4909.5988204130326,7030.034815170502]
[]
[]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.20984176673528054,-189.49837110489125,17.533360997946147,-278.54894760623256,-173.28302872090944,23.78815684827066,-106.89276959198128,-73.858569757346004,-293.83577278099779,-168.97792381976501,-131.90306473573332,-159.2337652911184,-41.800834820780665,-47.879928702664415,null,-339.83825350867386,-745.8799722073976,-1058.9452051685919]
[null,"Wholesale cost",0,0,0,-10.353346684078133,12.809162809178815,22.877259106560814,157.20266798287776,224.74787304031634,300.9376313436187,433.47711724572218,301.33469299030912,493.40285484847118,497.76988675355824,441.71351049778968,360.8503013453701,215.54933269929097,61.238847198730582,-109.71110901842076,-31.226100649362706,null,535.41656176587821,1966.7990166241759,2265.3116361525267]
[null,"CFD cost",0,0,0,-6.3343304411664825,-18.283213971405569,-93.148254520352921,-113.06942166922042,-147.15149582835798,-177.17012895567569,-237.82972491344168,-210.10554538788816,-283.8063851181231,-277.84783176056129,-289.62289405625063,-301.10508181147082,-240.93019981839402,-210.55549470407882,-145.83270092968237,-206.41797398287264,null,-427.30544443685909,-1284.2174367578309,-1906.0925661085807]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-4.0746043441246371,2.9581163015095981,5.5580223754823095,-9.0627901357518539,-9.0352775508455423,-4.80003404653052,-5.3480692685361291,8.9995916868111721,null,-5.9643385510991482,-8.0779595321460356,-19.570752871190482]
[null,"Additional Triad Avoidance cost",0,0,0,48.694611369613042,126.67663110437556,305.66095089028789,446.12691243697509,504.41090181005012,560.08966791102091,631.36294567153789,651.13567086410524,700.05602099379075,737.23675273828223,767.51378633769855,796.27140863251441,799.00969601145778,823.92328148206127,846.12973504056515,873.13682206468093,null,1542.4105703147097,3844.821892539409,6149.6860626915195]
[null,"Total",0,0,0,32.006934244368423,121.2025799421488,235.59979724323108,307.47192310512042,593.08182652755261,396.67624857467143,649.47971121659236,763.6257815189083,798.68511678803293,886.2583542754428,631.32665237372214,677.9759142108968,632.69048660577585,510.57283463906413,543.43702100314522,596.61241041659241,null,1304.719095583956,3773.4455406662105,5430.3891746956851]
[]
[]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.20984176673528054,-189.49837110489125,17.533360997946147,-278.54894760623256,-173.28302872090944,23.78815684827066,-106.89276959198128,-73.858569757346004,-293.83577278099779,-168.97792381976501,-131.90306473573332,-159.2337652911184,-41.800834820780665,-47.879928702664415,null,-339.83825350867386,-745.8799722073976,-1058.9452051685919]
[null,"Wholesale cost",0,0,0,-10.353346684078133,12.809162809178815,22.877259106560814,157.20266798287776,224.74787304031634,300.9376313436187,433.47711724572218,301.33469299030912,493.40285484847118,497.76988675355824,441.71351049778968,360.8503013453701,215.54933269929097,61.238847198730582,-109.71110901842076,-31.226100649362706,null,535.41656176587821,1966.7990166241759,2265.3116361525267]
[null,"CFD cost",0,0,0,-6.3343304411664825,-18.283213971405569,-93.148254520352921,-113.06942166922042,-147.15149582835798,-177.17012895567569,-237.82972491344168,-210.10554538788816,-283.8063851181231,-277.84783176056129,-289.62289405625063,-301.10508181147082,-240.93019981839402,-210.55549470407882,-145.83270092968237,-206.41797398287264,null,-427.30544443685909,-1284.2174367578309,-1906.0925661085807]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-4.0746043441246371,2.9581163015095981,5.5580223754823095,-9.0627901357518539,-9.0352775508455423,-4.80003404653052,-5.3480692685361291,8.9995916868111721,null,-5.9643385510991482,-8.0779595321460356,-19.570752871190482]
[null,"Additional Triad Avoidance cost",0,0,0,37.578753464076755,75.811473875550661,228.68891655200332,368.17386197477123,425.46433207724959,480.13691640711602,550.39118851121066,569.13192072036213,617.00712501488238,653.1293904380741,682.33446745915433,710.0064709839495,711.64530327521516,735.4454209952587,756.52421554755824,782.38927144088063,null,1247.3927048062076,3274.8723066713274,5333.1190003709762]
[null,"Total",0,0,0,20.891076338832139,70.337422713323903,158.62776290494651,229.51887264291656,514.13525679475208,316.72349707076654,568.50795405626513,681.62203137516519,715.63622080912455,802.15099197523466,546.14733349517792,591.71097656233189,545.32609386953322,422.09497415226156,453.83150151013837,505.86485979279206,null,1009.7012300754537,3203.4959547981289,4613.82211237514]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.328505690581324,-21.747556250026491,11.074564149808566,-409.14799177178088,-72.003444094494171,-248.48978144170928,-403.19113585114064,-117.47283176340306,-296.85735532502167,-242.61293194985774,-394.66442338056549,-133.25685395601738,-306.6283521617587,-241.45103598598462,-184.37992862352928,-160.77025653357987,null,-600.42284945532799,-1562.1145937849367,-2135.9147252344269]
[null,"Wholesale cost",0,0,0,-71.58209192330105,9.7336143439115403,-146.44283642091978,364.20825333685934,246.66210889115973,440.48197675382835,448.09284503630988,343.8471343027486,676.64169454805233,661.04079567264853,580.62112692974188,452.54155968214945,352.47474084849091,17.323761418378126,-56.418119106450831,-98.623695070738904,null,623.46216259990547,2405.7997932121516,2807.1717377466198]
[null,"CFD cost",0,0,0,-3.9365654751278836,-20.104281885821219,-78.759795902896343,-138.27714745292747,-143.19146122844688,-192.12101347746716,-226.20693312648027,-211.41432417103115,-318.23100642425874,-352.48427564234089,-346.24218218321045,-308.53255250376515,-319.57063870504982,-193.80333744142084,-180.30124463809315,-184.25191996606466,null,-442.81987635889567,-1397.8715521239965,-2067.2248350556683]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,20.337496654303873,-2.1070454133427319,-6.5793266834729636,-0.64215036364164746,0.16559371795279887,-4.7986889350543649,-4.3081011373529847,4.0508877794220339,-5.330233551267348,-9.7178138958529239,-5.536308643408212,-10.010966464145451,-2.3250725264233552,null,-1.2834319687242901,-5.052986980224091,-23.522641223779033]
[null,"Additional Triad Avoidance cost",0,0,0,135.85075389473565,284.52254431224242,534.66569121248438,676.64289417816474,737.84390694879494,796.47449205120324,870.11973237988627,903.77878957308189,966.62370103005776,1012.3979141686449,1045.7432128917171,1072.1754161576364,1069.9454235856683,1098.0475107556279,1122.8960725225529,1138.4251267934492,null,2469.4577070089854,5638.4093295962684,8703.9427679874316]
[null,"Total",0,0,0,19.257944390978238,250.08139726874134,313.62798302925802,513.76350494461963,767.20406510367093,789.76634720238224,688.17235807493353,918.90436165934909,1023.3783448937753,1074.0334011117418,889.50862203710506,1077.597335828736,786.50335967149772,674.58059010319232,691.78581369033418,692.45418269664242,null,2048.3937118259428,5079.1699899192636,7284.4523042201763]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.328505690581324,-21.747556250026491,11.074564149808566,-409.14799177178088,-72.003444094494171,-248.48978144170928,-403.19113585114064,-117.47283176340306,-296.85735532502167,-242.61293194985774,-394.66442338056549,-133.25685395601738,-306.6283521617587,-241.45103598598462,-184.37992862352928,-160.77025653357987,null,-600.42284945532799,-1562.1145937849367,-2135.9147252344269]
[null,"Wholesale cost",0,0,0,-71.58209192330105,9.7336143439115403,-146.44283642091978,364.20825333685934,246.66210889115973,440.48197675382835,448.09284503630988,343.8471343027486,676.64169454805233,661.04079567264853,580.62112692974188,452.54155968214945,352.47474084849091,17.323761418378126,-56.418119106450831,-98.623695070738904,null,623.46216259990547,2405.7997932121516,2807.1717377466198]
[null,"CFD cost",0,0,0,-3.9365654751278836,-20.104281885821219,-78.759795902896343,-138.27714745292747,-143.19146122844688,-192.12101347746716,-226.20693312648027,-211.41432417103115,-318.23100642425874,-352.48427564234089,-346.24218218321045,-308.53255250376515,-319.57063870504982,-193.80333744142084,-180.30124463809315,-184.25191996606466,null,-442.81987635889567,-1397.8715521239965,-2067.2248350556683]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,20.337496654303873,-2.1070454133427319,-6.5793266834729636,-0.64215036364164746,0.16559371795279887,-4.7986889350543649,-4.3081011373529847,4.0508877794220339,-5.330233551267348,-9.7178138958529239,-5.536308643408212,-10.010966464145451,-2.3250725264233552,null,-1.2834319687242901,-5.052986980224091,-23.522641223779033]
[null,"Additional Triad Avoidance cost",0,0,0,124.73489598919936,233.65738708341752,457.69365687419986,598.68984371596093,658.89733721599441,716.52174054729835,789.14797521955916,821.77503942933879,883.57480505114938,928.29055186843664,960.5638940131729,985.91047850907148,982.5810308494257,1009.5696502688252,1033.2905530295459,1047.677576169649,null,2174.4398415004835,5068.4597437281873,7887.3757056668856]
[null,"Total",0,0,0,8.1420864854419506,199.21624003991644,236.6559486909735,435.81045448241582,688.2574953708704,709.81359569847734,607.20060091460641,836.90061151560599,940.32944891486693,989.92603881153354,804.32930315856083,991.33239818017103,699.13896693525521,586.10272961638964,602.18029419732716,601.70663207284224,null,1753.3758463174406,4509.2204040511815,6467.8852418996312]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.328505690581324,-21.747556250026491,11.074564149808566,-409.14799177178088,-72.003444094494171,-248.48978144170928,-403.19113585114064,-117.47283176340306,-296.85735532502167,-242.61293194985774,-394.66442338056549,-133.25685395601738,-306.6283521617587,-241.45103598598462,-184.37992862352928,-160.77025653357987,null,-600.42284945532799,-1562.1145937849367,-2135.9147252344269]
[null,"Wholesale cost",0,0,0,-71.58209192330105,9.7336143439115403,-146.44283642091978,364.20825333685934,246.66210889115973,440.48197675382835,448.09284503630988,343.8471343027486,676.64169454805233,661.04079567264853,580.62112692974188,452.54155968214945,352.47474084849091,17.323761418378126,-56.418119106450831,-98.623695070738904,null,623.46216259990547,2405.7997932121516,2807.1717377466198]
[null,"CFD cost",0,0,0,-3.9365654751278836,-20.104281885821219,-78.759795902896343,-138.27714745292747,-143.19146122844688,-192.12101347746716,-226.20693312648027,-211.41432417103115,-318.23100642425874,-352.48427564234089,-346.24218218321045,-308.53255250376515,-319.57063870504982,-193.80333744142084,-180.30124463809315,-184.25191996606466,null,-442.81987635889567,-1397.8715521239965,-2067.2248350556683]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,20.337496654303873,-2.1070454133427319,-6.5793266834729636,-0.64215036364164746,0.16559371795279887,-4.7986889350543649,-4.3081011373529847,4.0508877794220339,-5.330233551267348,-9.7178138958529239,-5.536308643408212,-10.010966464145451,-2.3250725264233552,null,-1.2834319687242901,-5.052986980224091,-23.522641223779033]
[null,"Additional Triad Avoidance cost",0,0,0,62.498033421648572,134.81582605338505,308.12101335660765,447.21088219275248,505.4877614772941,561.15694472565383,631.803039843325,662.42472742576058,722.19355769850586,770.13470878979956,800.3923392090237,823.69752153584989,818.30065383634928,843.19550374479775,869.19960483684963,884.00973047422019,null,1565.7465654861039,3932.1993826863941,6293.3732334120878]
[null,"Total",0,0,0,-54.094776082108837,100.37467900988398,87.083305173381291,284.33149295920737,534.84791963217003,554.44879987683282,449.85566553837231,677.55029951202778,778.9482015622234,831.77019573289647,644.15774835441164,829.11944120694943,534.85858992217868,419.72858309236221,438.0893460046309,438.03878637741343,null,1144.6825703030618,3372.9600430093892,4873.8827696448343]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.328505690581324,-21.747556250026491,11.074564149808566,-409.14799177178088,-72.003444094494171,-248.48978144170928,-403.19113585114064,-117.47283176340306,-296.85735532502167,-242.61293194985774,-394.66442338056549,-133.25685395601738,-306.6283521617587,-241.45103598598462,-184.37992862352928,-160.77025653357987,null,-600.42284945532799,-1562.1145937849367,-2135.9147252344269]
[null,"Wholesale cost",0,0,0,-71.58209192330105,9.7336143439115403,-146.44283642091978,364.20825333685934,246.66210889115973,440.48197675382835,448.09284503630988,343.8471343027486,676.64169454805233,661.04079567264853,580.62112692974188,452.54155968214945,352.47474084849091,17.323761418378126,-56.418119106450831,-98.623695070738904,null,623.46216259990547,2405.7997932121516,2807.1717377466198]
[null,"CFD cost",0,0,0,-3.9365654751278836,-20.104281885821219,-78.759795902896343,-138.27714745292747,-143.19146122844688,-192.12101347746716,-226.20693312648027,-211.41432417103115,-318.23100642425874,-352.48427564234089,-346.24218218321045,-308.53255250376515,-319.57063870504982,-193.80333744142084,-180.30124463809315,-184.25191996606466,null,-442.81987635889567,-1397.8715521239965,-2067.2248350556683]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,20.337496654303873,-2.1070454133427319,-6.5793266834729636,-0.64215036364164746,0.16559371795279887,-4.7986889350543649,-4.3081011373529847,4.0508877794220339,-5.330233551267348,-9.7178138958529239,-5.536308643408212,-10.010966464145451,-2.3250725264233552,null,-1.2834319687242901,-5.052986980224091,-23.522641223779033]
[null,"Additional Triad Avoidance cost",0,0,0,51.382175516112284,83.950668824560154,231.14897901832308,369.25783173054862,426.54119174449357,481.20419322174894,550.83128268299788,580.42097728201747,639.14466171959748,686.02734648959131,715.21302033047959,737.43258388728509,730.93626110010655,754.71764325799518,779.59408534384261,793.2621798504199,null,1270.7286999776018,3362.2497968183129,5476.8061710915445]
[null,"Total",0,0,0,-65.210633987645124,49.509521781059078,10.111270835096718,206.37844249700348,455.90134989936951,474.49604837292787,368.88390837804519,595.54654936828467,695.89930558331503,747.66283343268822,558.97842947586753,742.85450355838464,447.494197185936,331.25072260555964,348.48382651162387,347.29123575361314,null,849.66470479455916,2803.0104571413081,4057.315707324291]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.592998233729759,-25.828219439162581,24.695164993913522,-385.03619613044498,-194.11508839990302,-260.5690601996464,-418.2108469556581,-110.04866300713809,-331.26432769106668,-236.72731508937818,-398.91163588844688,-145.90040342386965,-302.68277681003917,-241.37827227479897,-174.3203234073377,-168.83983223665064,null,-709.63930901284596,-1698.524178893492,-2276.3368807544744]
[null,"Wholesale cost",0,0,0,-67.102421302141011,-51.086284960800185,-158.36488915143127,201.61093704526866,247.51140745337034,447.60437857549186,464.77450966996912,339.99695434362002,681.06570285400085,640.28147774872923,570.41229146004844,408.23145433468017,389.37786974553092,-5.6871749609217659,-69.946527961059473,-150.07726966343944,null,444.52948906113488,2219.40320937867,2568.7403003753748]
[null,"CFD cost",0,0,0,-5.5436639075345262,-16.139555174562876,-76.708781745171962,-126.54321396818435,-144.62803134562779,-194.72028311464413,-232.69171711882822,-205.43986999571834,-325.79756649937144,-343.98135677504183,-344.08679657321716,-292.61681578174614,-340.78048853314982,-186.24857676665425,-174.99227150666346,-162.91732329045882,null,-432.98902188726078,-1386.7847697146294,-2040.7049466023686]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,2.7827735233161874,-3.1826174054424854,-7.7141363999839356,-1.6957214918307812,-0.75623789881865022,-5.3522918632874834,-4.8181237850564287,3.6272431936757741,-6.4865900744477827,-11.294361669232742,-7.1907921088909106,-10.273576498229541,-2.5337423496800788,null,-30.179362649995049,-36.28141435198242,-57.522295650183104]
[null,"Additional Triad Avoidance cost",0,0,0,149.09406443042798,291.51124476492151,535.37947292469289,676.77211205216258,737.97804217635621,796.6112251591793,870.25914635596814,903.92134379208892,966.76917278189569,1012.5431507564084,1045.8912773369832,1072.3266479077645,1070.1010163843498,1098.207459919603,1122.9443633903638,1138.4753438571101,null,2487.7672004185301,5657.1959052688217,8723.0505866564199]
[null,"Total",0,0,0,-3.5108157517140057,187.55386162296767,310.03333663136516,369.58641252211811,643.56371247875325,781.21212402039669,682.43537045962012,927.67352723403383,985.42068958217089,1067.2978328556612,876.93237952904337,1035.5542929623812,804.721259117459,657.70264380833714,693.41166401707369,654.10717631688112,null,1759.4889959295633,4755.0087516873873,6917.2267640247683]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.592998233729759,-25.828219439162581,24.695164993913522,-385.03619613044498,-194.11508839990302,-260.5690601996464,-418.2108469556581,-110.04866300713809,-331.26432769106668,-236.72731508937818,-398.91163588844688,-145.90040342386965,-302.68277681003917,-241.37827227479897,-174.3203234073377,-168.83983223665064,null,-709.63930901284596,-1698.524178893492,-2276.3368807544744]
[null,"Wholesale cost",0,0,0,-67.102421302141011,-51.086284960800185,-158.36488915143127,201.61093704526866,247.51140745337034,447.60437857549186,464.77450966996912,339.99695434362002,681.06570285400085,640.28147774872923,570.41229146004844,408.23145433468017,389.37786974553092,-5.6871749609217659,-69.946527961059473,-150.07726966343944,null,444.52948906113488,2219.40320937867,2568.7403003753748]
[null,"CFD cost",0,0,0,-5.5436639075345262,-16.139555174562876,-76.708781745171962,-126.54321396818435,-144.62803134562779,-194.72028311464413,-232.69171711882822,-205.43986999571834,-325.79756649937144,-343.98135677504183,-344.08679657321716,-292.61681578174614,-340.78048853314982,-186.24857676665425,-174.99227150666346,-162.91732329045882,null,-432.98902188726078,-1386.7847697146294,-2040.7049466023686]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,2.7827735233161874,-3.1826174054424854,-7.7141363999839356,-1.6957214918307812,-0.75623789881865022,-5.3522918632874834,-4.8181237850564287,3.6272431936757741,-6.4865900744477827,-11.294361669232742,-7.1907921088909106,-10.273576498229541,-2.5337423496800788,null,-30.179362649995049,-36.28141435198242,-57.522295650183104]
[null,"Additional Triad Avoidance cost",0,0,0,137.97820652489168,240.64608753609662,458.40743858640838,598.81906158995878,659.03147244355569,716.65847365527441,789.28738919564103,821.91759364834581,883.72027680298731,928.43578845620016,960.71195845843897,986.06171025919957,982.73662364810718,1009.7295994328003,1033.3388438973568,1047.72779323331,null,2192.7493349100282,5087.2463194007396,7906.4835243358748]
[null,"Total",0,0,0,-14.626673657250308,136.68870439414277,233.06130229308064,291.6333620599143,564.61714274595272,701.25937251649179,601.463613299293,845.66977709029072,902.37179360326252,983.19047055545298,791.75306065049915,949.28935531381615,717.35686638121638,569.22478332153446,603.80614452406667,563.35962569308094,null,1464.4711304210614,4185.0591658193052,6100.6597017042241]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.592998233729759,-25.828219439162581,24.695164993913522,-385.03619613044498,-194.11508839990302,-260.5690601996464,-418.2108469556581,-110.04866300713809,-331.26432769106668,-236.72731508937818,-398.91163588844688,-145.90040342386965,-302.68277681003917,-241.37827227479897,-174.3203234073377,-168.83983223665064,null,-709.63930901284596,-1698.524178893492,-2276.3368807544744]
[null,"Wholesale cost",0,0,0,-67.102421302141011,-51.086284960800185,-158.36488915143127,201.61093704526866,247.51140745337034,447.60437857549186,464.77450966996912,339.99695434362002,681.06570285400085,640.28147774872923,570.41229146004844,408.23145433468017,389.37786974553092,-5.6871749609217659,-69.946527961059473,-150.07726966343944,null,444.52948906113488,2219.40320937867,2568.7403003753748]
[null,"CFD cost",0,0,0,-5.5436639075345262,-16.139555174562876,-76.708781745171962,-126.54321396818435,-144.62803134562779,-194.72028311464413,-232.69171711882822,-205.43986999571834,-325.79756649937144,-343.98135677504183,-344.08679657321716,-292.61681578174614,-340.78048853314982,-186.24857676665425,-174.99227150666346,-162.91732329045882,null,-432.98902188726078,-1386.7847697146294,-2040.7049466023686]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,2.7827735233161874,-3.1826174054424854,-7.7141363999839356,-1.6957214918307812,-0.75623789881865022,-5.3522918632874834,-4.8181237850564287,3.6272431936757741,-6.4865900744477827,-11.294361669232742,-7.1907921088909106,-10.273576498229541,-2.5337423496800788,null,-30.179362649995049,-36.28141435198242,-57.522295650183104]
[null,"Additional Triad Avoidance cost",0,0,0,75.741343957340902,141.80452650606415,308.83479506881616,447.34010006675032,505.62189670485537,561.29367783362989,631.94245381940686,662.5672816447676,722.33902945034379,770.19530012274527,800.45467958740085,823.76193665745211,818.36832352006286,843.26640920508498,866.03877819628747,883.96861962868775,null,1584.0560588956489,3950.8788770639781,6310.4466605961743]
[null,"Total",0,0,0,-76.863536224801081,37.847143364110309,83.488658775488432,140.15440053670585,411.20756700725241,545.89457669484727,444.1186779230589,686.31946508671251,740.99054625061899,824.94998222199808,631.49578177946103,786.98958171206868,552.98856625317205,402.7615930938191,436.50607882299732,399.60045208845872,null,855.77785440668185,3048.6917234825437,4504.6228379645236]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.592998233729759,-25.828219439162581,24.695164993913522,-385.03619613044498,-194.11508839990302,-260.5690601996464,-418.2108469556581,-110.04866300713809,-331.26432769106668,-236.72731508937818,-398.91163588844688,-145.90040342386965,-302.68277681003917,-241.37827227479897,-174.3203234073377,-168.83983223665064,null,-709.63930901284596,-1698.524178893492,-2276.3368807544744]
[null,"Wholesale cost",0,0,0,-67.102421302141011,-51.086284960800185,-158.36488915143127,201.61093704526866,247.51140745337034,447.60437857549186,464.77450966996912,339.99695434362002,681.06570285400085,640.28147774872923,570.41229146004844,408.23145433468017,389.37786974553092,-5.6871749609217659,-69.946527961059473,-150.07726966343944,null,444.52948906113488,2219.40320937867,2568.7403003753748]
[null,"CFD cost",0,0,0,-5.5436639075345262,-16.139555174562876,-76.708781745171962,-126.54321396818435,-144.62803134562779,-194.72028311464413,-232.69171711882822,-205.43986999571834,-325.79756649937144,-343.98135677504183,-344.08679657321716,-292.61681578174614,-340.78048853314982,-186.24857676665425,-174.99227150666346,-162.91732329045882,null,-432.98902188726078,-1386.7847697146294,-2040.7049466023686]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,2.7827735233161874,-3.1826174054424854,-7.7141363999839356,-1.6957214918307812,-0.75623789881865022,-5.3522918632874834,-4.8181237850564287,3.6272431936757741,-6.4865900744477827,-11.294361669232742,-7.1907921088909106,-10.273576498229541,-2.5337423496800788,null,-30.179362649995049,-36.28141435198242,-57.522295650183104]
[null,"Additional Triad Avoidance cost",0,0,0,64.625486051804614,90.939369277239251,231.86276073053159,369.38704960454646,426.67532697205485,481.34092632972499,550.97069665907975,580.5635315010245,639.29013347143541,686.08793782253701,715.27536070885662,737.49699900888731,731.00393078382024,754.7885487182823,776.43325870328044,793.22106900488757,null,1289.0381933871465,3380.9292911958964,5493.879598275631]
[null,"Total",0,0,0,-87.979394130337369,-13.01801386471459,6.5166244372038591,62.201350074501988,332.26099727445188,465.94182519094238,363.14692076273178,604.31571494296941,657.94165027171061,740.84261992178983,546.3164629009168,700.72464406350389,465.62417351692943,314.28373260701642,346.9005593299903,308.85290146465854,null,560.75998889817981,2478.7421376144621,3688.0557756439789]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,8.4066634597093071E-2,-288.30845253498228,-264.47740058712725,-339.0794133670513,-316.86911385753297,-93.238072290310015,-276.03580840941981,-311.99719721266797,-529.49720859946524,-392.84659984256677,-263.20076684220464,-239.79779302367956,-182.06831508787366,-135.92425004301572,null,-676.17971130301623,-1673.9591303842451,-2362.5715328756987]
[null,"Wholesale cost",0,0,0,-36.106788078850514,-32.309818078820172,-23.188388356320502,238.67449393483912,93.771308583487553,445.90759432559207,341.00385395358899,428.93770791652787,576.63163815511143,546.01777391699943,469.78181594459966,332.83098746441829,296.37471066593389,25.187175928429497,-125.3150092513406,-159.21892490454957,null,508.450474294392,2064.9474373133335,2298.2832076732061]
[null,"CFD cost",0,0,0,-15.265690058224912,-20.741985663727643,-82.96873859663981,-114.70685038891094,-111.6498635084634,-179.19907604484669,-190.11759557422434,-221.62638144910892,-272.0733888040852,-302.53582898782531,-282.43092784163275,-256.44690362927463,-255.89164094277248,-162.42877745483139,-120.18441872867328,-140.31459089726025,null,-404.69314102804168,-1239.2500956885985,-1768.0890509396206]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,-13.452250460578085,4.5812212184705032,-14.952707500638276,0.48589723083588865,-3.5954958480022867,-15.381727309714748,-2.6931717082318727,-5.6886648580765815,3.5735009517988736,-1.2938746159790604,1.1317010447502263,-5.4583034360773119,null,2.3134238586336839,-21.832390440770034,-26.117897556825032]
[null,"Additional Triad Avoidance cost",0,0,0,309.51575091636909,365.92805165595547,497.02232976436846,622.53401004100306,682.74688311784507,741.21399144630402,812.20936041452887,845.5445805077527,907.90484776219,957.95819191709359,990.42974146290567,1005.8495323404132,1003.3816535896115,1029.4407040331321,1053.3009557524983,1067.8611757500307,null,2533.7983216453827,5513.9691238603646,8389.1260257226913]
[null,"Total",0,0,0,258.14327277929368,312.87624791340767,390.94926944600525,469.85724666526227,386.93867714516387,673.42431757846862,631.27379743572226,960.10373191569749,932.83179285579411,874.061212323885,645.59024925817539,683.69835147491358,784.23745742236713,651.10743486707156,626.86491372936098,626.94510646912795,null,1963.6893674673502,4643.874944660085,6530.6307520237551]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,8.4066634597093071E-2,-288.30845253498228,-264.47740058712725,-339.0794133670513,-316.86911385753297,-93.238072290310015,-276.03580840941981,-311.99719721266797,-529.49720859946524,-392.84659984256677,-263.20076684220464,-239.79779302367956,-182.06831508787366,-135.92425004301572,null,-676.17971130301623,-1673.9591303842451,-2362.5715328756987]
[null,"Wholesale cost",0,0,0,-36.106788078850514,-32.309818078820172,-23.188388356320502,238.67449393483912,93.771308583487553,445.90759432559207,341.00385395358899,428.93770791652787,576.63163815511143,546.01777391699943,469.78181594459966,332.83098746441829,296.37471066593389,25.187175928429497,-125.3150092513406,-159.21892490454957,null,508.450474294392,2064.9474373133335,2298.2832076732061]
[null,"CFD cost",0,0,0,-15.265690058224912,-20.741985663727643,-82.96873859663981,-114.70685038891094,-111.6498635084634,-179.19907604484669,-190.11759557422434,-221.62638144910892,-272.0733888040852,-302.53582898782531,-282.43092784163275,-256.44690362927463,-255.89164094277248,-162.42877745483139,-120.18441872867328,-140.31459089726025,null,-404.69314102804168,-1239.2500956885985,-1768.0890509396206]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,-13.452250460578085,4.5812212184705032,-14.952707500638276,0.48589723083588865,-3.5954958480022867,-15.381727309714748,-2.6931717082318727,-5.6886648580765815,3.5735009517988736,-1.2938746159790604,1.1317010447502263,-5.4583034360773119,null,2.3134238586336839,-21.832390440770034,-26.117897556825032]
[null,"Additional Triad Avoidance cost",0,0,0,277.05259645498865,294.32648971820907,426.47261713500683,553.32199253278907,612.5045240736863,669.9281590623109,739.86675552068391,772.13173443481264,833.40812018140184,882.36376865237673,913.72363227515132,928.01756868354346,924.40948633803941,949.31380118025868,972.00460007987556,985.3804624668187,null,2227.7822250423555,4961.3604636413747,7613.1998567062283]
[null,"Total",0,0,0,225.68011831791321,241.27468597566127,320.39955681664361,400.64522915704828,316.69631810100509,602.13848519447549,558.93119254187729,886.69088584275744,858.33506527500595,798.46678905916815,568.88414007042115,605.86638781804368,705.26529017079508,570.98053201419816,545.56855805673831,544.46439318591592,null,1657.6732708643237,4091.2662844410961,5754.7045830072911]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,8.4066634597093071E-2,-288.30845253498228,-264.47740058712725,-339.0794133670513,-316.86911385753297,-93.238072290310015,-276.03580840941981,-311.99719721266797,-529.49720859946524,-392.84659984256677,-263.20076684220464,-239.79779302367956,-182.06831508787366,-135.92425004301572,null,-676.17971130301623,-1673.9591303842451,-2362.5715328756987]
[null,"Wholesale cost",0,0,0,-36.106788078850514,-32.309818078820172,-23.188388356320502,238.67449393483912,93.771308583487553,445.90759432559207,341.00385395358899,428.93770791652787,576.63163815511143,546.01777391699943,469.78181594459966,332.83098746441829,296.37471066593389,25.187175928429497,-125.3150092513406,-159.21892490454957,null,508.450474294392,2064.9474373133335,2298.2832076732061]
[null,"CFD cost",0,0,0,-15.265690058224912,-20.741985663727643,-82.96873859663981,-114.70685038891094,-111.6498635084634,-179.19907604484669,-190.11759557422434,-221.62638144910892,-272.0733888040852,-302.53582898782531,-282.43092784163275,-256.44690362927463,-255.89164094277248,-162.42877745483139,-120.18441872867328,-140.31459089726025,null,-404.69314102804168,-1239.2500956885985,-1768.0890509396206]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,-13.452250460578085,4.5812212184705032,-14.952707500638276,0.48589723083588865,-3.5954958480022867,-15.381727309714748,-2.6931717082318727,-5.6886648580765815,3.5735009517988736,-1.2938746159790604,1.1317010447502263,-5.4583034360773119,null,2.3134238586336839,-21.832390440770034,-26.117897556825032]
[null,"Additional Triad Avoidance cost",0,0,0,95.293806454997991,155.18978908289077,289.37987808898237,418.82867283706133,476.00903685592129,531.40498650114932,599.29005456763161,629.47533266918879,688.64551161245765,740.29177034617146,769.5623338095711,781.74034172322388,775.98936316687104,798.72347037594636,825.4642838043726,836.70528863954598,null,1529.7100141851158,3790.2157664285382,6029.0135417359661]
[null,"Total",0,0,0,43.921328317922566,102.13798534034295,183.30681777061915,266.15190946132054,180.20083088324009,463.61531263331392,418.354491588825,744.03448407713358,713.57245670606176,656.39479075296288,424.72284160484088,459.58916085772415,556.84516699962671,420.39020120988584,399.02824178123529,395.78921935864315,null,959.60106000708367,2920.1215872282573,4170.5182680370281]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,8.4066634597093071E-2,-288.30845253498228,-264.47740058712725,-339.0794133670513,-316.86911385753297,-93.238072290310015,-276.03580840941981,-311.99719721266797,-529.49720859946524,-392.84659984256677,-263.20076684220464,-239.79779302367956,-182.06831508787366,-135.92425004301572,null,-676.17971130301623,-1673.9591303842451,-2362.5715328756987]
[null,"Wholesale cost",0,0,0,-36.106788078850514,-32.309818078820172,-23.188388356320502,238.67449393483912,93.771308583487553,445.90759432559207,341.00385395358899,428.93770791652787,576.63163815511143,546.01777391699943,469.78181594459966,332.83098746441829,296.37471066593389,25.187175928429497,-125.3150092513406,-159.21892490454957,null,508.450474294392,2064.9474373133335,2298.2832076732061]
[null,"CFD cost",0,0,0,-15.265690058224912,-20.741985663727643,-82.96873859663981,-114.70685038891094,-111.6498635084634,-179.19907604484669,-190.11759557422434,-221.62638144910892,-272.0733888040852,-302.53582898782531,-282.43092784163275,-256.44690362927463,-255.89164094277248,-162.42877745483139,-120.18441872867328,-140.31459089726025,null,-404.69314102804168,-1239.2500956885985,-1768.0890509396206]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,-13.452250460578085,4.5812212184705032,-14.952707500638276,0.48589723083588865,-3.5954958480022867,-15.381727309714748,-2.6931717082318727,-5.6886648580765815,3.5735009517988736,-1.2938746159790604,1.1317010447502263,-5.4583034360773119,null,2.3134238586336839,-21.832390440770034,-26.117897556825032]
[null,"Additional Triad Avoidance cost",0,0,0,62.83065199361755,83.588227145144401,218.83016545962073,349.61665532884734,405.76667781176246,460.1191541171562,526.94744967378665,556.06248659624873,614.14878403166949,664.69734708145461,692.85622462181686,703.90837806635409,697.017195915299,718.59656752307296,744.16792813174993,754.22457535633396,null,1223.6939175820892,3237.607106209548,5253.0873727195012]
[null,"Total",0,0,0,11.458173856542125,30.536423402596583,112.75710514125751,196.93989195310655,109.95847183908126,392.3294802493208,346.01188669498003,670.62163800419353,639.0757291252736,580.80036748824602,348.01673241708664,381.75719720085436,477.87299974805467,340.26329835701245,317.73188610861263,313.30850607543113,null,653.58496340405702,2367.5129270092684,3394.5920990205632]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,8.4066634597093071E-2,-177.2350653828621,-72.277219189130392,-322.06388281470481,-203.49358478103386,2.3833593435695093,-164.7582535856277,-102.03459790693159,-110.44129185025781,-188.00281675910605,-250.33325320539393,-154.07734770806962,-116.29149452334957,-91.63086812003894,null,-430.43317239392167,-815.56535647064413,-1268.2727605390489]
[null,"Wholesale cost",0,0,0,-36.106788078850514,-32.309818078820172,-23.188388356320502,235.38145969738252,195.7333504777198,250.02373063929917,360.06214532532249,181.19682936742902,442.36336351075079,522.86970578460023,420.66294020807982,536.2488225649613,293.54676997635215,180.7643398033797,-31.110929573800604,-57.918790344590889,null,439.56727432161273,1705.8837462384852,2249.1026647358126]
[null,"CFD cost",0,0,0,-15.265690058224912,-20.741985663727643,-82.96873859663981,-119.89145177081406,-132.43429534324997,-137.94859337930038,-191.34511000290436,-161.75256468370702,-252.86114632692554,-283.190968946927,-281.35870497918597,-373.69474360435902,-278.59315350013321,-247.82565893651309,-171.778048959979,-173.84632152922325,null,-394.28537182421013,-1162.9562955975598,-1867.6726742555445]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-16.8130338430866,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,1.7901975604948817,-3.5081989991286875,-3.9621383667770296,null,-5.9643385510991482,-26.918604429535307,-27.066287932947009]
[null,"Additional Triad Avoidance cost",0,0,0,309.51575091636909,365.92805165595547,497.02232976436846,627.32035955277615,688.13152631858975,746.5986346470487,819.3888846821884,825.55864028340329,882.48581463943856,922.8695603754818,955.93940361026557,982.22538028457677,987.87421633841348,1013.933266781934,1037.5669059184993,1060.679982413498,null,2545.6003888596324,5456.6063958362211,8287.8722900032935]
[null,"Total",0,0,0,258.14327277929368,312.87624791340767,390.94926944600525,572.28543755586179,672.69454877152725,527.97791497428273,780.36473715725606,844.22914879536677,890.41674439454948,1065.7785558874216,971.81977408999694,959.84953326774132,754.17696014170713,794.58479750122581,714.87823386224136,733.32186405286791,null,2154.4847804120145,5157.0498855769674,7373.9632320115643]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,8.4066634597093071E-2,-177.2350653828621,-72.277219189130392,-322.06388281470481,-203.49358478103386,2.3833593435695093,-164.7582535856277,-102.03459790693159,-110.44129185025781,-188.00281675910605,-250.33325320539393,-154.07734770806962,-116.29149452334957,-91.63086812003894,null,-430.43317239392167,-815.56535647064413,-1268.2727605390489]
[null,"Wholesale cost",0,0,0,-36.106788078850514,-32.309818078820172,-23.188388356320502,235.38145969738252,195.7333504777198,250.02373063929917,360.06214532532249,181.19682936742902,442.36336351075079,522.86970578460023,420.66294020807982,536.2488225649613,293.54676997635215,180.7643398033797,-31.110929573800604,-57.918790344590889,null,439.56727432161273,1705.8837462384852,2249.1026647358126]
[null,"CFD cost",0,0,0,-15.265690058224912,-20.741985663727643,-82.96873859663981,-119.89145177081406,-132.43429534324997,-137.94859337930038,-191.34511000290436,-161.75256468370702,-252.86114632692554,-283.190968946927,-281.35870497918597,-373.69474360435902,-278.59315350013321,-247.82565893651309,-171.778048959979,-173.84632152922325,null,-394.28537182421013,-1162.9562955975598,-1867.6726742555445]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-16.8130338430866,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,1.7901975604948817,-3.5081989991286875,-3.9621383667770296,null,-5.9643385510991482,-26.918604429535307,-27.066287932947009]
[null,"Additional Triad Avoidance cost",0,0,0,277.05259645498865,294.32648971820907,426.47261713500683,558.10834204456216,617.88916727443097,675.31280226305557,747.04627978834344,752.14579421046324,807.9890870586504,847.27513711076494,879.23329442251122,904.39341662770698,908.90204908684143,933.80636392906058,956.27055024587651,978.19926913028598,null,2239.5842922566062,4903.9977356172321,7511.9461209868286]
[null,"Total",0,0,0,225.68011831791321,241.27468597566127,320.39955681664361,503.0734200476478,602.45218972736848,456.6920825902896,708.02213226341109,770.81630272242671,815.92001681376132,990.18413262270474,895.11366490224259,882.01756961087153,675.20479289013508,714.45789464835241,633.58187818961869,650.84115076965588,null,1848.4686838089879,4604.4412253579776,6598.0370629950994]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,8.4066634597093071E-2,-177.2350653828621,-72.277219189130392,-322.06388281470481,-203.49358478103386,2.3833593435695093,-164.7582535856277,-102.03459790693159,-110.44129185025781,-188.00281675910605,-250.33325320539393,-154.07734770806962,-116.29149452334957,-91.63086812003894,null,-430.43317239392167,-815.56535647064413,-1268.2727605390489]
[null,"Wholesale cost",0,0,0,-36.106788078850514,-32.309818078820172,-23.188388356320502,235.38145969738252,195.7333504777198,250.02373063929917,360.06214532532249,181.19682936742902,442.36336351075079,522.86970578460023,420.66294020807982,536.2488225649613,293.54676997635215,180.7643398033797,-31.110929573800604,-57.918790344590889,null,439.56727432161273,1705.8837462384852,2249.1026647358126]
[null,"CFD cost",0,0,0,-15.265690058224912,-20.741985663727643,-82.96873859663981,-119.89145177081406,-132.43429534324997,-137.94859337930038,-191.34511000290436,-161.75256468370702,-252.86114632692554,-283.190968946927,-281.35870497918597,-373.69474360435902,-278.59315350013321,-247.82565893651309,-171.778048959979,-173.84632152922325,null,-394.28537182421013,-1162.9562955975598,-1867.6726742555445]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-16.8130338430866,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,1.7901975604948817,-3.5081989991286875,-3.9621383667770296,null,-5.9643385510991482,-26.918604429535307,-27.066287932947009]
[null,"Additional Triad Avoidance cost",0,0,0,95.293806454997991,155.18978908289077,289.37987808898237,423.61502234883443,481.39368005666597,536.789629701894,606.46957883529126,609.48939244483938,663.22647848970621,705.20313880455956,735.071995956931,758.1161896673874,760.48192591567306,783.21603312474826,803.48235229937029,823.18519200938147,null,1541.5120813993663,3732.8530384043938,5921.0989727013948]
[null,"Total",0,0,0,43.921328317922566,102.13798534034295,183.30681777061915,368.58010035192001,465.95670250960342,318.16891002912803,567.44543131035891,628.15990095680286,671.15740824481713,848.11213431649935,750.95236643666237,735.74034265055195,526.78466971896671,563.86756384404009,480.79368024311242,495.82707364875137,null,1150.3964729517479,3433.2965281451393,5007.1899147096665]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,8.4066634597093071E-2,-177.2350653828621,-72.277219189130392,-322.06388281470481,-203.49358478103386,2.3833593435695093,-164.7582535856277,-102.03459790693159,-110.44129185025781,-188.00281675910605,-250.33325320539393,-154.07734770806962,-116.29149452334957,-91.63086812003894,null,-430.43317239392167,-815.56535647064413,-1268.2727605390489]
[null,"Wholesale cost",0,0,0,-36.106788078850514,-32.309818078820172,-23.188388356320502,235.38145969738252,195.7333504777198,250.02373063929917,360.06214532532249,181.19682936742902,442.36336351075079,522.86970578460023,420.66294020807982,536.2488225649613,293.54676997635215,180.7643398033797,-31.110929573800604,-57.918790344590889,null,439.56727432161273,1705.8837462384852,2249.1026647358126]
[null,"CFD cost",0,0,0,-15.265690058224912,-20.741985663727643,-82.96873859663981,-119.89145177081406,-132.43429534324997,-137.94859337930038,-191.34511000290436,-161.75256468370702,-252.86114632692554,-283.190968946927,-281.35870497918597,-373.69474360435902,-278.59315350013321,-247.82565893651309,-171.778048959979,-173.84632152922325,null,-394.28537182421013,-1162.9562955975598,-1867.6726742555445]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-16.8130338430866,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,1.7901975604948817,-3.5081989991286875,-3.9621383667770296,null,-5.9643385510991482,-26.918604429535307,-27.066287932947009]
[null,"Additional Triad Avoidance cost",0,0,0,62.83065199361755,83.588227145144401,218.83016545962073,354.40300484062044,411.15132101250714,465.50379731790088,534.12697394144629,536.07654637189933,588.72975090891805,629.60871553984282,658.36588676917677,680.28422601051761,681.50975866410113,703.08913027187486,722.18599662674751,740.70447872616933,null,1235.4959847963396,3180.2443781854054,5145.1728036849318]
[null,"Total",0,0,0,11.458173856542125,30.536423402596583,112.75710514125751,299.36808284370602,395.71434346544459,246.88307764513493,495.10282641651395,554.7470548838628,596.66068066402897,772.5177110517825,674.24625724890814,657.90837899368216,447.81250246739478,483.74066099116669,399.49732457048964,413.34636036553923,null,844.38037634872137,2880.6878679261508,4231.2637456932007]
[]
[]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.18991072334347336,-109.04433466699174,-156.19351365802004,-333.5280909713681,-193.59178123587799,7.3560146558520501,-58.970005872599586,-163.36000088857395,-41.783382950695568,-10.198740519603462,-241.25577247910564,-115.34279526307262,-68.141767803919265,-53.15114769407171,null,-448.88841858512501,-750.38224487560592,-1024.2046007782471]
[null,"Wholesale cost",0,0,0,-26.503951675760618,0.17914161798034911,26.976939504311304,-68.287618623959133,158.45290389283764,307.82785236297059,265.83656308592617,207.87606974400842,435.59702314632887,300.91048081568078,169.47313685352856,-6.2682726037201064,73.190344605680366,52.140405503190777,-275.36430299676067,-134.85399676343877,null,291.52027216098679,1207.7322997500878,1056.8624483193942]
[null,"CFD cost",0,0,0,-15.866622778109807,-23.272039162172074,-87.485590807771246,-92.027891752395647,-128.69561958772675,-160.62234689164379,-174.89247531571814,-162.90201627075834,-245.57176395577127,-197.69196490055887,-206.04479179969266,-145.81967958276505,-173.42515092322583,-181.30046838745994,-51.976833919255967,-150.41904822693607,null,-392.51048463989025,-1044.2851642020771,-1438.583810348902]
[null,"EEU",0,0,0,0,0,0,-15.283532585558248,-8.3570895823231837,-10.637921128107585,-6.2217160110170724,-3.36282002911436,-5.9401038101642101,11.687771527309224,-7.1748713084048603,-18.746027092659595,3.2159687846044989,-2.0984471379765957,-6.8958562055576422,-4.5664410099868569,null,-26.164561076118865,-33.768958455321496,-50.360601910828365]
[null,"Additional Triad Avoidance cost",0,0,0,309.51575091636909,365.92805165595547,497.02232976436846,626.12377217483288,686.93493894064648,745.40204726910542,818.19229730424513,840.66133160066545,892.1554130582989,927.10606589594056,960.17590913072411,991.89497870343712,997.54381475727382,1023.6028652007944,1047.2365043373597,1070.3495808323585,null,2542.87320649394,5475.1007077730219,8333.3381785439451]
[null,"Total",0,0,0,267.14517646249868,342.83515411176376,436.703589184252,341.48039454592811,552.1416200054141,548.44154064095653,709.32288782755813,889.62857970065318,1017.2705625660927,878.65235244979772,874.64599992545959,810.86225890468893,659.26920474522717,777.00155991547604,644.85774341186618,727.35894713792504,null,1966.8300143537929,4854.3966399901046,6877.0516138253615]
[]
[]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.18991072334347336,-109.04433466699174,-156.19351365802004,-333.5280909713681,-193.59178123587799,7.3560146558520501,-58.970005872599586,-163.36000088857395,-41.783382950695568,-10.198740519603462,-241.25577247910564,-115.34279526307262,-68.141767803919265,-53.15114769407171,null,-448.88841858512501,-750.38224487560592,-1024.2046007782471]
[null,"Wholesale cost",0,0,0,-26.503951675760618,0.17914161798034911,26.976939504311304,-68.287618623959133,158.45290389283764,307.82785236297059,265.83656308592617,207.87606974400842,435.59702314632887,300.91048081568078,169.47313685352856,-6.2682726037201064,73.190344605680366,52.140405503190777,-275.36430299676067,-134.85399676343877,null,291.52027216098679,1207.7322997500878,1056.8624483193942]
[null,"CFD cost",0,0,0,-15.866622778109807,-23.272039162172074,-87.485590807771246,-92.027891752395647,-128.69561958772675,-160.62234689164379,-174.89247531571814,-162.90201627075834,-245.57176395577127,-197.69196490055887,-206.04479179969266,-145.81967958276505,-173.42515092322583,-181.30046838745994,-51.976833919255967,-150.41904822693607,null,-392.51048463989025,-1044.2851642020771,-1438.583810348902]
[null,"EEU",0,0,0,0,0,0,-15.283532585558248,-8.3570895823231837,-10.637921128107585,-6.2217160110170724,-3.36282002911436,-5.9401038101642101,11.687771527309224,-7.1748713084048603,-18.746027092659595,3.2159687846044989,-2.0984471379765957,-6.8958562055576422,-4.5664410099868569,null,-26.164561076118865,-33.768958455321496,-50.360601910828365]
[null,"Additional Triad Avoidance cost",0,0,0,277.05259645498865,294.32648971820907,426.47261713500683,556.91175466661889,616.6925798964877,674.1162148851123,745.84969241040017,767.24848552772551,817.65868547751074,851.51164263122371,883.46979994296976,914.06301504656733,918.57164750570178,943.47596234792104,965.94014866473697,987.86886754914644,null,2236.8571098909138,4922.4920475540312,7557.4120095274793]
[null,"Total",0,0,0,234.68202200111821,271.23359217401736,366.15387655489036,272.26837703771412,481.89926096125538,477.15570825696341,636.98028293371317,816.21573362771323,942.77383498530457,803.05792918508087,797.93989073770524,733.03029524781914,580.29703749365513,696.87465706260264,563.5613877392434,644.87823385471302,null,1660.8139177507662,4301.7879797711148,6101.1254448088966]
[]
[]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.18991072334347336,-109.04433466699174,-156.19351365802004,-333.5280909713681,-193.59178123587799,7.3560146558520501,-58.970005872599586,-163.36000088857395,-41.783382950695568,-10.198740519603462,-241.25577247910564,-115.34279526307262,-68.141767803919265,-53.15114769407171,null,-448.88841858512501,-750.38224487560592,-1024.2046007782471]
[null,"Wholesale cost",0,0,0,-26.503951675760618,0.17914161798034911,26.976939504311304,-68.287618623959133,158.45290389283764,307.82785236297059,265.83656308592617,207.87606974400842,435.59702314632887,300.91048081568078,169.47313685352856,-6.2682726037201064,73.190344605680366,52.140405503190777,-275.36430299676067,-134.85399676343877,null,291.52027216098679,1207.7322997500878,1056.8624483193942]
[null,"CFD cost",0,0,0,-15.866622778109807,-23.272039162172074,-87.485590807771246,-92.027891752395647,-128.69561958772675,-160.62234689164379,-174.89247531571814,-162.90201627075834,-245.57176395577127,-197.69196490055887,-206.04479179969266,-145.81967958276505,-173.42515092322583,-181.30046838745994,-51.976833919255967,-150.41904822693607,null,-392.51048463989025,-1044.2851642020771,-1438.583810348902]
[null,"EEU",0,0,0,0,0,0,-15.283532585558248,-8.3570895823231837,-10.637921128107585,-6.2217160110170724,-3.36282002911436,-5.9401038101642101,11.687771527309224,-7.1748713084048603,-18.746027092659595,3.2159687846044989,-2.0984471379765957,-6.8958562055576422,-4.5664410099868569,null,-26.164561076118865,-33.768958455321496,-50.360601910828365]
[null,"Additional Triad Avoidance cost",0,0,0,95.293806454997991,155.18978908289077,289.37987808898237,422.41843497089116,480.1970926787227,535.59304232395084,605.27299145734787,624.59208376210154,672.89607690856656,709.43964432501843,739.30850147738965,767.78578808624775,770.15152433453341,792.88563154360872,813.15195071823075,832.85479042824193,null,1538.7848990336738,3751.3473503411942,5966.5648612420473]
[null,"Total",0,0,0,52.923232001127566,132.09689153869905,229.0611375088659,137.77505734198638,345.40377374349038,338.63253569580195,496.40358198066087,673.55933186208927,798.01122641636039,660.98593087887559,653.77859227212514,586.75306828749956,431.87691432248681,546.28432625829032,410.77318979273718,489.8641567338085,null,962.7417068935265,3130.6432825582783,4510.2782965234646]
[]
[]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.18991072334347336,-109.04433466699174,-156.19351365802004,-333.5280909713681,-193.59178123587799,7.3560146558520501,-58.970005872599586,-163.36000088857395,-41.783382950695568,-10.198740519603462,-241.25577247910564,-115.34279526307262,-68.141767803919265,-53.15114769407171,null,-448.88841858512501,-750.38224487560592,-1024.2046007782471]
[null,"Wholesale cost",0,0,0,-26.503951675760618,0.17914161798034911,26.976939504311304,-68.287618623959133,158.45290389283764,307.82785236297059,265.83656308592617,207.87606974400842,435.59702314632887,300.91048081568078,169.47313685352856,-6.2682726037201064,73.190344605680366,52.140405503190777,-275.36430299676067,-134.85399676343877,null,291.52027216098679,1207.7322997500878,1056.8624483193942]
[null,"CFD cost",0,0,0,-15.866622778109807,-23.272039162172074,-87.485590807771246,-92.027891752395647,-128.69561958772675,-160.62234689164379,-174.89247531571814,-162.90201627075834,-245.57176395577127,-197.69196490055887,-206.04479179969266,-145.81967958276505,-173.42515092322583,-181.30046838745994,-51.976833919255967,-150.41904822693607,null,-392.51048463989025,-1044.2851642020771,-1438.583810348902]
[null,"EEU",0,0,0,0,0,0,-15.283532585558248,-8.3570895823231837,-10.637921128107585,-6.2217160110170724,-3.36282002911436,-5.9401038101642101,11.687771527309224,-7.1748713084048603,-18.746027092659595,3.2159687846044989,-2.0984471379765957,-6.8958562055576422,-4.5664410099868569,null,-26.164561076118865,-33.768958455321496,-50.360601910828365]
[null,"Additional Triad Avoidance cost",0,0,0,62.83065199361755,83.588227145144401,218.83016545962073,353.20641746267717,409.95473363456387,464.3072099399576,532.93038656350291,551.17923768916148,598.3993493277784,633.84522106030158,662.60239228963519,689.95382442937796,691.17935708296136,712.75872869073532,731.85559504560797,750.37407714502979,null,1232.7688024306472,3198.7386901222048,5190.6386922255815]
[null,"Total",0,0,0,20.460077539747125,60.495329600952672,158.51142487950426,68.563039833772393,275.16141469933154,267.34670331180871,424.06097708681591,600.14648578914921,723.51449883557223,585.39150761415874,577.07248308437067,508.92110463062977,352.90474707091477,466.15742340541692,329.4768341201144,407.38344345059636,null,656.72561029049973,2578.0346223392885,3734.3521275069993]
[]
[]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.22038619399609161,-197.19969018309894,0.37113458510884811,-278.27551475592259,-197.90251567711584,3.3240060301538961,-45.895626707020028,-74.001587797846014,-317.84673007483912,484.83455751167207,-254.44911177883591,-147.34656612241145,-25.952941985698772,-14.784477260416111,null,-358.71540970833831,-770.7852663898409,-731.89872334806466]
[null,"Wholesale cost",0,0,0,-22.910929982699599,16.024016230741836,26.360098506040231,69.769031433937926,148.43068622373175,230.59056935892295,338.97197985948151,261.10211491873997,403.96167136647273,294.23765724731857,375.27486831153874,90.250380921668693,121.15566018928257,-23.505047107910286,-205.85417059673091,-2.4261388472405088,null,351.71944603912965,1458.173681586037,1456.7315158793463]
[null,"CFD cost",0,0,0,-16.185379902999124,-24.69602340108953,-87.537902590910448,-97.50127167235911,-127.78328858028209,-165.8293080868626,-209.31742624307404,-188.6457710866793,-248.29898533205616,-201.22579686240974,-258.65403271328398,-186.19980472854309,-186.72684022826115,-146.85955175968076,-90.81588385160552,-193.36757585021962,null,-401.45947637863833,-1131.8371332571699,-1581.9682074458394]
[null,"EEU",0,0,0,0,0,0,7.9577680590151658,-5.0917453534508113,-7.2221809486756641,0.23603070003724014,-0.51216016250657859,9.5374084452124919E-2,-1.7439736953164271,26.841418892681553,-12.508823018316676,7.15152220051462,-0.11046124187748063,-7.364003322600098,7.4000969725278054,null,-2.9111343499177056,12.435543115769896,8.9166290447068235]
[null,"Additional Triad Avoidance cost",0,0,0,309.51575091636909,365.92805165595547,497.02232976436846,625.52547848586119,686.33664525167478,744.80375358013373,816.99570992630186,839.46474422272217,890.95882568035563,925.90947851799729,958.97932175278083,990.69839132549396,996.34722737933055,1022.4062778228512,1046.0399169594164,1074.5860863528169,null,2541.509615311094,5469.7730215170359,8327.4988847930053]
[null,"Total",0,0,0,270.41944103067038,357.25604448560779,436.06491187349434,408.55131612335623,702.2634321267825,524.06731914759587,748.9837785656307,914.73293392243022,1000.8212590922043,943.17577740974366,784.59484616887801,1367.074702011975,683.47845776203064,704.58465159097113,716.05291720278103,871.40799136746841,null,2130.1430409133291,5037.7598465718329,7479.2800989231537]
[]
[]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.22038619399609161,-197.19969018309894,0.37113458510884811,-278.27551475592259,-197.90251567711584,3.3240060301538961,-45.895626707020028,-74.001587797846014,-317.84673007483912,484.83455751167207,-254.44911177883591,-147.34656612241145,-25.952941985698772,-14.784477260416111,null,-358.71540970833831,-770.7852663898409,-731.89872334806466]
[null,"Wholesale cost",0,0,0,-22.910929982699599,16.024016230741836,26.360098506040231,69.769031433937926,148.43068622373175,230.59056935892295,338.97197985948151,261.10211491873997,403.96167136647273,294.23765724731857,375.27486831153874,90.250380921668693,121.15566018928257,-23.505047107910286,-205.85417059673091,-2.4261388472405088,null,351.71944603912965,1458.173681586037,1456.7315158793463]
[null,"CFD cost",0,0,0,-16.185379902999124,-24.69602340108953,-87.537902590910448,-97.50127167235911,-127.78328858028209,-165.8293080868626,-209.31742624307404,-188.6457710866793,-248.29898533205616,-201.22579686240974,-258.65403271328398,-186.19980472854309,-186.72684022826115,-146.85955175968076,-90.81588385160552,-193.36757585021962,null,-401.45947637863833,-1131.8371332571699,-1581.9682074458394]
[null,"EEU",0,0,0,0,0,0,7.9577680590151658,-5.0917453534508113,-7.2221809486756641,0.23603070003724014,-0.51216016250657859,9.5374084452124919E-2,-1.7439736953164271,26.841418892681553,-12.508823018316676,7.15152220051462,-0.11046124187748063,-7.364003322600098,7.4000969725278054,null,-2.9111343499177056,12.435543115769896,8.9166290447068235]
[null,"Additional Triad Avoidance cost",0,0,0,277.05259645498865,294.32648971820907,426.47261713500683,556.3134609776472,616.09428620751601,673.51792119614061,744.65310503245689,766.05189814978212,816.46209809956747,850.31505525328043,882.27321256502648,912.86642766862417,917.3750601277585,942.27937496997777,964.74356128679358,992.10537306960487,null,2235.4935187080673,4917.164361298047,7551.5727157765396]
[null,"Total",0,0,0,237.95628656928992,285.65448254786139,365.5151992441327,339.33929861514224,632.02107308262373,452.78148676360274,676.64117367178574,841.32008784949016,926.32453151141613,867.58135414502681,707.88873698112366,1289.2427383551053,604.5062905104586,624.45774873809773,634.75656153015825,788.92727808425639,null,1824.1269443103024,4485.1511863528431,6703.3539299066888]
[]
[]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.22038619399609161,-197.19969018309894,0.37113458510884811,-278.27551475592259,-197.90251567711584,3.3240060301538961,-45.895626707020028,-74.001587797846014,-317.84673007483912,484.83455751167207,-254.44911177883591,-147.34656612241145,-25.952941985698772,-14.784477260416111,null,-358.71540970833831,-770.7852663898409,-731.89872334806466]
[null,"Wholesale cost",0,0,0,-22.910929982699599,16.024016230741836,26.360098506040231,69.769031433937926,148.43068622373175,230.59056935892295,338.97197985948151,261.10211491873997,403.96167136647273,294.23765724731857,375.27486831153874,90.250380921668693,121.15566018928257,-23.505047107910286,-205.85417059673091,-2.4261388472405088,null,351.71944603912965,1458.173681586037,1456.7315158793463]
[null,"CFD cost",0,0,0,-16.185379902999124,-24.69602340108953,-87.537902590910448,-97.50127167235911,-127.78328858028209,-165.8293080868626,-209.31742624307404,-188.6457710866793,-248.29898533205616,-201.22579686240974,-258.65403271328398,-186.19980472854309,-186.72684022826115,-146.85955175968076,-90.81588385160552,-193.36757585021962,null,-401.45947637863833,-1131.8371332571699,-1581.9682074458394]
[null,"EEU",0,0,0,0,0,0,7.9577680590151658,-5.0917453534508113,-7.2221809486756641,0.23603070003724014,-0.51216016250657859,9.5374084452124919E-2,-1.7439736953164271,26.841418892681553,-12.508823018316676,7.15152220051462,-0.11046124187748063,-7.364003322600098,7.4000969725278054,null,-2.9111343499177056,12.435543115769896,8.9166290447068235]
[null,"Additional Triad Avoidance cost",0,0,0,95.293806454997991,155.18978908289077,289.37987808898237,421.82014128191946,479.598798989751,534.99474863497903,604.07640407940471,623.39549638415826,671.69948953062328,708.24305694707505,738.11191409944627,766.58920070830459,768.95493695659013,791.68904416566534,811.95536334028736,837.09129594870035,null,1537.4213078508274,3746.0196640852082,5960.7255674911048]
[null,"Total",0,0,0,56.197496569299268,146.51778191254309,228.42246019810824,204.84597891941451,495.52558586485873,314.25831420244117,536.06447271873355,698.6636860838662,781.56192294247194,725.50935583882142,563.72743851554344,1142.9655113947856,456.08616733929023,473.86741793378536,481.96836358365204,633.91320096335198,null,1126.0547334530627,3314.0064891400057,5112.5067816212559]
[]
[]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.22038619399609161,-197.19969018309894,0.37113458510884811,-278.27551475592259,-197.90251567711584,3.3240060301538961,-45.895626707020028,-74.001587797846014,-317.84673007483912,484.83455751167207,-254.44911177883591,-147.34656612241145,-25.952941985698772,-14.784477260416111,null,-358.71540970833831,-770.7852663898409,-731.89872334806466]
[null,"Wholesale cost",0,0,0,-22.910929982699599,16.024016230741836,26.360098506040231,69.769031433937926,148.43068622373175,230.59056935892295,338.97197985948151,261.10211491873997,403.96167136647273,294.23765724731857,375.27486831153874,90.250380921668693,121.15566018928257,-23.505047107910286,-205.85417059673091,-2.4261388472405088,null,351.71944603912965,1458.173681586037,1456.7315158793463]
[null,"CFD cost",0,0,0,-16.185379902999124,-24.69602340108953,-87.537902590910448,-97.50127167235911,-127.78328858028209,-165.8293080868626,-209.31742624307404,-188.6457710866793,-248.29898533205616,-201.22579686240974,-258.65403271328398,-186.19980472854309,-186.72684022826115,-146.85955175968076,-90.81588385160552,-193.36757585021962,null,-401.45947637863833,-1131.8371332571699,-1581.9682074458394]
[null,"EEU",0,0,0,0,0,0,7.9577680590151658,-5.0917453534508113,-7.2221809486756641,0.23603070003724014,-0.51216016250657859,9.5374084452124919E-2,-1.7439736953164271,26.841418892681553,-12.508823018316676,7.15152220051462,-0.11046124187748063,-7.364003322600098,7.4000969725278054,null,-2.9111343499177056,12.435543115769896,8.9166290447068235]
[null,"Additional Triad Avoidance cost",0,0,0,62.83065199361755,83.588227145144401,218.83016545962073,352.60812377370547,409.35643994559217,463.70891625098591,531.73379918555975,549.98265031121821,597.20276194983512,632.64863368235831,661.40580491169203,688.7572370514348,689.9827697050182,711.56214131279194,730.65900766766458,754.61058266548821,null,1231.4052112478007,3193.4110038662193,5184.7993984746417]
[null,"Total",0,0,0,23.734342107918827,74.916219974796704,157.8727475687466,135.63396141120052,425.28322682069989,242.97248181844802,463.72186782488859,625.25084001092614,707.06519536168378,649.91493257410468,487.0213293277892,1065.1335477379157,377.1140000877183,393.74051508091196,400.67200791102925,551.43248768013973,null,820.03863685003603,2761.3978289210154,4336.5806126047901]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-34.310299978074454,-21.073131237895268,10.755111270609405,-378.31692893797572,-257.12541653252561,-357.02375425471359,-355.54901345195753,-131.17919154727929,-447.00690332075419,-142.26458087940205,-564.17333710201865,-312.61858272366328,-335.68801284037227,-228.94621500831454,-194.86135077389144,-152.81312906616552,null,-793.47025077637875,-1870.6985414781059,-2562.8529960068713]
[null,"Wholesale cost",0,0,0,-78.953115317059201,-23.159777102418957,-120.91244215764891,235.78975496930798,101.07135004294105,457.94372154095254,445.57266096744934,338.02907767197757,671.8127246592303,591.55239749914108,517.11986873775822,390.45312682830809,314.46127013604928,-21.214296802201716,-110.31774870642221,-146.93396780011972,null,411.4255201007162,2101.1346688969907,2367.9041360815413]
[null,"CFD cost",0,0,0,-14.412689245250924,-23.656690528609293,-75.067411266958743,-118.2224345455375,-111.61708275488493,-183.51056582310582,-210.31720293648593,-197.68131866784967,-302.38069512581785,-314.50160196051968,-306.01740099578114,-252.3430802376804,-280.42788403372583,-148.29300207025707,-130.8725173541751,-144.95089995454134,null,-405.87796538344571,-1280.6328612988309,-1821.4616313334061]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,10.594152074885411,-14.988597737706201,3.2451895452932682,6.3934747014170661,4.0507177714833364,6.0791567439727672,-17.819013126793699,-1.6035586916866293,8.8185925345088556,-0.7803343655586481,-9.4619952317246145,-14.891869065603057,-6.0868107650677707,null,-11.51546058827552,-12.569600265379421,-24.211440913846801]
[null,"Additional Triad Avoidance cost",0,0,0,312.232876408864,369.25594231825175,500.97385364808849,624.14526772455315,684.37114031514488,742.84173510323023,813.84073995077972,847.18117728180175,908.94730969553575,954.75635360238778,986.63320798362838,1012.9238415718689,1010.4647038734163,1036.532171626606,1059.9942562433009,1074.5207178422538,null,2545.8769409991664,5524.6224247366499,8419.1055565231727]
[null,"Total",0,0,0,180.81112545373227,299.04342019776334,308.83947148487141,373.98981128523332,401.71139333296924,663.49632611165657,699.94065923120263,860.40046251013371,837.45159265216671,1071.7235551348135,631.95877993190015,847.23389797334221,708.02974276980876,628.61666251410804,609.05077034320914,623.73591025635949,null,1746.4387843517827,4461.8560905913246,6378.4836243505888]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-34.310299978074454,-21.073131237895268,10.755111270609405,-378.31692893797572,-257.12541653252561,-357.02375425471359,-355.54901345195753,-131.17919154727929,-447.00690332075419,-142.26458087940205,-564.17333710201865,-312.61858272366328,-335.68801284037227,-228.94621500831454,-194.86135077389144,-152.81312906616552,null,-793.47025077637875,-1870.6985414781059,-2562.8529960068713]
[null,"Wholesale cost",0,0,0,-78.953115317059201,-23.159777102418957,-120.91244215764891,235.78975496930798,101.07135004294105,457.94372154095254,445.57266096744934,338.02907767197757,671.8127246592303,591.55239749914108,517.11986873775822,390.45312682830809,314.46127013604928,-21.214296802201716,-110.31774870642221,-146.93396780011972,null,411.4255201007162,2101.1346688969907,2367.9041360815413]
[null,"CFD cost",0,0,0,-14.412689245250924,-23.656690528609293,-75.067411266958743,-118.2224345455375,-111.61708275488493,-183.51056582310582,-210.31720293648593,-197.68131866784967,-302.38069512581785,-314.50160196051968,-306.01740099578114,-252.3430802376804,-280.42788403372583,-148.29300207025707,-130.8725173541751,-144.95089995454134,null,-405.87796538344571,-1280.6328612988309,-1821.4616313334061]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,10.594152074885411,-14.988597737706201,3.2451895452932682,6.3934747014170661,4.0507177714833364,6.0791567439727672,-17.819013126793699,-1.6035586916866293,8.8185925345088556,-0.7803343655586481,-9.4619952317246145,-14.891869065603057,-6.0868107650677707,null,-11.51546058827552,-12.569600265379421,-24.211440913846801]
[null,"Additional Triad Avoidance cost",0,0,0,279.76972194748356,297.65438038050536,430.42414101872686,554.93325021633916,614.12878127098611,671.55590271923711,741.49813505693476,773.76833120886181,834.45058211474759,879.16193033767092,909.92709879587403,935.09187791499915,931.49253662184424,956.40526877373259,978.69790057067814,992.04000455904179,null,2239.8608443961402,4972.0137645176601,7643.179387506706]
[null,"Total",0,0,0,148.34797099235183,227.44185826001694,238.2897588555098,304.77779377701933,331.46903428881046,592.21049372766356,627.59805433735767,786.98761643719376,762.95486507137866,996.12913187009656,555.2526707441458,769.40193431647242,629.05757551823672,548.48975966123464,527.75441467058636,541.25519697314746,null,1440.4226877487563,3909.2474303723347,5602.5574553341239]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-34.310299978074454,-21.073131237895268,10.755111270609405,-378.31692893797572,-257.12541653252561,-357.02375425471359,-355.54901345195753,-131.17919154727929,-447.00690332075419,-142.26458087940205,-564.17333710201865,-312.61858272366328,-335.68801284037227,-228.94621500831454,-194.86135077389144,-152.81312906616552,null,-793.47025077637875,-1870.6985414781059,-2562.8529960068713]
[null,"Wholesale cost",0,0,0,-78.953115317059201,-23.159777102418957,-120.91244215764891,235.78975496930798,101.07135004294105,457.94372154095254,445.57266096744934,338.02907767197757,671.8127246592303,591.55239749914108,517.11986873775822,390.45312682830809,314.46127013604928,-21.214296802201716,-110.31774870642221,-146.93396780011972,null,411.4255201007162,2101.1346688969907,2367.9041360815413]
[null,"CFD cost",0,0,0,-14.412689245250924,-23.656690528609293,-75.067411266958743,-118.2224345455375,-111.61708275488493,-183.51056582310582,-210.31720293648593,-197.68131866784967,-302.38069512581785,-314.50160196051968,-306.01740099578114,-252.3430802376804,-280.42788403372583,-148.29300207025707,-130.8725173541751,-144.95089995454134,null,-405.87796538344571,-1280.6328612988309,-1821.4616313334061]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,10.594152074885411,-14.988597737706201,3.2451895452932682,6.3934747014170661,4.0507177714833364,6.0791567439727672,-17.819013126793699,-1.6035586916866293,8.8185925345088556,-0.7803343655586481,-9.4619952317246145,-14.891869065603057,-6.0868107650677707,null,-11.51546058827552,-12.569600265379421,-24.211440913846801]
[null,"Additional Triad Avoidance cost",0,0,0,98.010931947492907,158.51767974518705,293.33140197270239,420.43993052061143,477.63329405322111,533.03273015807554,600.92143410388258,631.11192944323784,689.6879735458034,737.0138541585535,765.68860366188449,788.73632123161451,782.99293623206256,805.73429863031538,829.82318657527037,843.28182252889042,null,1541.7886335389003,3800.7727321009229,6057.4592893236186]
[null,"Total",0,0,0,-33.410819007638821,88.305157624698637,101.19701980948534,170.28447408129159,194.97354707104546,453.68732116650193,487.02135338430548,644.3312146715698,618.19225650243447,853.98105569097913,411.01417561015626,623.04637763308779,480.5579751284551,397.81878951781744,378.87970067517858,392.49701494299609,null,742.35047689151634,2738.0063979555975,4016.8373571510356]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-34.310299978074454,-21.073131237895268,10.755111270609405,-378.31692893797572,-257.12541653252561,-357.02375425471359,-355.54901345195753,-131.17919154727929,-447.00690332075419,-142.26458087940205,-564.17333710201865,-312.61858272366328,-335.68801284037227,-228.94621500831454,-194.86135077389144,-152.81312906616552,null,-793.47025077637875,-1870.6985414781059,-2562.8529960068713]
[null,"Wholesale cost",0,0,0,-78.953115317059201,-23.159777102418957,-120.91244215764891,235.78975496930798,101.07135004294105,457.94372154095254,445.57266096744934,338.02907767197757,671.8127246592303,591.55239749914108,517.11986873775822,390.45312682830809,314.46127013604928,-21.214296802201716,-110.31774870642221,-146.93396780011972,null,411.4255201007162,2101.1346688969907,2367.9041360815413]
[null,"CFD cost",0,0,0,-14.412689245250924,-23.656690528609293,-75.067411266958743,-118.2224345455375,-111.61708275488493,-183.51056582310582,-210.31720293648593,-197.68131866784967,-302.38069512581785,-314.50160196051968,-306.01740099578114,-252.3430802376804,-280.42788403372583,-148.29300207025707,-130.8725173541751,-144.95089995454134,null,-405.87796538344571,-1280.6328612988309,-1821.4616313334061]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,10.594152074885411,-14.988597737706201,3.2451895452932682,6.3934747014170661,4.0507177714833364,6.0791567439727672,-17.819013126793699,-1.6035586916866293,8.8185925345088556,-0.7803343655586481,-9.4619952317246145,-14.891869065603057,-6.0868107650677707,null,-11.51546058827552,-12.569600265379421,-24.211440913846801]
[null,"Additional Triad Avoidance cost",0,0,0,65.547777486112466,86.916117807440685,222.78168934334076,351.22791301239744,407.39093500906228,461.74689777408241,528.57882921003761,557.69908337029779,615.19124596501524,661.41943089383676,688.98249447413014,710.90435757474472,704.02076898049052,725.60739577744198,748.52683090264759,760.80110924567839,null,1235.7725369358734,3248.1640718819335,5281.5331203071528]
[null,"Total",0,0,0,-65.873973469019262,16.703595686952269,30.647307180123704,101.0724565730776,124.73118802688663,382.40148878250881,414.67874849046052,570.91836859862974,543.6955289216462,778.38663242626239,334.30806642240191,545.214413976218,401.58580787688305,317.69188666494404,297.5833450025558,310.01630165978406,null,436.33438028848963,2185.3977377366086,3240.9111881345711]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.652246009049577,-25.62403105153669,24.695164993913522,-221.10001663470007,-271.14256476450669,-226.28915983649608,-185.54432240161327,-106.72863013341612,-290.93893320044276,-208.58671371720334,-352.36012322280203,-107.91515815734181,-269.95394059704608,-216.03532060978887,-164.23982969303552,-131.93058113709344,null,-614.0099947475328,-1362.2405789760737,-1859.7586394433433]
[null,"Wholesale cost",0,0,0,-66.281668148742028,-67.243513174000327,-113.65333469417237,90.204094575568888,184.93261004160013,335.05635670543779,266.80465018108953,164.63465233184615,590.93550448992028,533.34783815893024,441.39736381404146,191.42769797886103,246.09608310549083,12.881594513548407,-26.459018576280869,-120.47561303081784,null,250.34585119732395,1557.0378102983359,1743.4913634288184]
[null,"CFD cost",0,0,0,-16.323821927600097,-20.431070225022424,-75.370879780197598,-102.04506635482228,-121.86689252253137,-150.72072956817982,-175.30542977715669,-151.7521755140458,-280.91255735265355,-295.41839244963188,-278.78232363652165,-185.98714865793391,-251.63166750324777,-170.00416904133169,-173.08525046146391,-156.98234342629681,null,-376.08403358228003,-1151.3249817796295,-1677.0210336327902]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Additional Triad Avoidance cost",0,0,0,313.5295420358263,371.06059284885026,503.29454072372022,622.87055165886875,680.11795531835219,736.79715549914897,806.60320884807993,839.94886341689994,899.32597992301612,942.73405434638823,974.01621356305736,1000.3115040652274,997.86110741912375,1023.9369924819829,1047.0009099960064,1061.5319039924736,null,2541.7473295235541,5488.5593560914485,8347.4763338076245]
[null,"Total",0,0,0,150.90600921169789,246.85865483086263,323.99786085262576,386.11393345086964,477.92891351797584,702.82871508089147,709.43222091155008,745.56724985069525,926.6640995743146,977.24229965608674,801.33676251744509,907.71830489308218,711.19730798655655,648.96449583621029,678.74169047896498,639.21864734085239,null,1785.0406986338298,4531.7985079822074,6543.2655769994271]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.652246009049577,-25.62403105153669,24.695164993913522,-221.10001663470007,-271.14256476450669,-226.28915983649608,-185.54432240161327,-106.72863013341612,-290.93893320044276,-208.58671371720334,-352.36012322280203,-107.91515815734181,-269.95394059704608,-216.03532060978887,-164.23982969303552,-131.93058113709344,null,-614.0099947475328,-1362.2405789760737,-1859.7586394433433]
[null,"Wholesale cost",0,0,0,-66.281668148742028,-67.243513174000327,-113.65333469417237,90.204094575568888,184.93261004160013,335.05635670543779,266.80465018108953,164.63465233184615,590.93550448992028,533.34783815893024,441.39736381404146,191.42769797886103,246.09608310549083,12.881594513548407,-26.459018576280869,-120.47561303081784,null,250.34585119732395,1557.0378102983359,1743.4913634288184]
[null,"CFD cost",0,0,0,-16.323821927600097,-20.431070225022424,-75.370879780197598,-102.04506635482228,-121.86689252253137,-150.72072956817982,-175.30542977715669,-151.7521755140458,-280.91255735265355,-295.41839244963188,-278.78232363652165,-185.98714865793391,-251.63166750324777,-170.00416904133169,-173.08525046146391,-156.98234342629681,null,-376.08403358228003,-1151.3249817796295,-1677.0210336327902]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Additional Triad Avoidance cost",0,0,0,281.06638757444586,299.45903091110387,432.74482809435858,553.65853415065476,609.87559627419341,665.51132311515585,734.26060395423497,766.53601734395988,824.82925234222796,867.13963108167138,897.31010437530301,922.47954040835759,918.88894016755171,943.81008962910948,965.7045543233836,979.05119070926162,null,2235.7312329205279,4935.9506958724596,7571.5501647911606]
[null,"Total",0,0,0,118.44285475031745,175.25709289311624,253.44814822326413,316.90191594265565,407.68655447381707,631.54288269689835,637.08961601770511,672.15440377775519,852.16737199352644,901.64787639136989,724.63065332969074,829.88634123621239,632.22514073498451,568.83759298333689,597.44533480634209,556.73793405764036,null,1479.024602030803,3979.1898477632167,5767.3394079829613]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.652246009049577,-25.62403105153669,24.695164993913522,-221.10001663470007,-271.14256476450669,-226.28915983649608,-185.54432240161327,-106.72863013341612,-290.93893320044276,-208.58671371720334,-352.36012322280203,-107.91515815734181,-269.95394059704608,-216.03532060978887,-164.23982969303552,-131.93058113709344,null,-614.0099947475328,-1362.2405789760737,-1859.7586394433433]
[null,"Wholesale cost",0,0,0,-66.281668148742028,-67.243513174000327,-113.65333469417237,90.204094575568888,184.93261004160013,335.05635670543779,266.80465018108953,164.63465233184615,590.93550448992028,533.34783815893024,441.39736381404146,191.42769797886103,246.09608310549083,12.881594513548407,-26.459018576280869,-120.47561303081784,null,250.34585119732395,1557.0378102983359,1743.4913634288184]
[null,"CFD cost",0,0,0,-16.323821927600097,-20.431070225022424,-75.370879780197598,-102.04506635482228,-121.86689252253137,-150.72072956817982,-175.30542977715669,-151.7521755140458,-280.91255735265355,-295.41839244963188,-278.78232363652165,-185.98714865793391,-251.63166750324777,-170.00416904133169,-173.08525046146391,-156.98234342629681,null,-376.08403358228003,-1151.3249817796295,-1677.0210336327902]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Additional Triad Avoidance cost",0,0,0,99.307597574455201,160.32233027578556,295.65208904833412,419.16521445492702,473.38010905642841,526.98815055399427,593.68390300118267,623.87961557833603,680.06664377328377,724.91547702964181,752.99441257290403,776.04565400190791,770.30986255915673,793.05848014658727,813.91830586188416,830.21000047623147,null,1537.6590220632877,3764.6133282518222,5983.9855753988932]
[null,"Total",0,0,0,-63.315935249673203,36.120392257797917,116.35540917723966,182.40859624692791,271.19106725605207,493.01971013573677,496.51291506465282,529.49800201213134,707.40476342458226,759.42372233934032,580.31496152729176,683.4524548297627,483.64606312658958,418.08598350081468,445.65908634484271,407.89674382461021,null,780.95239117356311,2807.8524801425788,4179.7748185906939]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.652246009049577,-25.62403105153669,24.695164993913522,-221.10001663470007,-271.14256476450669,-226.28915983649608,-185.54432240161327,-106.72863013341612,-290.93893320044276,-208.58671371720334,-352.36012322280203,-107.91515815734181,-269.95394059704608,-216.03532060978887,-164.23982969303552,-131.93058113709344,null,-614.0099947475328,-1362.2405789760737,-1859.7586394433433]
[null,"Wholesale cost",0,0,0,-66.281668148742028,-67.243513174000327,-113.65333469417237,90.204094575568888,184.93261004160013,335.05635670543779,266.80465018108953,164.63465233184615,590.93550448992028,533.34783815893024,441.39736381404146,191.42769797886103,246.09608310549083,12.881594513548407,-26.459018576280869,-120.47561303081784,null,250.34585119732395,1557.0378102983359,1743.4913634288184]
[null,"CFD cost",0,0,0,-16.323821927600097,-20.431070225022424,-75.370879780197598,-102.04506635482228,-121.86689252253137,-150.72072956817982,-175.30542977715669,-151.7521755140458,-280.91255735265355,-295.41839244963188,-278.78232363652165,-185.98714865793391,-251.63166750324777,-170.00416904133169,-173.08525046146391,-156.98234342629681,null,-376.08403358228003,-1151.3249817796295,-1677.0210336327902]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Additional Triad Avoidance cost",0,0,0,66.84444311307476,88.720768338039193,225.10237641897248,349.95319694671304,403.13775001226958,455.70231817000115,521.34129810733771,550.46676950539597,605.56991619249561,649.32105376492507,676.28830338514967,698.21369034503812,691.33769530758468,712.93157729371387,732.62195018926138,747.72928719301933,null,1231.6429254602613,3212.0046680328323,5208.0594063824283]
[null,"Total",0,0,0,-95.779089711053643,-35.481169679948451,45.805696547878028,113.19657873871392,200.94870821189326,421.73387775174365,424.17031017080785,456.08515593919128,632.9080358437941,683.82929907462358,503.60885233953741,605.62049117289291,404.67389587501754,337.95908064794128,364.36273067221993,325.41603054139807,null,474.93629457053652,2255.2438199235899,3403.8486495742291]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,7.3826708038268407E-2,-288.30845253498228,-264.47740058712725,-340.16000186141218,-378.10654845374597,-130.19405577981991,-355.53988527776983,-125.98561903609084,-562.78167795808508,-352.54965731764673,-242.06796614194798,-202.18658501540347,-168.58105356194426,-127.31155749884726,null,-676.98090273637376,-1697.7259674997654,-2317.4000261716792]
[null,"Wholesale cost",0,0,0,-29.213327410001511,-7.0430977325304411,-23.188388426031452,238.67449393488278,93.771308583487553,445.90759432559207,419.05803001944878,465.88666910634129,636.38575548717927,549.96239463051097,472.43159284492867,339.74695544120914,266.52467446510309,9.559877162650082,-148.48702754225997,-158.41508298767076,null,535.73162750562506,2216.5741646576489,2416.0589379194685]
[null,"CFD cost",0,0,0,-4.5355975956294561,-15.493251588026524,-82.958989243218298,-114.70685038691141,-111.64986350846431,-179.19907604484669,-198.7556039858197,-231.92300165456885,-289.05071709176696,-304.58880509250446,-283.57792088348344,-261.49818441024377,-247.87456566022183,-155.47180104509454,-110.74792926997901,-140.04644304446276,null,-390.91526099044864,-1251.9050733749959,-1770.0394246273313]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,-13.452250460578085,4.5812212184705032,9.8745755905292256,5.7210749470516156,7.6617824365081546,-18.801273733066047,-2.6931717082318727,-5.6886648580765815,-11.79573070203055,-8.8346514933492486,-14.641225649740438,-5.4583034360773119,null,2.3134238586336839,4.6173567418223733,-21.224957292743227]
[null,"Additional Triad Avoidance cost",0,0,0,113.66231970471833,257.89461281427941,497.02232976436846,622.53401004100306,682.74688311784507,741.21399144630402,811.61106672555718,844.94628681878112,907.30655407321831,958.55648560606528,990.42974146290567,1005.8495323404132,1003.3816535896115,1029.4407040331321,1053.3009557524983,1067.8611757500307,null,2272.1621146197494,5251.4855871832551,8126.6424890455828]
[null,"Total",0,0,0,79.913394699087362,235.35826349372246,390.94877880315698,469.85724666730545,386.93867714516296,672.34372908410774,663.68151989596947,954.43697343778524,906.76348962736893,1059.1431823749149,613.80856375803387,725.85998119565534,768.16806555051426,672.50754364193494,610.84371972857468,636.62978878297258,null,1742.3110022571859,4523.0460677079645,6434.0370188732986]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,7.3826708038268407E-2,-288.30845253498228,-264.47740058712725,-340.16000186141218,-378.10654845374597,-130.19405577981991,-355.53988527776983,-125.98561903609084,-562.78167795808508,-352.54965731764673,-242.06796614194798,-202.18658501540347,-168.58105356194426,-127.31155749884726,null,-676.98090273637376,-1697.7259674997654,-2317.4000261716792]
[null,"Wholesale cost",0,0,0,-29.213327410001511,-7.0430977325304411,-23.188388426031452,238.67449393488278,93.771308583487553,445.90759432559207,419.05803001944878,465.88666910634129,636.38575548717927,549.96239463051097,472.43159284492867,339.74695544120914,266.52467446510309,9.559877162650082,-148.48702754225997,-158.41508298767076,null,535.73162750562506,2216.5741646576489,2416.0589379194685]
[null,"CFD cost",0,0,0,-4.5355975956294561,-15.493251588026524,-82.958989243218298,-114.70685038691141,-111.64986350846431,-179.19907604484669,-198.7556039858197,-231.92300165456885,-289.05071709176696,-304.58880509250446,-283.57792088348344,-261.49818441024377,-247.87456566022183,-155.47180104509454,-110.74792926997901,-140.04644304446276,null,-390.91526099044864,-1251.9050733749959,-1770.0394246273313]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,-13.452250460578085,4.5812212184705032,9.8745755905292256,5.7210749470516156,7.6617824365081546,-18.801273733066047,-2.6931717082318727,-5.6886648580765815,-11.79573070203055,-8.8346514933492486,-14.641225649740438,-5.4583034360773119,null,2.3134238586336839,4.6173567418223733,-21.224957292743227]
[null,"Additional Triad Avoidance cost",0,0,0,103.50127510383528,211.31100339140312,426.47261713500683,553.32199253278907,612.5045240736863,669.9281590623109,739.26846183171222,771.53344074584106,832.80982649243015,882.96206234134843,913.72363227515132,928.01756868354346,924.40948633803941,949.31380118025868,972.00460007987556,985.3804624668187,null,2006.6454630231949,4739.3763719707367,7391.2157650355912]
[null,"Total",0,0,0,69.752350098204317,188.77465407084617,320.39906617379535,400.64522915909146,316.69631810100418,601.05789670011461,591.33891500212451,881.02412736484519,832.26676204658077,983.54875911019803,537.10245457027963,648.02801753878543,689.19589829894221,592.38064078906154,529.5473640559519,554.14907549976056,null,1476.7943506606309,4010.9368524954461,5698.6102948633043]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,7.3826708038268407E-2,-288.30845253498228,-264.47740058712725,-340.16000186141218,-378.10654845374597,-130.19405577981991,-355.53988527776983,-125.98561903609084,-562.78167795808508,-352.54965731764673,-242.06796614194798,-202.18658501540347,-168.58105356194426,-127.31155749884726,null,-676.98090273637376,-1697.7259674997654,-2317.4000261716792]
[null,"Wholesale cost",0,0,0,-29.213327410001511,-7.0430977325304411,-23.188388426031452,238.67449393488278,93.771308583487553,445.90759432559207,419.05803001944878,465.88666910634129,636.38575548717927,549.96239463051097,472.43159284492867,339.74695544120914,266.52467446510309,9.559877162650082,-148.48702754225997,-158.41508298767076,null,535.73162750562506,2216.5741646576489,2416.0589379194685]
[null,"CFD cost",0,0,0,-4.5355975956294561,-15.493251588026524,-82.958989243218298,-114.70685038691141,-111.64986350846431,-179.19907604484669,-198.7556039858197,-231.92300165456885,-289.05071709176696,-304.58880509250446,-283.57792088348344,-261.49818441024377,-247.87456566022183,-155.47180104509454,-110.74792926997901,-140.04644304446276,null,-390.91526099044864,-1251.9050733749959,-1770.0394246273313]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,-13.452250460578085,4.5812212184705032,9.8745755905292256,5.7210749470516156,7.6617824365081546,-18.801273733066047,-2.6931717082318727,-5.6886648580765815,-11.79573070203055,-8.8346514933492486,-14.641225649740438,-5.4583034360773119,null,2.3134238586336839,4.6173567418223733,-21.224957292743227]
[null,"Additional Triad Avoidance cost",0,0,0,46.610341291794839,120.78937867574913,289.37987808898237,418.82867283706133,476.00903685592129,531.40498650114932,598.69176087866003,628.87703898021721,688.04721792348596,740.89006403514304,769.5623338095711,781.74034172322388,775.98936316687104,798.72347037594636,825.4642838043726,836.70528863954598,null,1458.3209643594744,3717.9793869514187,5956.7771622588471]
[null,"Total",0,0,0,12.861416286163873,98.253029355192169,183.30632712777088,266.15190946336372,180.20083088323918,462.53472413895304,450.76221404907233,738.36772559922133,687.50415347763658,841.47676080399265,392.94115610469936,501.75079057846591,540.77577512777384,441.79030998474917,383.00704778044894,405.4739016724879,null,928.46985199691051,2989.5398674761286,4264.1716920865629]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,7.3826708038268407E-2,-288.30845253498228,-264.47740058712725,-340.16000186141218,-378.10654845374597,-130.19405577981991,-355.53988527776983,-125.98561903609084,-562.78167795808508,-352.54965731764673,-242.06796614194798,-202.18658501540347,-168.58105356194426,-127.31155749884726,null,-676.98090273637376,-1697.7259674997654,-2317.4000261716792]
[null,"Wholesale cost",0,0,0,-29.213327410001511,-7.0430977325304411,-23.188388426031452,238.67449393488278,93.771308583487553,445.90759432559207,419.05803001944878,465.88666910634129,636.38575548717927,549.96239463051097,472.43159284492867,339.74695544120914,266.52467446510309,9.559877162650082,-148.48702754225997,-158.41508298767076,null,535.73162750562506,2216.5741646576489,2416.0589379194685]
[null,"CFD cost",0,0,0,-4.5355975956294561,-15.493251588026524,-82.958989243218298,-114.70685038691141,-111.64986350846431,-179.19907604484669,-198.7556039858197,-231.92300165456885,-289.05071709176696,-304.58880509250446,-283.57792088348344,-261.49818441024377,-247.87456566022183,-155.47180104509454,-110.74792926997901,-140.04644304446276,null,-390.91526099044864,-1251.9050733749959,-1770.0394246273313]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,-13.452250460578085,4.5812212184705032,9.8745755905292256,5.7210749470516156,7.6617824365081546,-18.801273733066047,-2.6931717082318727,-5.6886648580765815,-11.79573070203055,-8.8346514933492486,-14.641225649740438,-5.4583034360773119,null,2.3134238586336839,4.6173567418223733,-21.224957292743227]
[null,"Additional Triad Avoidance cost",0,0,0,36.449296690911794,74.205769252872841,218.83016545962073,349.61665532884734,405.76667781176246,460.1191541171562,526.34915598481507,555.46419290727715,613.5504903426978,665.2956407704263,692.85622462181686,703.90837806635409,697.017195915299,718.59656752307296,744.16792813174993,754.22457535633396,null,1192.8043127629192,3205.8701717389008,5221.3504382488554]
[null,"Total",0,0,0,2.7003716852808282,51.669419932315876,112.75661449840925,196.93989195514973,109.95847183908035,391.24889175495991,378.41960915522736,664.95487952628127,613.00742589684842,765.88233753927591,316.23504691694512,423.91882692159612,461.80360787620174,361.66340713187577,301.71069210782628,322.99318838927587,null,662.9532004003554,2477.4306522636111,3528.7449680765699]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,7.3826708038268407E-2,-177.2350653828621,-72.277219189130392,-322.06388281470481,-203.99369434167465,2.3594341649064745,-164.78209062647011,-102.05843979694782,-110.4651371377106,-188.02666631477996,-250.35710035032594,-154.10130527827766,-116.31545209355761,-91.65482569024698,null,-430.44150258077497,-815.99036192590006,-1268.7644630997404]
[null,"Wholesale cost",0,0,0,-29.213327410001511,-7.0430977325304411,-23.188388426031452,235.38145969742254,195.7333504777198,250.02373063929917,360.06214532532249,181.19682936742902,442.36336351075079,522.86970578460023,420.66294020807982,536.2488225649613,293.54676997635215,180.7643398033797,-31.110929573800604,-57.918790344590889,null,466.84842753284283,1733.1648994497152,2276.3838179470426]
[null,"CFD cost",0,0,0,-4.5355975956294561,-15.493251588026524,-82.958989243218298,-119.89145176881408,-132.43429534325088,-137.94859337930038,-191.34511000290436,-161.75256468370702,-252.86114632692554,-283.190968946927,-281.35870497918597,-373.69474360435902,-278.59315350013321,-247.82565893651309,-171.778048959979,-173.84632152922325,null,-380.5074917866167,-1149.1784155599664,-1853.8947942179511]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-16.8130338430866,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,1.7901975604948817,-3.5081989991286875,-3.9621383667770296,null,-5.9643385510991482,-26.918604429535307,-27.066287932947009]
[null,"Additional Triad Avoidance cost",0,0,0,113.66231970471833,257.89461281427941,497.02232976436846,627.32035955277615,688.13152631858975,746.5986346470487,819.3888846821884,825.55864028340329,882.48581463943856,922.8695603754818,955.93940361026557,982.22538028457677,987.87421633841348,1013.933266781934,1037.5669059184993,1060.679982413498,null,2283.9641818340001,5194.9701888105883,8026.2360829776608]
[null,"Total",0,0,0,79.913394699087362,235.35826349372246,390.94877880315698,572.28543755790179,672.69454877152634,527.97791497428273,779.86462759661526,844.20522361670373,890.39290735370707,1065.7547139974054,971.79592880254415,959.82568371206742,754.15311299677512,794.56083993101777,714.85427629203332,733.29790648265987,null,1933.8992764483521,4936.0477063449025,7152.8943556740642]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,7.3826708038268407E-2,-177.2350653828621,-72.277219189130392,-322.06388281470481,-203.99369434167465,2.3594341649064745,-164.78209062647011,-102.05843979694782,-110.4651371377106,-188.02666631477996,-250.35710035032594,-154.10130527827766,-116.31545209355761,-91.65482569024698,null,-430.44150258077497,-815.99036192590006,-1268.7644630997404]
[null,"Wholesale cost",0,0,0,-29.213327410001511,-7.0430977325304411,-23.188388426031452,235.38145969742254,195.7333504777198,250.02373063929917,360.06214532532249,181.19682936742902,442.36336351075079,522.86970578460023,420.66294020807982,536.2488225649613,293.54676997635215,180.7643398033797,-31.110929573800604,-57.918790344590889,null,466.84842753284283,1733.1648994497152,2276.3838179470426]
[null,"CFD cost",0,0,0,-4.5355975956294561,-15.493251588026524,-82.958989243218298,-119.89145176881408,-132.43429534325088,-137.94859337930038,-191.34511000290436,-161.75256468370702,-252.86114632692554,-283.190968946927,-281.35870497918597,-373.69474360435902,-278.59315350013321,-247.82565893651309,-171.778048959979,-173.84632152922325,null,-380.5074917866167,-1149.1784155599664,-1853.8947942179511]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-16.8130338430866,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,1.7901975604948817,-3.5081989991286875,-3.9621383667770296,null,-5.9643385510991482,-26.918604429535307,-27.066287932947009]
[null,"Additional Triad Avoidance cost",0,0,0,103.50127510383528,211.31100339140312,426.47261713500683,558.10834204456216,617.88916727443097,675.31280226305557,747.04627978834344,752.14579421046324,807.9890870586504,847.27513711076494,879.23329442251122,904.39341662770698,908.90204908684143,933.80636392906058,956.27055024587651,978.19926913028598,null,2018.4475302374449,4682.8609735980708,7290.8093589676673]
[null,"Total",0,0,0,69.752350098204317,188.77465407084617,320.39906617379535,503.0734200496878,602.45218972736757,456.6920825902896,707.5220227027703,770.79237754376368,815.89617977291891,990.16029073268851,895.0898196147898,881.99372005519763,675.18094574520308,714.43393707814437,633.55792061941065,650.81719319944784,null,1668.3826248517969,4423.9384911323841,6417.4676316640698]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,7.3826708038268407E-2,-177.2350653828621,-72.277219189130392,-322.06388281470481,-203.99369434167465,2.3594341649064745,-164.78209062647011,-102.05843979694782,-110.4651371377106,-188.02666631477996,-250.35710035032594,-154.10130527827766,-116.31545209355761,-91.65482569024698,null,-430.44150258077497,-815.99036192590006,-1268.7644630997404]
[null,"Wholesale cost",0,0,0,-29.213327410001511,-7.0430977325304411,-23.188388426031452,235.38145969742254,195.7333504777198,250.02373063929917,360.06214532532249,181.19682936742902,442.36336351075079,522.86970578460023,420.66294020807982,536.2488225649613,293.54676997635215,180.7643398033797,-31.110929573800604,-57.918790344590889,null,466.84842753284283,1733.1648994497152,2276.3838179470426]
[null,"CFD cost",0,0,0,-4.5355975956294561,-15.493251588026524,-82.958989243218298,-119.89145176881408,-132.43429534325088,-137.94859337930038,-191.34511000290436,-161.75256468370702,-252.86114632692554,-283.190968946927,-281.35870497918597,-373.69474360435902,-278.59315350013321,-247.82565893651309,-171.778048959979,-173.84632152922325,null,-380.5074917866167,-1149.1784155599664,-1853.8947942179511]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-16.8130338430866,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,1.7901975604948817,-3.5081989991286875,-3.9621383667770296,null,-5.9643385510991482,-26.918604429535307,-27.066287932947009]
[null,"Additional Triad Avoidance cost",0,0,0,46.610341291794839,120.78937867574913,289.37987808898237,423.61502234883443,481.39368005666597,536.789629701894,606.46957883529126,609.48939244483938,663.22647848970621,705.20313880455956,735.071995956931,758.1161896673874,760.48192591567306,783.21603312474826,803.48235229937029,823.18519200938147,null,1470.1230315737248,3661.4639885787528,5849.7099228757534]
[null,"Total",0,0,0,12.861416286163873,98.253029355192169,183.30632712777088,368.58010035396001,465.95670250960251,318.16891002912803,566.94532174971812,628.13597577813982,671.13357120397472,848.08829242648312,750.92852114920959,735.71649309487805,526.76082257403471,563.84360627383205,480.76972267290438,495.80311607854333,null,1120.0581261880766,3402.5415061130661,4976.3681955721568]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,7.3826708038268407E-2,-177.2350653828621,-72.277219189130392,-322.06388281470481,-203.99369434167465,2.3594341649064745,-164.78209062647011,-102.05843979694782,-110.4651371377106,-188.02666631477996,-250.35710035032594,-154.10130527827766,-116.31545209355761,-91.65482569024698,null,-430.44150258077497,-815.99036192590006,-1268.7644630997404]
[null,"Wholesale cost",0,0,0,-29.213327410001511,-7.0430977325304411,-23.188388426031452,235.38145969742254,195.7333504777198,250.02373063929917,360.06214532532249,181.19682936742902,442.36336351075079,522.86970578460023,420.66294020807982,536.2488225649613,293.54676997635215,180.7643398033797,-31.110929573800604,-57.918790344590889,null,466.84842753284283,1733.1648994497152,2276.3838179470426]
[null,"CFD cost",0,0,0,-4.5355975956294561,-15.493251588026524,-82.958989243218298,-119.89145176881408,-132.43429534325088,-137.94859337930038,-191.34511000290436,-161.75256468370702,-252.86114632692554,-283.190968946927,-281.35870497918597,-373.69474360435902,-278.59315350013321,-247.82565893651309,-171.778048959979,-173.84632152922325,null,-380.5074917866167,-1149.1784155599664,-1853.8947942179511]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-16.8130338430866,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,1.7901975604948817,-3.5081989991286875,-3.9621383667770296,null,-5.9643385510991482,-26.918604429535307,-27.066287932947009]
[null,"Additional Triad Avoidance cost",0,0,0,36.449296690911794,74.205769252872841,218.83016545962073,354.40300484062044,411.15132101250714,465.50379731790088,534.12697394144629,536.07654637189933,588.72975090891805,629.60871553984282,658.36588676917677,680.28422601051761,681.50975866410113,703.08913027187486,722.18599662674751,740.70447872616933,null,1204.6063799771696,3149.3547733662349,5114.2831988657608]
[null,"Total",0,0,0,2.7003716852808282,51.669419932315876,112.75661449840925,299.36808284574602,395.71434346544368,246.88307764513493,494.60271685587315,554.72312970519977,596.63684362318656,772.49386916176627,674.22241196145535,657.88452943800826,447.78865532246277,483.71670342095865,399.4733670002816,413.32240279533119,null,854.54147459152159,2890.4322909005482,4240.9414715621633]
[]
[]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.18078578005315649,-109.04433466699174,-156.19351365802004,-333.5280909713681,-192.84346100538869,7.3919312269523516,-58.934273037161574,-163.32426174019724,-41.747640209371184,-10.162993264443458,-241.22002777340867,-115.30693377766863,-68.105906318515281,-53.115286208667726,null,-448.89584173237097,-749.76598846303864,-1023.4884508402955]
[null,"Wholesale cost",0,0,0,-28.688926712000466,-9.7678944082399539,26.976939504311304,-68.287618623959133,158.45290389283764,307.82785236297059,265.83656308592617,207.87606974400842,435.59702314632887,300.91048081568078,169.47313685352856,-6.2682726037201064,73.190344605680366,52.140405503190777,-275.36430299676067,-134.85399676343877,null,281.24105522408763,1197.4530828131885,1046.5832313824951]
[null,"CFD cost",0,0,0,-4.5420748693306496,-15.337529145552153,-87.483376766712013,-92.027891752395647,-128.69561958772675,-160.62234689164379,-174.89247531571814,-162.90201627075834,-245.57176395577127,-197.69196490055887,-206.04479179969266,-145.81967958276505,-173.42515092322583,-181.30046838745994,-51.976833919255967,-150.41904822693607,null,-375.95934973259216,-1027.7340292947792,-1422.0326754416042]
[null,"EEU",0,0,0,0,0,0,-15.283532585558248,-8.3570895823231837,-10.637921128107585,-6.2217160110170724,-3.36282002911436,-5.9401038101642101,11.687771527309224,-7.1748713084048603,-18.746027092659595,3.2159687846044989,-2.0984471379765957,-6.8958562055576422,-4.5664410099868569,null,-26.164561076118865,-33.768958455321496,-50.360601910828365]
[null,"Additional Triad Avoidance cost",0,0,0,113.66231970471833,257.89461281427941,497.02232976436846,626.12377217483288,686.93493894064648,745.40204726910542,818.19229730424513,840.66133160066545,892.1554130582989,927.10606589594056,960.17590913072411,991.89497870343712,997.54381475727382,1023.6028652007944,1047.2365043373597,1070.3495808323585,null,2281.2369994683077,5213.4645007473891,8071.7019715183133]
[null,"Total",0,0,0,80.431318123387214,232.78918926048732,436.69667828202091,341.48039454592811,552.1416200054141,548.44154064095653,710.07120805804743,889.66449627175348,1017.3062954015307,878.68809159817442,874.68174266678398,810.89800615984893,659.30494945092414,777.03742140088002,644.89360489727017,727.39480862332903,null,1711.4583021513131,4599.648607347438,6622.4034747080796]
[]
[]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.18078578005315649,-109.04433466699174,-156.19351365802004,-333.5280909713681,-192.84346100538869,7.3919312269523516,-58.934273037161574,-163.32426174019724,-41.747640209371184,-10.162993264443458,-241.22002777340867,-115.30693377766863,-68.105906318515281,-53.115286208667726,null,-448.89584173237097,-749.76598846303864,-1023.4884508402955]
[null,"Wholesale cost",0,0,0,-28.688926712000466,-9.7678944082399539,26.976939504311304,-68.287618623959133,158.45290389283764,307.82785236297059,265.83656308592617,207.87606974400842,435.59702314632887,300.91048081568078,169.47313685352856,-6.2682726037201064,73.190344605680366,52.140405503190777,-275.36430299676067,-134.85399676343877,null,281.24105522408763,1197.4530828131885,1046.5832313824951]
[null,"CFD cost",0,0,0,-4.5420748693306496,-15.337529145552153,-87.483376766712013,-92.027891752395647,-128.69561958772675,-160.62234689164379,-174.89247531571814,-162.90201627075834,-245.57176395577127,-197.69196490055887,-206.04479179969266,-145.81967958276505,-173.42515092322583,-181.30046838745994,-51.976833919255967,-150.41904822693607,null,-375.95934973259216,-1027.7340292947792,-1422.0326754416042]
[null,"EEU",0,0,0,0,0,0,-15.283532585558248,-8.3570895823231837,-10.637921128107585,-6.2217160110170724,-3.36282002911436,-5.9401038101642101,11.687771527309224,-7.1748713084048603,-18.746027092659595,3.2159687846044989,-2.0984471379765957,-6.8958562055576422,-4.5664410099868569,null,-26.164561076118865,-33.768958455321496,-50.360601910828365]
[null,"Additional Triad Avoidance cost",0,0,0,103.50127510383528,211.31100339140312,426.47261713500683,556.91175466661889,616.6925798964877,674.1162148851123,745.84969241040017,767.24848552772551,817.65868547751074,851.51164263122371,883.46979994296976,914.06301504656733,918.57164750570178,943.47596234792104,965.94014866473697,987.86886754914644,null,2015.7203478717524,4701.3552855348698,7336.275247508318]
[null,"Total",0,0,0,70.270273522504169,186.20557983761103,366.14696565265928,272.26837703771412,481.89926096125538,477.15570825696341,637.72860316420247,816.25165019881354,942.80956782074259,803.09366833345757,797.97563347902963,733.06604250297914,580.3327821993521,696.91051854800662,563.59724922464738,644.914095340117,null,1445.9416505547581,4087.5393921349205,5886.9767506980852]
[]
[]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.18078578005315649,-109.04433466699174,-156.19351365802004,-333.5280909713681,-192.84346100538869,7.3919312269523516,-58.934273037161574,-163.32426174019724,-41.747640209371184,-10.162993264443458,-241.22002777340867,-115.30693377766863,-68.105906318515281,-53.115286208667726,null,-448.89584173237097,-749.76598846303864,-1023.4884508402955]
[null,"Wholesale cost",0,0,0,-28.688926712000466,-9.7678944082399539,26.976939504311304,-68.287618623959133,158.45290389283764,307.82785236297059,265.83656308592617,207.87606974400842,435.59702314632887,300.91048081568078,169.47313685352856,-6.2682726037201064,73.190344605680366,52.140405503190777,-275.36430299676067,-134.85399676343877,null,281.24105522408763,1197.4530828131885,1046.5832313824951]
[null,"CFD cost",0,0,0,-4.5420748693306496,-15.337529145552153,-87.483376766712013,-92.027891752395647,-128.69561958772675,-160.62234689164379,-174.89247531571814,-162.90201627075834,-245.57176395577127,-197.69196490055887,-206.04479179969266,-145.81967958276505,-173.42515092322583,-181.30046838745994,-51.976833919255967,-150.41904822693607,null,-375.95934973259216,-1027.7340292947792,-1422.0326754416042]
[null,"EEU",0,0,0,0,0,0,-15.283532585558248,-8.3570895823231837,-10.637921128107585,-6.2217160110170724,-3.36282002911436,-5.9401038101642101,11.687771527309224,-7.1748713084048603,-18.746027092659595,3.2159687846044989,-2.0984471379765957,-6.8958562055576422,-4.5664410099868569,null,-26.164561076118865,-33.768958455321496,-50.360601910828365]
[null,"Additional Triad Avoidance cost",0,0,0,46.610341291794839,120.78937867574913,289.37987808898237,422.41843497089116,480.1970926787227,535.59304232395084,605.27299145734787,624.59208376210154,672.89607690856656,709.43964432501843,739.30850147738965,767.78578808624775,770.15152433453341,792.88563154360872,813.15195071823075,832.85479042824193,null,1467.3958492080324,3679.9583005155532,5895.1758114164058]
[null,"Total",0,0,0,13.379339710463725,95.683955121957027,229.05422660663481,137.77505734198638,345.40377374349038,338.63253569580195,497.15190221115017,673.59524843318957,798.0469592517984,661.0216700272523,653.81433501344952,586.78881554265956,431.91265902818378,546.32018774369431,410.80905127814117,489.90001821921248,null,897.61715189103779,3066.1424071156025,4445.8773146061731]
[]
[]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.18078578005315649,-109.04433466699174,-156.19351365802004,-333.5280909713681,-192.84346100538869,7.3919312269523516,-58.934273037161574,-163.32426174019724,-41.747640209371184,-10.162993264443458,-241.22002777340867,-115.30693377766863,-68.105906318515281,-53.115286208667726,null,-448.89584173237097,-749.76598846303864,-1023.4884508402955]
[null,"Wholesale cost",0,0,0,-28.688926712000466,-9.7678944082399539,26.976939504311304,-68.287618623959133,158.45290389283764,307.82785236297059,265.83656308592617,207.87606974400842,435.59702314632887,300.91048081568078,169.47313685352856,-6.2682726037201064,73.190344605680366,52.140405503190777,-275.36430299676067,-134.85399676343877,null,281.24105522408763,1197.4530828131885,1046.5832313824951]
[null,"CFD cost",0,0,0,-4.5420748693306496,-15.337529145552153,-87.483376766712013,-92.027891752395647,-128.69561958772675,-160.62234689164379,-174.89247531571814,-162.90201627075834,-245.57176395577127,-197.69196490055887,-206.04479179969266,-145.81967958276505,-173.42515092322583,-181.30046838745994,-51.976833919255967,-150.41904822693607,null,-375.95934973259216,-1027.7340292947792,-1422.0326754416042]
[null,"EEU",0,0,0,0,0,0,-15.283532585558248,-8.3570895823231837,-10.637921128107585,-6.2217160110170724,-3.36282002911436,-5.9401038101642101,11.687771527309224,-7.1748713084048603,-18.746027092659595,3.2159687846044989,-2.0984471379765957,-6.8958562055576422,-4.5664410099868569,null,-26.164561076118865,-33.768958455321496,-50.360601910828365]
[null,"Additional Triad Avoidance cost",0,0,0,36.449296690911794,74.205769252872841,218.83016545962073,353.20641746267717,409.95473363456387,464.3072099399576,532.93038656350291,551.17923768916148,598.3993493277784,633.84522106030158,662.60239228963519,689.95382442937796,691.17935708296136,712.75872869073532,731.85559504560797,750.37407714502979,null,1201.8791976114769,3167.8490853030348,5159.7490874064115]
[null,"Total",0,0,0,3.21829510958068,49.100345699080734,158.50451397727318,68.563039833772393,275.16141469933154,267.34670331180871,424.80929731730521,600.18240236024951,723.55023167101024,585.42724676253545,577.10822582569506,508.95685188578977,352.94049177661174,466.19328489082091,329.51269560551839,407.41930493600034,null,632.10050029448257,2554.0331919030841,3710.4505905961796]
[]
[]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.20984176673528054,-197.19969018309894,0.37113458510884811,-279.45826953564915,-198.01525422135637,3.2737477036980636,-45.945564956198041,-74.051543566440841,-317.8966813900654,484.78376913420129,-254.49907394438833,-147.39654057113387,-26.003120632876971,-14.834474551019753,null,-359.59181142109958,-771.87186404103124,-733.12531614212924]
[null,"Wholesale cost",0,0,0,-10.353346684078133,-2.4470020972803468,26.360098506040231,69.769031433937926,148.43068622373175,230.59056935892295,338.97197985948151,261.10211491873997,403.96167136647273,294.23765724731857,375.27486831153874,90.250380921668693,121.15566018928257,-23.505047107910286,-205.85417059673091,-2.4261388472405088,null,347.11055260664403,1453.5647881535515,1452.1226224468605]
[null,"CFD cost",0,0,0,-5.8747467625389209,-15.897934884095449,-87.537654378752563,-97.50127167235911,-127.78328858028209,-165.8293080868626,-209.31742624307404,-188.6457710866793,-248.29898533205616,-201.22579686240974,-258.65403271328398,-186.19980472854309,-186.72684022826115,-146.85955175968076,-90.81588385160552,-193.36757585021962,null,-385.06639889402749,-1115.4440557725588,-1565.5751299612284]
[null,"EEU",0,0,0,0,0,0,7.9577680590151658,-5.0917453534508113,-7.2221809486756641,0.23603070003724014,-0.51216016250657859,9.5374084452124919E-2,-1.7439736953164271,26.841418892681553,-12.508823018316676,7.15152220051462,-0.11046124187748063,-7.364003322600098,7.4000969725278054,null,-2.9111343499177056,12.435543115769896,8.9166290447068235]
[null,"Additional Triad Avoidance cost",0,0,0,113.66231970471833,257.89461281427941,497.02232976436846,625.52547848586119,686.33664525167478,744.80375358013373,816.99570992630186,839.46474422272217,890.95882568035563,925.90947851799729,958.97932175278083,990.69839132549396,996.34722737933055,1022.4062778228512,1046.0399169594164,1074.5860863528169,null,2279.8734082854612,5208.1368144914031,8065.8626777673726]
[null,"Total",0,0,0,97.434226258101276,239.54967583290363,436.05461565839141,408.55131612335623,702.2634321267825,522.8845643678693,748.87104002139017,914.68267559597439,1000.7713208430263,943.12582164114883,784.54489485365173,1367.0239136345042,683.42849559647823,704.53467714224871,716.00273855560283,871.35799407686477,null,1879.4146162270606,4786.8212259471347,7228.2014831555816]
[]
[]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.20984176673528054,-197.19969018309894,0.37113458510884811,-279.45826953564915,-198.01525422135637,3.2737477036980636,-45.945564956198041,-74.051543566440841,-317.8966813900654,484.78376913420129,-254.49907394438833,-147.39654057113387,-26.003120632876971,-14.834474551019753,null,-359.59181142109958,-771.87186404103124,-733.12531614212924]
[null,"Wholesale cost",0,0,0,-10.353346684078133,-2.4470020972803468,26.360098506040231,69.769031433937926,148.43068622373175,230.59056935892295,338.97197985948151,261.10211491873997,403.96167136647273,294.23765724731857,375.27486831153874,90.250380921668693,121.15566018928257,-23.505047107910286,-205.85417059673091,-2.4261388472405088,null,347.11055260664403,1453.5647881535515,1452.1226224468605]
[null,"CFD cost",0,0,0,-5.8747467625389209,-15.897934884095449,-87.537654378752563,-97.50127167235911,-127.78328858028209,-165.8293080868626,-209.31742624307404,-188.6457710866793,-248.29898533205616,-201.22579686240974,-258.65403271328398,-186.19980472854309,-186.72684022826115,-146.85955175968076,-90.81588385160552,-193.36757585021962,null,-385.06639889402749,-1115.4440557725588,-1565.5751299612284]
[null,"EEU",0,0,0,0,0,0,7.9577680590151658,-5.0917453534508113,-7.2221809486756641,0.23603070003724014,-0.51216016250657859,9.5374084452124919E-2,-1.7439736953164271,26.841418892681553,-12.508823018316676,7.15152220051462,-0.11046124187748063,-7.364003322600098,7.4000969725278054,null,-2.9111343499177056,12.435543115769896,8.9166290447068235]
[null,"Additional Triad Avoidance cost",0,0,0,103.50127510383528,211.31100339140312,426.47261713500683,556.3134609776472,616.09428620751601,673.51792119614061,744.65310503245689,766.05189814978212,816.46209809956747,850.31505525328043,882.27321256502648,912.86642766862417,917.3750601277585,942.27937496997777,964.74356128679358,992.10537306960487,null,2014.356756688906,4696.0275992788856,7330.4359537573782]
[null,"Total",0,0,0,87.273181657218231,192.96606641002734,365.50490302902978,339.33929861514224,632.02107308262373,451.59873198387618,676.52843512754521,841.26982952303433,926.27459326223811,867.53139837643198,707.83878566589738,1289.1919499776345,604.45632834490618,624.40777428937531,634.70638288298005,788.87728079365274,null,1613.8979646305052,4274.7120107346163,6492.7747591455882]
[]
[]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.20984176673528054,-197.19969018309894,0.37113458510884811,-279.45826953564915,-198.01525422135637,3.2737477036980636,-45.945564956198041,-74.051543566440841,-317.8966813900654,484.78376913420129,-254.49907394438833,-147.39654057113387,-26.003120632876971,-14.834474551019753,null,-359.59181142109958,-771.87186404103124,-733.12531614212924]
[null,"Wholesale cost",0,0,0,-10.353346684078133,-2.4470020972803468,26.360098506040231,69.769031433937926,148.43068622373175,230.59056935892295,338.97197985948151,261.10211491873997,403.96167136647273,294.23765724731857,375.27486831153874,90.250380921668693,121.15566018928257,-23.505047107910286,-205.85417059673091,-2.4261388472405088,null,347.11055260664403,1453.5647881535515,1452.1226224468605]
[null,"CFD cost",0,0,0,-5.8747467625389209,-15.897934884095449,-87.537654378752563,-97.50127167235911,-127.78328858028209,-165.8293080868626,-209.31742624307404,-188.6457710866793,-248.29898533205616,-201.22579686240974,-258.65403271328398,-186.19980472854309,-186.72684022826115,-146.85955175968076,-90.81588385160552,-193.36757585021962,null,-385.06639889402749,-1115.4440557725588,-1565.5751299612284]
[null,"EEU",0,0,0,0,0,0,7.9577680590151658,-5.0917453534508113,-7.2221809486756641,0.23603070003724014,-0.51216016250657859,9.5374084452124919E-2,-1.7439736953164271,26.841418892681553,-12.508823018316676,7.15152220051462,-0.11046124187748063,-7.364003322600098,7.4000969725278054,null,-2.9111343499177056,12.435543115769896,8.9166290447068235]
[null,"Additional Triad Avoidance cost",0,0,0,46.610341291794839,120.78937867574913,289.37987808898237,421.82014128191946,479.598798989751,534.99474863497903,604.07640407940471,623.39549638415826,671.69948953062328,708.24305694707505,738.11191409944627,766.58920070830459,768.95493695659013,791.68904416566534,811.95536334028736,837.09129594870035,null,1466.0322580251859,3674.6306142595668,5889.3365176654634]
[null,"Total",0,0,0,30.382247845177787,102.44444169437334,228.41216398300531,204.84597891941451,495.52558586485873,313.0755594227146,535.95173417449303,698.61342775741036,781.51198469329393,725.45940007022659,563.67748720031716,1142.9147230173148,456.03620517373781,473.81744348506294,481.91818493647384,633.86320367274834,null,1065.5734659667853,3253.3150257152984,5051.6753230536742]
[]
[]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,0.20984176673528054,-197.19969018309894,0.37113458510884811,-279.45826953564915,-198.01525422135637,3.2737477036980636,-45.945564956198041,-74.051543566440841,-317.8966813900654,484.78376913420129,-254.49907394438833,-147.39654057113387,-26.003120632876971,-14.834474551019753,null,-359.59181142109958,-771.87186404103124,-733.12531614212924]
[null,"Wholesale cost",0,0,0,-10.353346684078133,-2.4470020972803468,26.360098506040231,69.769031433937926,148.43068622373175,230.59056935892295,338.97197985948151,261.10211491873997,403.96167136647273,294.23765724731857,375.27486831153874,90.250380921668693,121.15566018928257,-23.505047107910286,-205.85417059673091,-2.4261388472405088,null,347.11055260664403,1453.5647881535515,1452.1226224468605]
[null,"CFD cost",0,0,0,-5.8747467625389209,-15.897934884095449,-87.537654378752563,-97.50127167235911,-127.78328858028209,-165.8293080868626,-209.31742624307404,-188.6457710866793,-248.29898533205616,-201.22579686240974,-258.65403271328398,-186.19980472854309,-186.72684022826115,-146.85955175968076,-90.81588385160552,-193.36757585021962,null,-385.06639889402749,-1115.4440557725588,-1565.5751299612284]
[null,"EEU",0,0,0,0,0,0,7.9577680590151658,-5.0917453534508113,-7.2221809486756641,0.23603070003724014,-0.51216016250657859,9.5374084452124919E-2,-1.7439736953164271,26.841418892681553,-12.508823018316676,7.15152220051462,-0.11046124187748063,-7.364003322600098,7.4000969725278054,null,-2.9111343499177056,12.435543115769896,8.9166290447068235]
[null,"Additional Triad Avoidance cost",0,0,0,36.449296690911794,74.205769252872841,218.83016545962073,352.60812377370547,409.35643994559217,463.70891625098591,531.73379918555975,549.98265031121821,597.20276194983512,632.64863368235831,661.40580491169203,688.7572370514348,689.9827697050182,711.56214131279194,730.65900766766458,754.61058266548821,null,1200.5156064286305,3162.5213990470488,5153.9097936554717]
[null,"Total",0,0,0,20.221203244294742,55.860832271497046,157.86245135364368,135.63396141120052,425.28322682069989,241.78972703872145,463.60912928064806,625.20058168447031,707.01525711250576,649.86497680550985,486.97137801256292,1065.0827593604449,377.06403792216588,393.69054063218954,400.62182926385105,551.38249038953609,null,800.05681437022997,2741.2058105027809,4316.2485990436808]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.329167971571906,-21.913546813384414,10.748046749563855,-378.31692893797572,-257.12541653252561,-358.00609210061816,-304.10562100848938,-89.713506085755284,-428.44926975838894,-411.60929934792307,-339.78893361208657,-388.68347623352508,-328.27297180178448,-257.50804524024704,-193.43405833940085,-159.26768470939578,null,-797.5351458844483,-1831.2109054329594,-2582.995218119936]
[null,"Wholesale cost",0,0,0,-71.514428791011596,6.8477159744907112,-120.91244215815095,235.78975496930798,101.07135004294105,457.94372154095254,327.40320095052812,316.73425302279793,616.53556087184188,650.84312058485739,516.58821961784997,393.5456954111105,296.13759825990928,-10.066794666550777,-105.07000903468179,-148.17469075369809,null,443.17340963316889,2035.5249938046761,2301.9642565949471]
[null,"CFD cost",0,0,0,-3.4534843456387989,-18.536891443616376,-75.057206636174442,-118.22243454552294,-111.61708275488493,-183.51056582310582,-189.90070163447669,-189.91628566718879,-285.81451196165051,-327.10507078595231,-306.47359730353514,-253.85069007838933,-272.60318719178963,-149.79863908924571,-133.25928120448759,-144.59893422114408,null,-392.00861652892235,-1244.3485612360773,-1783.5054710796785]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,10.594152074885411,-14.988597737706201,3.2451895452932682,-20.144974452847947,-1.4923320808593488,-5.2568023552771592,7.8005428123489793,-4.3254416255584616,6.7769561989413916,-12.20332089739011,-3.6907101500626709,-17.217376324778176,-7.8913867401822451,null,-11.51546058827552,-27.982122044777764,-46.405141471511172]
[null,"Additional Triad Avoidance cost",0,0,0,127.96160517565048,267.02722150119047,500.97385364808849,624.14526772455315,684.37114031514488,742.84173510323023,814.43903363975141,847.77947097077333,909.54560338450744,954.15805991341608,987.23150167260007,1013.5221352608405,1011.0629975623879,1037.1304653155776,1060.5925499322725,1075.1190115312254,null,2299.2213340846097,5279.1837624198542,8175.3357250476056]
[null,"Total",0,0,0,11.918877652681019,231.10157596711548,308.84261159410812,373.98981128524787,401.71139333296924,662.513988265752,627.69093749446552,883.39160015976779,806.56058018103272,874.08735317674711,853.23174874926985,771.31062055897792,694.12111593133295,616.06627616947139,611.61182502892416,615.18631510680518,null,1541.3355207161328,4211.1671675107173,6064.3941509714286]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.329167971571906,-21.913546813384414,10.748046749563855,-378.31692893797572,-257.12541653252561,-358.00609210061816,-304.10562100848938,-89.713506085755284,-428.44926975838894,-411.60929934792307,-339.78893361208657,-388.68347623352508,-328.27297180178448,-257.50804524024704,-193.43405833940085,-159.26768470939578,null,-797.5351458844483,-1831.2109054329594,-2582.995218119936]
[null,"Wholesale cost",0,0,0,-71.514428791011596,6.8477159744907112,-120.91244215815095,235.78975496930798,101.07135004294105,457.94372154095254,327.40320095052812,316.73425302279793,616.53556087184188,650.84312058485739,516.58821961784997,393.5456954111105,296.13759825990928,-10.066794666550777,-105.07000903468179,-148.17469075369809,null,443.17340963316889,2035.5249938046761,2301.9642565949471]
[null,"CFD cost",0,0,0,-3.4534843456387989,-18.536891443616376,-75.057206636174442,-118.22243454552294,-111.61708275488493,-183.51056582310582,-189.90070163447669,-189.91628566718879,-285.81451196165051,-327.10507078595231,-306.47359730353514,-253.85069007838933,-272.60318719178963,-149.79863908924571,-133.25928120448759,-144.59893422114408,null,-392.00861652892235,-1244.3485612360773,-1783.5054710796785]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,10.594152074885411,-14.988597737706201,3.2451895452932682,-20.144974452847947,-1.4923320808593488,-5.2568023552771592,7.8005428123489793,-4.3254416255584616,6.7769561989413916,-12.20332089739011,-3.6907101500626709,-17.217376324778176,-7.8913867401822451,null,-11.51546058827552,-27.982122044777764,-46.405141471511172]
[null,"Additional Triad Avoidance cost",0,0,0,117.80056057476743,220.44361207831417,430.42414101872686,554.93325021633916,614.12878127098611,671.55590271923711,742.09642874590645,774.36662489783339,835.04887580371928,878.56363664869923,910.52539248484572,935.69017160397073,932.09083031081582,957.00356246270417,979.29619425964972,992.63829824801337,null,2033.7046824880551,4767.0745472073368,7439.9090010376112]
[null,"Total",0,0,0,1.7578330517979737,184.51796654423919,238.29289896474651,304.77779377703388,331.46903428881046,591.22815588175899,555.34833260062055,809.97875408682785,732.06385260024456,798.49292991203026,776.5256395615155,693.47865690210824,615.14894867976091,535.93937331659799,530.31546935630126,532.70560182359316,null,1275.8188691195778,3699.0579522981998,5328.9674269614361]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.329167971571906,-21.913546813384414,10.748046749563855,-378.31692893797572,-257.12541653252561,-358.00609210061816,-304.10562100848938,-89.713506085755284,-428.44926975838894,-411.60929934792307,-339.78893361208657,-388.68347623352508,-328.27297180178448,-257.50804524024704,-193.43405833940085,-159.26768470939578,null,-797.5351458844483,-1831.2109054329594,-2582.995218119936]
[null,"Wholesale cost",0,0,0,-71.514428791011596,6.8477159744907112,-120.91244215815095,235.78975496930798,101.07135004294105,457.94372154095254,327.40320095052812,316.73425302279793,616.53556087184188,650.84312058485739,516.58821961784997,393.5456954111105,296.13759825990928,-10.066794666550777,-105.07000903468179,-148.17469075369809,null,443.17340963316889,2035.5249938046761,2301.9642565949471]
[null,"CFD cost",0,0,0,-3.4534843456387989,-18.536891443616376,-75.057206636174442,-118.22243454552294,-111.61708275488493,-183.51056582310582,-189.90070163447669,-189.91628566718879,-285.81451196165051,-327.10507078595231,-306.47359730353514,-253.85069007838933,-272.60318719178963,-149.79863908924571,-133.25928120448759,-144.59893422114408,null,-392.00861652892235,-1244.3485612360773,-1783.5054710796785]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,10.594152074885411,-14.988597737706201,3.2451895452932682,-20.144974452847947,-1.4923320808593488,-5.2568023552771592,7.8005428123489793,-4.3254416255584616,6.7769561989413916,-12.20332089739011,-3.6907101500626709,-17.217376324778176,-7.8913867401822451,null,-11.51546058827552,-27.982122044777764,-46.405141471511172]
[null,"Additional Triad Avoidance cost",0,0,0,60.909626762726987,129.92198736266019,293.33140197270239,420.43993052061143,477.63329405322111,533.03273015807554,601.51972779285416,631.71022313220942,690.2862672347751,736.41556046958181,766.28689735085618,789.33461492058609,783.59122992103414,806.33259231928696,830.42148026424195,843.880116217862,null,1485.3801838243346,3745.581226984119,6003.9366150480437]
[null,"Total",0,0,0,-55.133100760242471,93.996341828585201,101.20015991872205,170.28447408130614,194.97354707104546,452.70498332059736,414.77163164756826,667.32235232120388,587.30124403130037,656.34485373291284,632.28714442752596,547.12310021872349,466.64934828997923,385.26840317318073,381.44075536089355,383.94741979344178,null,727.49437045585751,2677.5646320749815,3892.9950409718658]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-37.329167971571906,-21.913546813384414,10.748046749563855,-378.31692893797572,-257.12541653252561,-358.00609210061816,-304.10562100848938,-89.713506085755284,-428.44926975838894,-411.60929934792307,-339.78893361208657,-388.68347623352508,-328.27297180178448,-257.50804524024704,-193.43405833940085,-159.26768470939578,null,-797.5351458844483,-1831.2109054329594,-2582.995218119936]
[null,"Wholesale cost",0,0,0,-71.514428791011596,6.8477159744907112,-120.91244215815095,235.78975496930798,101.07135004294105,457.94372154095254,327.40320095052812,316.73425302279793,616.53556087184188,650.84312058485739,516.58821961784997,393.5456954111105,296.13759825990928,-10.066794666550777,-105.07000903468179,-148.17469075369809,null,443.17340963316889,2035.5249938046761,2301.9642565949471]
[null,"CFD cost",0,0,0,-3.4534843456387989,-18.536891443616376,-75.057206636174442,-118.22243454552294,-111.61708275488493,-183.51056582310582,-189.90070163447669,-189.91628566718879,-285.81451196165051,-327.10507078595231,-306.47359730353514,-253.85069007838933,-272.60318719178963,-149.79863908924571,-133.25928120448759,-144.59893422114408,null,-392.00861652892235,-1244.3485612360773,-1783.5054710796785]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,10.594152074885411,-14.988597737706201,3.2451895452932682,-20.144974452847947,-1.4923320808593488,-5.2568023552771592,7.8005428123489793,-4.3254416255584616,6.7769561989413916,-12.20332089739011,-3.6907101500626709,-17.217376324778176,-7.8913867401822451,null,-11.51546058827552,-27.982122044777764,-46.405141471511172]
[null,"Additional Triad Avoidance cost",0,0,0,50.748582161843942,83.338377939783896,222.78168934334076,351.22791301239744,407.39093500906228,461.74689777408241,529.17712289900919,558.29737705926937,615.78953965398694,660.82113720486495,689.58078816310183,711.5026512637163,704.6190626694621,726.20568946641356,749.12512459161917,761.39940293464997,null,1219.8635322277796,3233.472011771601,5268.5098910380511]
[null,"Total",0,0,0,-65.294145361125516,47.412732405708915,30.650447289360415,101.07245657309215,124.73118802688663,381.41915093660424,342.42902675372329,593.90950624826382,512.80451645051221,580.75043046819599,555.58103523977161,469.29113656185376,387.67718103840718,305.14150032030733,300.14439968827077,301.46670651022976,null,461.97771885930223,2165.4554168624632,3157.5683169618719]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.593313875805734,-25.664146816897755,24.695164993913522,-395.42688782212235,-262.54230584080983,-351.75981738101314,-376.86858007676506,-126.16579496662803,-455.29006425197122,-140.1715615357673,-555.07327338738673,-328.38077486572581,-335.90326895025851,-263.50038568220896,-193.76811000969553,-160.92215427328551,null,-836.54233168196549,-1923.9720784125827,-2648.5420887870905]
[null,"Wholesale cost",0,0,0,-67.039220370643307,-65.218915191429915,-152.13930195819921,223.72126793406642,108.35610375223041,445.06827250001879,473.33223296001961,336.03892350890601,663.92995762440114,603.645835201507,556.73618793907735,358.18742617455791,391.03340390773155,-34.242023367021829,-108.37804239241086,-135.86423694840778,null,347.59134368379927,2082.6067790850602,2373.8199019805893]
[null,"CFD cost",0,0,0,-5.0687405446468308,-13.580175929280102,-70.924601586060376,-119.56488097356585,-119.11960968402383,-183.8188465056466,-218.26057244759642,-190.53097072564674,-306.93538107254386,-321.48922109205654,-316.07585149420953,-245.70884174472468,-318.76224387081959,-142.01218221107763,-128.85245100524739,-146.18027345307442,null,-392.8597721528937,-1282.0443273209351,-1837.0730784130133]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,10.22216634716446,-16.40000894893258,2.3667885660991175,5.5199871532421021,3.2941240618356815,5.6445206839515762,-18.474721794716558,-2.0904338825840014,7.9963860295046345,-1.8844672485394902,-3.4420214132087708,-15.193322755866891,-6.3269531686275435,null,-26.972820142700883,-30.172097552521244,-39.874315737484302]
[null,"Additional Triad Avoidance cost",0,0,0,141.73926044558038,275.08629832245299,503.29454072372022,624.66543272578372,684.90430483012528,743.37838607783692,814.38102680471115,847.72668137353105,909.49697263553378,955.29822181479244,987.17867472043326,1013.4739652226033,1011.0235685764995,1037.0994536393587,1060.1633711533823,1074.6943651498493,null,2321.1086652743152,5301.6580191727371,8197.2892753959659]
[null,"Total",0,0,0,-10.327811084252176,159.71973681741702,289.95817178273614,343.61709821132638,395.19848410858947,655.23478325729513,698.10409439361138,870.36296325199794,816.84600561937145,1078.808552593759,670.67530389533033,805.56816081621537,745.50699241461348,593.90284096584151,613.97144499016156,625.40074730645415,null,1412.325084980554,4148.0762949717573,6045.6196944389667]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.593313875805734,-25.664146816897755,24.695164993913522,-395.42688782212235,-262.54230584080983,-351.75981738101314,-376.86858007676506,-126.16579496662803,-455.29006425197122,-140.1715615357673,-555.07327338738673,-328.38077486572581,-335.90326895025851,-263.50038568220896,-193.76811000969553,-160.92215427328551,null,-836.54233168196549,-1923.9720784125827,-2648.5420887870905]
[null,"Wholesale cost",0,0,0,-67.039220370643307,-65.218915191429915,-152.13930195819921,223.72126793406642,108.35610375223041,445.06827250001879,473.33223296001961,336.03892350890601,663.92995762440114,603.645835201507,556.73618793907735,358.18742617455791,391.03340390773155,-34.242023367021829,-108.37804239241086,-135.86423694840778,null,347.59134368379927,2082.6067790850602,2373.8199019805893]
[null,"CFD cost",0,0,0,-5.0687405446468308,-13.580175929280102,-70.924601586060376,-119.56488097356585,-119.11960968402383,-183.8188465056466,-218.26057244759642,-190.53097072564674,-306.93538107254386,-321.48922109205654,-316.07585149420953,-245.70884174472468,-318.76224387081959,-142.01218221107763,-128.85245100524739,-146.18027345307442,null,-392.8597721528937,-1282.0443273209351,-1837.0730784130133]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,10.22216634716446,-16.40000894893258,2.3667885660991175,5.5199871532421021,3.2941240618356815,5.6445206839515762,-18.474721794716558,-2.0904338825840014,7.9963860295046345,-1.8844672485394902,-3.4420214132087708,-15.193322755866891,-6.3269531686275435,null,-26.972820142700883,-30.172097552521244,-39.874315737484302]
[null,"Additional Triad Avoidance cost",0,0,0,131.57821584469735,228.5026888995767,432.74482809435858,555.45341521756973,614.66194578596651,672.0925536938438,742.03842191086619,774.31383530059111,835.00024505474562,879.70379855007559,910.47256553267891,935.64200156573349,932.0514013249275,956.97255078648527,978.86701548075951,992.21365186663729,null,2055.59201367776,4789.5488039602178,7461.8625513859724]
[null,"Total",0,0,0,-20.488855685135206,113.13612739454072,219.40845915337451,274.40508070311239,324.95612506443069,583.94895087330201,625.76148949976641,796.950117179058,742.34927803858329,1003.2141293290422,593.96919470757598,727.73619715934558,666.53482516304143,513.77593811296811,532.67508931753878,542.92003402324212,null,1146.8084333839988,3635.9670797592394,5310.1929704289741]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.593313875805734,-25.664146816897755,24.695164993913522,-395.42688782212235,-262.54230584080983,-351.75981738101314,-376.86858007676506,-126.16579496662803,-455.29006425197122,-140.1715615357673,-555.07327338738673,-328.38077486572581,-335.90326895025851,-263.50038568220896,-193.76811000969553,-160.92215427328551,null,-836.54233168196549,-1923.9720784125827,-2648.5420887870905]
[null,"Wholesale cost",0,0,0,-67.039220370643307,-65.218915191429915,-152.13930195819921,223.72126793406642,108.35610375223041,445.06827250001879,473.33223296001961,336.03892350890601,663.92995762440114,603.645835201507,556.73618793907735,358.18742617455791,391.03340390773155,-34.242023367021829,-108.37804239241086,-135.86423694840778,null,347.59134368379927,2082.6067790850602,2373.8199019805893]
[null,"CFD cost",0,0,0,-5.0687405446468308,-13.580175929280102,-70.924601586060376,-119.56488097356585,-119.11960968402383,-183.8188465056466,-218.26057244759642,-190.53097072564674,-306.93538107254386,-321.48922109205654,-316.07585149420953,-245.70884174472468,-318.76224387081959,-142.01218221107763,-128.85245100524739,-146.18027345307442,null,-392.8597721528937,-1282.0443273209351,-1837.0730784130133]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,10.22216634716446,-16.40000894893258,2.3667885660991175,5.5199871532421021,3.2941240618356815,5.6445206839515762,-18.474721794716558,-2.0904338825840014,7.9963860295046345,-1.8844672485394902,-3.4420214132087708,-15.193322755866891,-6.3269531686275435,null,-26.972820142700883,-30.172097552521244,-39.874315737484302]
[null,"Additional Triad Avoidance cost",0,0,0,74.687282032656896,137.98106418392271,295.65208904833412,420.96009552184199,478.16645856820151,533.56938113268234,601.4617209578139,631.65743353496714,690.23763648580143,737.47964449804613,766.15687373027993,789.20811515928381,783.47232371653251,806.22094130396317,827.08076701926007,843.37246163360714,null,1507.2675150140396,3767.9591485331016,6024.0456741872249]
[null,"Total",0,0,0,-77.379789497175665,22.614502678886737,82.315720107350046,139.91176100738465,188.46063784666569,445.42577831214049,485.18478854671412,654.29371541343403,597.58666946963911,860.98997527701272,449.65350290517699,581.30231075289589,517.95574755464645,363.02432863044601,380.88884085603934,394.07884379021192,null,598.48393472027851,2614.3774243321222,3872.3760932302253]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,-76.593313875805734,-25.664146816897755,24.695164993913522,-395.42688782212235,-262.54230584080983,-351.75981738101314,-376.86858007676506,-126.16579496662803,-455.29006425197122,-140.1715615357673,-555.07327338738673,-328.38077486572581,-335.90326895025851,-263.50038568220896,-193.76811000969553,-160.92215427328551,null,-836.54233168196549,-1923.9720784125827,-2648.5420887870905]
[null,"Wholesale cost",0,0,0,-67.039220370643307,-65.218915191429915,-152.13930195819921,223.72126793406642,108.35610375223041,445.06827250001879,473.33223296001961,336.03892350890601,663.92995762440114,603.645835201507,556.73618793907735,358.18742617455791,391.03340390773155,-34.242023367021829,-108.37804239241086,-135.86423694840778,null,347.59134368379927,2082.6067790850602,2373.8199019805893]
[null,"CFD cost",0,0,0,-5.0687405446468308,-13.580175929280102,-70.924601586060376,-119.56488097356585,-119.11960968402383,-183.8188465056466,-218.26057244759642,-190.53097072564674,-306.93538107254386,-321.48922109205654,-316.07585149420953,-245.70884174472468,-318.76224387081959,-142.01218221107763,-128.85245100524739,-146.18027345307442,null,-392.8597721528937,-1282.0443273209351,-1837.0730784130133]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,10.22216634716446,-16.40000894893258,2.3667885660991175,5.5199871532421021,3.2941240618356815,5.6445206839515762,-18.474721794716558,-2.0904338825840014,7.9963860295046345,-1.8844672485394902,-3.4420214132087708,-15.193322755866891,-6.3269531686275435,null,-26.972820142700883,-30.172097552521244,-39.874315737484302]
[null,"Additional Triad Avoidance cost",0,0,0,64.526237431773851,91.397454761046419,225.10237641897248,351.748078013628,407.92409952404267,462.2835487486891,529.11911606396893,558.24458746202708,615.74090890501327,661.88522123332928,689.45076454252558,711.37615150241402,704.50015646496047,726.09403845108977,745.78441134663728,760.89174835039501,null,1241.7508634174844,3255.8499333205827,5288.6189501772296]
[null,"Total",0,0,0,-87.54083409805871,-23.969106743989556,11.76600747798841,70.699743499170665,118.21827880250686,374.13994592814726,412.84218365286915,580.88086934049397,523.08994188885094,785.39555201229587,372.94739371742264,503.4703470960261,438.98358030307446,282.89742577757261,299.59248518341656,311.59813050699978,null,332.96728312372335,2102.2682091196039,3136.9493692202323]
[]
[]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering None"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,8.5361196041503717E-2,-302.57996174856271,-316.07856142939727,-171.64067835464812,-314.43916521794495,-93.54554162499835,-400.13615265346812,-125.99512255315631,-557.83284842339958,-369.14152150111499,-263.45014642021943,-234.68011829939621,-178.33218902956958,-127.92380377582322,null,-603.72746744858068,-1580.6971284653926,-2246.2795603259169]
[null,"Wholesale cost",0,0,0,-27.63413574668084,-31.588432351041774,-26.49325844876148,238.50624531341964,267.71525802915858,429.37129161024131,454.22842759070045,468.60580514072717,629.19316860682738,584.76602135157373,479.69777702714055,328.31023699532852,302.37058942132353,53.020927541849233,-137.23992489642114,-99.692373880589003,null,633.5823807730419,2363.2029008871286,2637.3503710903428]
[null,"CFD cost",0,0,0,-15.130442827440266,-20.328526831095488,-83.18072999183957,-117.83449713654964,-141.8714996726537,-180.25903966641459,-212.61622971493634,-241.49377640960751,-297.84565484554611,-319.04664483348699,-292.33175805217996,-261.26751044728621,-260.84687722224163,-188.90892831776929,-122.9260722334825,-170.69301233747544,null,-430.58630473510635,-1328.4303435000299,-1895.0367364161386]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,6.5049901556831848,2.3659390712044797,3.3025034770510828,-11.072556379250422,-19.083488435943949,-22.411155984821598,-5.3963927778701617,-7.7430396596659428,6.4793064016215425,-3.0289327669708932,-0.40523394157683157,-7.3508621846828426,null,15.843761889223023,-19.691844615696141,-26.30642582915689]
[null,"Additional Triad Avoidance cost",0,0,0,296.17321349478328,359.5570372050708,499.59843972677169,638.62313382344826,698.93957607978712,756.8255353157233,828.42345410490896,861.15763854005047,921.95635816777599,972.45788937832333,1003.831824282414,1018.4941441044991,1015.2649360858745,1040.8641310110681,1064.030314730185,1077.8251744085428,null,2555.3000122930493,5584.5091721426797,8491.3909606226189]
[null,"Total",0,0,0,253.40863492066217,307.64007802293355,390.00981248221217,468.37896586506884,515.20976316257793,836.66304797610633,758.89899023977921,983.65156926692134,834.08423083964522,1089.7709873584322,627.96860205610483,708.65230949176043,799.8178082663585,667.26707916878092,625.12689462913488,672.16512222997221,null,2170.4123827716271,5018.8927564486894,6961.1186091417494]
[]
[]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option A"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,8.5361196041503717E-2,-302.57996174856271,-316.07856142939727,-171.64067835464812,-314.43916521794495,-93.54554162499835,-400.13615265346812,-125.99512255315631,-557.83284842339958,-369.14152150111499,-263.45014642021943,-234.68011829939621,-178.33218902956958,-127.92380377582322,null,-603.72746744858068,-1580.6971284653926,-2246.2795603259169]
[null,"Wholesale cost",0,0,0,-27.63413574668084,-31.588432351041774,-26.49325844876148,238.50624531341964,267.71525802915858,429.37129161024131,454.22842759070045,468.60580514072717,629.19316860682738,584.76602135157373,479.69777702714055,328.31023699532852,302.37058942132353,53.020927541849233,-137.23992489642114,-99.692373880589003,null,633.5823807730419,2363.2029008871286,2637.3503710903428]
[null,"CFD cost",0,0,0,-15.130442827440266,-20.328526831095488,-83.18072999183957,-117.83449713654964,-141.8714996726537,-180.25903966641459,-212.61622971493634,-241.49377640960751,-297.84565484554611,-319.04664483348699,-292.33175805217996,-261.26751044728621,-260.84687722224163,-188.90892831776929,-122.9260722334825,-170.69301233747544,null,-430.58630473510635,-1328.4303435000299,-1895.0367364161386]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,6.5049901556831848,2.3659390712044797,3.3025034770510828,-11.072556379250422,-19.083488435943949,-22.411155984821598,-5.3963927778701617,-7.7430396596659428,6.4793064016215425,-3.0289327669708932,-0.40523394157683157,-7.3508621846828426,null,15.843761889223023,-19.691844615696141,-26.30642582915689]
[null,"Additional Triad Avoidance cost",0,0,0,265.22939282067989,289.4308493617969,428.57848674431881,566.69802457749358,626.09777426501137,683.05535759546513,753.7130682372358,785.49506147994623,845.32945414514097,894.85436795147825,925.23923836679546,938.8998879762305,934.65624335989264,959.22807259348065,981.3537967445302,994.0949360956198,null,2245.5382582986972,5021.0755745861716,7700.4102840149162]
[null,"Total",0,0,0,222.46481424655877,237.51389017965965,318.98985949975929,396.45385661911416,442.36796134780218,762.89287025584827,684.18860437210606,907.9889922068171,757.4573268170102,1012.1674659315871,549.37601614048629,629.05805336349181,719.20911554037662,585.63102075119343,542.45037664348013,588.43488391704932,null,1860.6506287772759,4455.459158892183,6170.1379325340458]
[]
[]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option B"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,8.5361196041503717E-2,-302.57996174856271,-316.07856142939727,-171.64067835464812,-314.43916521794495,-93.54554162499835,-400.13615265346812,-125.99512255315631,-557.83284842339958,-369.14152150111499,-263.45014642021943,-234.68011829939621,-178.33218902956958,-127.92380377582322,null,-603.72746744858068,-1580.6971284653926,-2246.2795603259169]
[null,"Wholesale cost",0,0,0,-27.63413574668084,-31.588432351041774,-26.49325844876148,238.50624531341964,267.71525802915858,429.37129161024131,454.22842759070045,468.60580514072717,629.19316860682738,584.76602135157373,479.69777702714055,328.31023699532852,302.37058942132353,53.020927541849233,-137.23992489642114,-99.692373880589003,null,633.5823807730419,2363.2029008871286,2637.3503710903428]
[null,"CFD cost",0,0,0,-15.130442827440266,-20.328526831095488,-83.18072999183957,-117.83449713654964,-141.8714996726537,-180.25903966641459,-212.61622971493634,-241.49377640960751,-297.84565484554611,-319.04664483348699,-292.33175805217996,-261.26751044728621,-260.84687722224163,-188.90892831776929,-122.9260722334825,-170.69301233747544,null,-430.58630473510635,-1328.4303435000299,-1895.0367364161386]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,6.5049901556831848,2.3659390712044797,3.3025034770510828,-11.072556379250422,-19.083488435943949,-22.411155984821598,-5.3963927778701617,-7.7430396596659428,6.4793064016215425,-3.0289327669708932,-0.40523394157683157,-7.3508621846828426,null,15.843761889223023,-19.691844615696141,-26.30642582915689]
[null,"Additional Triad Avoidance cost",0,0,0,91.97723981772242,153.16110690661156,290.57197306176352,426.93260434800379,484.55103005220462,539.70458625053436,608.53527725751667,638.46696532107376,696.42747048620458,749.00647483240641,777.53249955110789,789.31061229328429,783.160437692752,805.80143803058218,832.32567618567532,843.16743752964226,null,1545.0276706912205,3833.8923273921132,6092.3434281221735]
[null,"Total",0,0,0,49.212661243601318,101.2441477244743,180.98334581720397,256.68843638962437,300.82121713499544,619.5420989109175,539.01081339238692,760.96089604794463,608.55534315807381,866.31957281251528,401.66927732479871,479.46877768054566,567.71330987323608,432.20438618829496,393.42225608462525,437.50738535107172,null,1160.1400411697985,3268.2759116981242,4562.0710766413049]
[]
[]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts - Grandfathering Option C"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"CM Payments",0,0,0,0,0,8.5361196041503717E-2,-302.57996174856271,-316.07856142939727,-171.64067835464812,-314.43916521794495,-93.54554162499835,-400.13615265346812,-125.99512255315631,-557.83284842339958,-369.14152150111499,-263.45014642021943,-234.68011829939621,-178.33218902956958,-127.92380377582322,null,-603.72746744858068,-1580.6971284653926,-2246.2795603259169]
[null,"Wholesale cost",0,0,0,-27.63413574668084,-31.588432351041774,-26.49325844876148,238.50624531341964,267.71525802915858,429.37129161024131,454.22842759070045,468.60580514072717,629.19316860682738,584.76602135157373,479.69777702714055,328.31023699532852,302.37058942132353,53.020927541849233,-137.23992489642114,-99.692373880589003,null,633.5823807730419,2363.2029008871286,2637.3503710903428]
[null,"CFD cost",0,0,0,-15.130442827440266,-20.328526831095488,-83.18072999183957,-117.83449713654964,-141.8714996726537,-180.25903966641459,-212.61622971493634,-241.49377640960751,-297.84565484554611,-319.04664483348699,-292.33175805217996,-261.26751044728621,-260.84687722224163,-188.90892831776929,-122.9260722334825,-170.69301233747544,null,-430.58630473510635,-1328.4303435000299,-1895.0367364161386]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,6.5049901556831848,2.3659390712044797,3.3025034770510828,-11.072556379250422,-19.083488435943949,-22.411155984821598,-5.3963927778701617,-7.7430396596659428,6.4793064016215425,-3.0289327669708932,-0.40523394157683157,-7.3508621846828426,null,15.843761889223023,-19.691844615696141,-26.30642582915689]
[null,"Additional Triad Avoidance cost",0,0,0,61.033419143619057,83.034919063337668,219.55202007931064,355.00749510204912,411.70922823742899,465.93440853027624,533.82489138984351,562.80438826096952,619.80056646356957,671.40295340556133,698.93991363548935,709.71635616501567,702.55174496677023,724.16537961299468,749.64915820002057,759.43719921671936,null,1235.2659166968695,3270.4587298356073,5301.3627515144708]
[null,"Total",0,0,0,18.268840569497954,31.117959881200406,109.96339283475109,184.7633271436697,227.97941532021977,545.77192119065933,464.30042752471377,685.29831898784039,531.92843913543879,788.7160513856702,323.07669140918017,399.87452155227703,487.10461714725426,350.56832777070747,310.74573809897049,353.77714703814883,null,850.37828717544744,2704.842314141617,3771.0904000336]

{"sheet":"SystemCosts","index":3,"n_rows":541,"n_cols":25,"rows_kept":541,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","All values represent the change in £m (2016 real) when moving from the Status Quo"]
[null,null,"All NPV values are calculated using a social discount rate of 3.5%"]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,1.8509069494939467E-2,5.131296417905105,0.79380743306137447,5.2119106176626246,6.3253248563462421,5.704822675826108,11.170639109634067,25.251565849286862,43.101218360556459,67.434614281490823,26.614126872743441,47.061910726597375,44.130501843747879,30.956263230071499,36.524954225688134,37.244339389399556,null,18.068150852287694,131.36654068795994,241.19309291147849]
[null,"Opex",0,0,0,4.3482520791258139E-2,0.10493502077588346,-0.19563648670646216,-0.25215139331066894,0.2263886091304812,0.36338453741518606,0.55398002132460533,3.2981938714365242,-3.8791812569070316,3.09942229526132,-3.5782473344497703,-0.40142970146916923,-7.6760648102463165,3.8416216275518309,7.3404948405568575,8.6055034259497916,null,0.20745446857521962,6.3295159507301607E-2,5.9654584147937051]
[null,"Carbon",0,0,0,-1.084562206267492E-2,0.15392810781014532,5.3911268858655603E-2,0.2564359410108068,0.14655615050276083,0.41143147092651589,0.73472530581284445,2.6654212185669053,5.0297489045367456,7.776805052812449,7.1702974347285817,10.717452689921117,11.124134764666167,6.7271214039240022,8.2179770441802589,8.7660339766460993,null,0.77874163440996236,15.85607551854779,41.400896178573092]
[null,"Capex",0,0,0,0,0,0,0,0,0,0,9.0987436808200073,-22.236380882920457,-9.9554100644400023,-9.9554100644400023,-5.8713938687997143,35.85302477480036,35.85302477480036,-3.9106642136994196,-3.9106642136994196,null,0,-20.999321590149183,12.01068685404392]
[null,"EEU",0,0,0,0,0,0,0,0,-0.59141916557869934,-0.63236102815841377,-3.2073723104932625,10.929186610937037,0.68655104754736129,0.6930230043872001,-1.2679475663817108,1.5822837335482127,-1.9999669087336542,-0.35376131270471234,-1.1517124333318307,null,-0.43394255933162945,5.0207626407049126,3.2725387769571554]
[null,"Total",0,0,0,5.1145968223522686E-2,5.3901595464911338,0.65208221521356791,5.2161951653627625,6.6982696159794841,5.8882195185891106,11.826983408613103,37.106552309617037,32.944591736202753,69.041982612671944,20.94378991296945,50.238592279867902,85.013880306516299,75.378064127614039,47.819000584021119,49.553500144964197,null,18.620404395941247,131.30735241657075,303.84267313584621]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,1.8509069494939467E-2,5.131296417905105,0.79380743306137447,4.2500645542565962,6.1598037316632599,27.684674777620558,27.434846812880323,28.318498656357747,49.652996692298473,59.568577344314576,59.601476708326288,19.338511665224473,-19.561682972133099,-7.00996698547101,-13.239609781329818,2.9284704848687397,null,33.31374813723265,179.92808811148586,170.67931516924494]
[null,"Opex",0,0,0,4.3482520791258139E-2,0.10493502077588346,-0.19563648670646216,-0.3350076748729407,0.25640798881249793,-3.8431646798089787,6.8547070044241991,6.6918576002262853,12.137157596298493,6.8447292338187253,0.6758983556073872,-4.0591496259175983,-7.8958142659803343,4.1902697327577698,0.69355732098483713,-1.6943197998443793E-2,null,-2.9213482026449791,19.34791591535512,15.070890159817273]
[null,"Carbon",0,0,0,-1.084562206267492E-2,0.15392810781014532,5.3911268858655603E-2,0.44424006202433475,0.13468485131051011,2.4905806517900828,1.3554985641646908,1.4552927367801658,3.8844623690495155,3.9220627598959368,6.0649395139867011,3.9031799807618199,2.2015500045179124,3.111563470340343,2.4868134983412915,4.558970557567477,null,2.4428749239141343,13.225874606580474,22.269246174707394]
[null,"Capex",0,0,0,0,0,0,0,0,-26.81299372561989,24.119387133589953,24.119387133599957,39.464777692750431,29.817541945389166,-17.83645148495998,-11.854284988399741,-11.854284988399741,-11.854284988399741,38.016930158699324,38.016930158699324,null,-19.673523953613106,48.109190162903779,67.833350428356582]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-7.0935274485787119,-25.83468902560584,-15.91262677118322,13.270524512381883,10.082822807335468,6.2773809720587543,-2.247127299805701,-3.9178493850399221,-3.266221955391611,null,7.9371837348369692,-28.699724866940247,-24.121449427315412]
[null,"Total",0,0,0,5.1145968223522686E-2,5.3901595464911338,0.65208221521356791,4.3592969414079903,6.5508965717862679,10.336663728506554,41.842852203703998,53.491508678385443,79.304705324791072,84.240284512235178,61.776387605342279,17.411079839004422,-30.832851249936507,-13.809546070578339,24.039841811655712,42.221206047745483,null,21.098934639725666,231.91134392938503,251.73135250481084]
[]
[]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,1.5849768962198141E-2,4.9235183313653579,0.78701766422386754,17.451399026979743,4.9926076222598113,17.702532528910524,30.973780134567278,40.488594706907861,65.86149848992693,50.215482837374438,58.08358036903067,10.588272257250651,10.77526375737375,15.009377151745639,14.83624640444782,8.2550875189085673,null,35.296504069592018,196.56389517302276,229.74256480444515]
[null,"Opex",0,0,0,4.3482520790348644E-2,0.10493502077497396,-0.19563648670737166,-4.9261927438610655,5.1923552715479673,-7.7970810862389044,-5.9031931285562678,-2.4703790312405545,1.430745288325852,-4.4863774596333315,-1.5253151566230372,3.3648749872318149,-6.7446751700817913,-0.44399850102581695,5.0081801476198962,9.5150735757297298,null,-5.6826736871612384,-14.42371085729628,-8.9068109943787146]
[null,"Carbon",0,0,0,-1.1018139034376873E-2,0.13739685625915854,5.3277148170707278E-2,2.6160202369543413,-1.5079654270891751E-2,1.890351563955619,2.1725144116626893,3.3245009207081466,7.0997969882970438,4.1954411308159365,7.116404107481344,3.1444413800164739,4.1757005112716001,4.2396788295650936,4.8469224501506574,1.9937086064248888,null,3.5811498752157771,19.175883291021311,29.469720659572129]
[null,"Capex",0,0,0,0,0,0,-26.097801576000165,21.55619185434989,-20.602192430419564,-15.106583284830776,1.7335983705197577,11.7765458506301,-7.5624242869889713,-7.5624242869907903,37.874347426699387,-9.7796460038007353,-9.7796460037006909,-57.433639434100769,-57.433639434100769,null,-19.259081611457407,-30.494854094465332,-79.771720754130513]
[null,"EEU",0,0,0,0,0,0,7.8266062473839355,-19.52454394397882,7.1024371149081773,4.9024793649709864,1.0084037531064283,-3.4992638868167347,15.887427871098282,15.975050727501873,-9.6112493767603837,9.1302341120302692,-0.3557195101321966,-0.23644080846750981,1.9374088228695605,null,-3.46424444839707,18.413745637505755,18.624596464275964]
[null,"Total",0,0,0,4.8314150718169913E-2,5.1658502083994904,0.64465832568720316,-3.1299688085432109,12.201531149907957,-1.7039523088841477,17.038997497813909,44.084718720001639,82.669322730363191,58.249550092666354,72.087295760400053,45.360686674437943,7.5568772067930929,8.669691966452028,-32.978731240349902,-35.732360910168026,null,10.471654197792079,189.23495914978818,189.15835017978398]
[]
[]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,0,3.5522804600195741,0.73250874570339874,3.7479092824855798,4.1099560711240883,11.846840526025062,9.6761461606856756,39.199101262846966,47.068460830891638,45.79900541246721,36.693308988874634,-14.288381039340834,2.4379886957088956,0.24131221901302524,1.45641092524329E-2,17.957463347977864,null,18.346185935068217,135.15669801807817,137.51707749014238]
[null,"Opex",0,0,0,0,0.19941362356075842,-0.12657819361811562,-0.31609648698758974,3.8989940536339418E-2,-4.5512101984977562,5.7892235342678759,3.5233831975856447,4.8813999308649727,1.3138156911936676,4.0452914650250023,7.7308334986819318,-1.1299473760900582,-0.3338281224905586,-3.8323275283801195E-2,1.0147230043639865,null,-3.493273975559184,9.5937372827790544,13.877723831774849]
[null,"Carbon",0,0,0,0,9.4393406535175473E-2,5.3464364700857914E-2,0.27050286131566281,-0.11589925763718156,2.1009807906693823,0.2883305101016731,2.2423784923739731,3.4089353608738975,2.4269654127372178,2.371104685513842,-1.0139661267593283,2.1101487296556343,1.2765057967703228,1.8960949851854707,4.6053175528376755,null,1.7891222568788478,8.802046265227462,13.541294486048638]
[null,"Capex",0,0,0,0,0,0,0,0,-26.81299372561989,24.119387133589953,35.521781448739603,40.631058461260182,21.292088323640201,21.292088323640201,66.728860037299455,13.637079266700312,65.947229607500049,18.293236177200015,23.731023517499125,null,-19.673523953613106,75.412725331481496,182.04538008719146]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-4.7848926445739082,-13.938632728520304,4.5417463749412121,4.5656366952875587,-20.038093474605382,4.7065641032356815,-4.7370644060351097,-1.58621932805546,4.8167727410761643,null,7.9371837348369692,-11.544934024912843,-21.779177977756856]
[null,"Total",0,0,0,0,3.846087490115508,0.65939491678614104,3.7023156568136528,4.0330467540232462,-6.5988159028984192,21.95150002729001,75.701751756972271,82.051221855370386,75.373621214979508,68.967430158341244,39.119252895275842,21.761833419210465,62.394155094757728,18.579352668298657,52.125300163754815,null,4.9056939976117464,217.42027287265333,325.20229791740047]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-19.40263648180553,-14.077678616701178,-15.634384696991674,13.207955092239899,-0.95434891632203289,1.9330901413236461,7.9936355842110061,20.513116979017468,36.031671625286435,30.672577324758549,-2.8290259873228933,17.604630854874586,-12.61050565544042,18.3694244831579,18.099081370630984,21.584953753351101,null,-30.404928605584086,31.021892674585139,65.464269856108785]
[null,"Opex",0,0,0,12.034295513628422,12.282657413177731,21.277363233069082,11.502096207746035,10.914761709265804,11.780466791561594,11.554422505138973,25.20985943731921,15.628042453346097,22.52917209026964,14.684349528874918,8.5084672566035806,25.10534717210794,16.081015680975725,32.837824468573672,24.345584918875829,null,64.111043125449726,123.38892320451393,182.24845546585252]
[null,"Carbon",0,0,0,1.2021238472357254E-2,-0.57730954534315515,-0.96672012383857009,3.6141786877824984,0.22164074987210824,1.2625447125897153,1.9278433739322054,3.6264730787173676,6.1269456653488987,4.629104868414629,2.6843741649174717,8.8504396566082733,4.8193339308079999,7.2851325305673527,7.5042052653131464,9.4112013867257929,null,2.6733657101516428,15.196924004510144,36.253572607117952]
[null,"Capex",0,0,0,13.021242610269837,13.021242610269837,13.021242610269837,-24.959956969390078,-24.959956969400082,-24.959956969390078,-24.959956969390078,-15.861213288580075,-53.842412868229985,-6.837850934751259,-6.837850934760354,-38.583772298399708,5.1013760002006165,5.1013760002006165,-34.662312988300982,-47.683555598499879,null,-23.983487017340732,-96.770599811629282,-157.48010694514099]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,6.2318767911221862,5.90037725749713,6.3554693344932147,-12.11280656038732,3.7055365397555562,-6.3244065384069827,-6.3690119661594196,11.403679095866856,-8.8862057161317942,4.8555318056793801,-3.6350757657085531,2.3553584999687196,null,4.3086400327468244,-5.0087123478967035,-1.3530003786025695]
[null,"Total",0,0,0,1.9192764658179335,8.3259886098383333,10.787861013289881,11.109580083601458,-8.5460266354620167,-4.0834780664179924,2.8714138283853217,21.375429646086651,7.6497834155070024,44.668596810284576,1.332834805549723,7.7834445655535873,13.529345731544343,51.69248050058097,20.143722350508266,10.013542960421564,null,16.70463324542337,67.828427724083213,125.1331906053357]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-23.486061835529654,-35.253107256409294,-38.875960724540619,-10.680253526987599,-20.20314327992628,-21.430640536564624,-23.18119987686805,-11.232290948568334,0.34699519374544252,-8.827409050127244E-2,-23.707804557749114,-27.173893591464093,-51.498103162377902,-10.709779037061821,-1.0582883731901802,14.04693350625206,null,-121.23594342583138,-159.83609882296309,-204.9858798102199]
[null,"Opex",0,0,0,12.624062473495542,32.408713865931531,41.300478634300816,27.25238533675838,26.78366212200126,27.341816475535779,38.081109054814078,31.055321835813629,34.44803243962906,34.447600064494509,27.642184266613185,24.353893038464776,40.065434674177595,48.410355785423235,42.662093588829521,55.635606132820612,null,133.70786320026977,243.87539658686705,360.39920354613861]
[null,"Carbon",0,0,0,-4.2861709124638878,-1.9615891647931676,-2.4071770510085457,1.7002702625392772,-0.50940912500391278,0.32540714880718724,-0.85095873677863665,1.5419477753650312,1.788094189032563,2.6153839089374173,2.466891419409194,9.4697404901302207,6.6128393401182848,6.2435167269911176,8.6965998918735181,11.575873799230237,null,-6.1566886670117684,-1.3241800052063406,22.323961967943657]
[null,"Capex",0,0,0,26.910333422589929,26.910333422579697,26.910333422589702,-28.897952157490181,-28.897952157500185,-28.897952157490181,7.3007580133298688,7.3007580133298688,7.3007580133298688,-29.336180597101702,-29.336180597099883,-48.83005337369832,-5.144905075099814,-5.144905075099814,-5.144905075099814,-70.036438077298953,null,2.1378626084795558,-19.735383929485497,-93.915111179331063]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,11.220925712694982,8.8456761751300661,8.3758495113236187,-12.54434210013909,1.1966444280888702,2.9327305473001317,7.58919873125609,7.6294622212430845,15.391845612930354,-5.4946909283117051,-5.3087823119910205,0.34083789139996767,-6.4512035673111718,null,-2.6069051523995106,0.8265513097756243,0.71476887985092818]
[null,"Total",0,0,0,8.3963664093552275,11.201027299880565,11.960043890703346,0.59537562751485851,-13.981166265299052,-14.28551955838822,8.8053663543581706,29.862381104029065,46.816610383037066,15.227728017085042,-15.305447247583533,-26.788467823637063,-15.459425151493541,33.490406088261693,45.496337923813016,4.7707717936927843,null,5.8461885635066846,63.806285138987739,84.536943404382214]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,1.8509069494939467E-2,5.131296417905105,0.79380743306137447,5.2119106176626246,6.3253248563462421,5.704822675826108,11.170639109634067,25.251565849286862,43.101218360556459,67.434614281490823,26.614126872743441,47.061910726597375,44.130501843747879,30.956263230071499,36.524954225688134,37.244339389399556,null,18.068150852287694,131.36654068795994,241.19309291147849]
[null,"Opex",0,0,0,4.3482520791258139E-2,0.10493502077588346,-0.19563648670646216,-0.25215139331066894,0.2263886091304812,0.36338453741518606,0.55398002132460533,3.2981938714365242,-3.8791812569070316,3.09942229526132,-3.5782473344497703,-0.40142970146916923,-7.6760648102463165,3.8416216275518309,7.3404948405568575,8.6055034259497916,null,0.20745446857521962,6.3295159507301607E-2,5.9654584147937051]
[null,"Carbon",0,0,0,-1.084562206267492E-2,0.15392810781014532,5.3911268858655603E-2,0.2564359410108068,0.14655615050276083,0.41143147092651589,0.73472530581284445,2.6654212185669053,5.0297489045367456,7.776805052812449,7.1702974347285817,10.717452689921117,11.124134764666167,6.7271214039240022,8.2179770441802589,8.7660339766460993,null,0.77874163440996236,15.85607551854779,41.400896178573092]
[null,"Capex",0,0,0,0,0,0,0,0,0,0,9.0987436808200073,-22.236380882920457,-9.9554100644400023,-9.9554100644400023,-5.8713938687997143,35.85302477480036,35.85302477480036,-3.9106642136994196,-3.9106642136994196,null,0,-20.999321590149183,12.01068685404392]
[null,"EEU",0,0,0,0,0,0,0,0,-0.59141916557869934,-0.63236102815841377,-3.2073723104932625,10.929186610937037,0.68655104754736129,0.6930230043872001,-1.2679475663817108,1.5822837335482127,-1.9999669087336542,-0.35376131270471234,-1.1517124333318307,null,-0.43394255933162945,5.0207626407049126,3.2725387769571554]
[null,"Total",0,0,0,5.1145968223522686E-2,5.3901595464911338,0.65208221521356791,5.2161951653627625,6.6982696159794841,5.8882195185891106,11.826983408613103,37.106552309617037,32.944591736202753,69.041982612671944,20.94378991296945,50.238592279867902,85.013880306516299,75.378064127614039,47.819000584021119,49.553500144964197,null,18.620404395941247,131.30735241657075,303.84267313584621]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,1.8509069494939467E-2,5.131296417905105,0.79380743306137447,4.2500645542565962,6.1598037316632599,27.684674777620558,27.434846812880323,28.318498656357747,49.652996692298473,59.568577344314576,59.601476708326288,19.338511665224473,-19.561682972133099,-7.00996698547101,-13.239609781329818,2.9284704848687397,null,33.31374813723265,179.92808811148586,170.67931516924494]
[null,"Opex",0,0,0,4.3482520791258139E-2,0.10493502077588346,-0.19563648670646216,-0.3350076748729407,0.25640798881249793,-3.8431646798089787,6.8547070044241991,6.6918576002262853,12.137157596298493,6.8447292338187253,0.6758983556073872,-4.0591496259175983,-7.8958142659803343,4.1902697327577698,0.69355732098483713,-1.6943197998443793E-2,null,-2.9213482026449791,19.34791591535512,15.070890159817273]
[null,"Carbon",0,0,0,-1.084562206267492E-2,0.15392810781014532,5.3911268858655603E-2,0.44424006202433475,0.13468485131051011,2.4905806517900828,1.3554985641646908,1.4552927367801658,3.8844623690495155,3.9220627598959368,6.0649395139867011,3.9031799807618199,2.2015500045179124,3.111563470340343,2.4868134983412915,4.558970557567477,null,2.4428749239141343,13.225874606580474,22.269246174707394]
[null,"Capex",0,0,0,0,0,0,0,0,-26.81299372561989,24.119387133589953,24.119387133599957,39.464777692750431,29.817541945389166,-17.83645148495998,-11.854284988399741,-11.854284988399741,-11.854284988399741,38.016930158699324,38.016930158699324,null,-19.673523953613106,48.109190162903779,67.833350428356582]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-7.0935274485787119,-25.83468902560584,-15.91262677118322,13.270524512381883,10.082822807335468,6.2773809720587543,-2.247127299805701,-3.9178493850399221,-3.266221955391611,null,7.9371837348369692,-28.699724866940247,-24.121449427315412]
[null,"Total",0,0,0,5.1145968223522686E-2,5.3901595464911338,0.65208221521356791,4.3592969414079903,6.5508965717862679,10.336663728506554,41.842852203703998,53.491508678385443,79.304705324791072,84.240284512235178,61.776387605342279,17.411079839004422,-30.832851249936507,-13.809546070578339,24.039841811655712,42.221206047745483,null,21.098934639725666,231.91134392938503,251.73135250481084]
[]
[]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,1.5849768962198141E-2,4.9235183313653579,0.78701766422386754,17.451399026979743,4.9926076222598113,17.702532528910524,30.973780134567278,40.488594706907861,65.86149848992693,50.215482837374438,58.08358036903067,10.588272257250651,10.77526375737375,15.009377151745639,14.83624640444782,8.2550875189085673,null,35.296504069592018,196.56389517302276,229.74256480444515]
[null,"Opex",0,0,0,4.3482520790348644E-2,0.10493502077497396,-0.19563648670737166,-4.9261927438610655,5.1923552715479673,-7.7970810862389044,-5.9031931285562678,-2.4703790312405545,1.430745288325852,-4.4863774596333315,-1.5253151566230372,3.3648749872318149,-6.7446751700817913,-0.44399850102581695,5.0081801476198962,9.5150735757297298,null,-5.6826736871612384,-14.42371085729628,-8.9068109943787146]
[null,"Carbon",0,0,0,-1.1018139034376873E-2,0.13739685625915854,5.3277148170707278E-2,2.6160202369543413,-1.5079654270891751E-2,1.890351563955619,2.1725144116626893,3.3245009207081466,7.0997969882970438,4.1954411308159365,7.116404107481344,3.1444413800164739,4.1757005112716001,4.2396788295650936,4.8469224501506574,1.9937086064248888,null,3.5811498752157771,19.175883291021311,29.469720659572129]
[null,"Capex",0,0,0,0,0,0,-26.097801576000165,21.55619185434989,-20.602192430419564,-15.106583284830776,1.7335983705197577,11.7765458506301,-7.5624242869889713,-7.5624242869907903,37.874347426699387,-9.7796460038007353,-9.7796460037006909,-57.433639434100769,-57.433639434100769,null,-19.259081611457407,-30.494854094465332,-79.771720754130513]
[null,"EEU",0,0,0,0,0,0,7.8266062473839355,-19.52454394397882,7.1024371149081773,4.9024793649709864,1.0084037531064283,-3.4992638868167347,15.887427871098282,15.975050727501873,-9.6112493767603837,9.1302341120302692,-0.3557195101321966,-0.23644080846750981,1.9374088228695605,null,-3.46424444839707,18.413745637505755,18.624596464275964]
[null,"Total",0,0,0,4.8314150718169913E-2,5.1658502083994904,0.64465832568720316,-3.1299688085432109,12.201531149907957,-1.7039523088841477,17.038997497813909,44.084718720001639,82.669322730363191,58.249550092666354,72.087295760400053,45.360686674437943,7.5568772067930929,8.669691966452028,-32.978731240349902,-35.732360910168026,null,10.471654197792079,189.23495914978818,189.15835017978398]
[]
[]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,0,3.5522804600195741,0.73250874570339874,3.7479092824855798,4.1099560711240883,11.846840526025062,9.6761461606856756,39.199101262846966,47.068460830891638,45.79900541246721,36.693308988874634,-14.288381039340834,2.4379886957088956,0.24131221901302524,1.45641092524329E-2,17.957463347977864,null,18.346185935068217,135.15669801807817,137.51707749014238]
[null,"Opex",0,0,0,0,0.19941362356075842,-0.12657819361811562,-0.31609648698758974,3.8989940536339418E-2,-4.5512101984977562,5.7892235342678759,3.5233831975856447,4.8813999308649727,1.3138156911936676,4.0452914650250023,7.7308334986819318,-1.1299473760900582,-0.3338281224905586,-3.8323275283801195E-2,1.0147230043639865,null,-3.493273975559184,9.5937372827790544,13.877723831774849]
[null,"Carbon",0,0,0,0,9.4393406535175473E-2,5.3464364700857914E-2,0.27050286131566281,-0.11589925763718156,2.1009807906693823,0.2883305101016731,2.2423784923739731,3.4089353608738975,2.4269654127372178,2.371104685513842,-1.0139661267593283,2.1101487296556343,1.2765057967703228,1.8960949851854707,4.6053175528376755,null,1.7891222568788478,8.802046265227462,13.541294486048638]
[null,"Capex",0,0,0,0,0,0,0,0,-26.81299372561989,24.119387133589953,35.521781448739603,40.631058461260182,21.292088323640201,21.292088323640201,66.728860037299455,13.637079266700312,65.947229607500049,18.293236177200015,23.731023517499125,null,-19.673523953613106,75.412725331481496,182.04538008719146]
[null,"EEU",0,0,0,0,0,0,0,0,10.817566704524783,-17.921587311355168,-4.7848926445739082,-13.938632728520304,4.5417463749412121,4.5656366952875587,-20.038093474605382,4.7065641032356815,-4.7370644060351097,-1.58621932805546,4.8167727410761643,null,7.9371837348369692,-11.544934024912843,-21.779177977756856]
[null,"Total",0,0,0,0,3.846087490115508,0.65939491678614104,3.7023156568136528,4.0330467540232462,-6.5988159028984192,21.95150002729001,75.701751756972271,82.051221855370386,75.373621214979508,68.967430158341244,39.119252895275842,21.761833419210465,62.394155094757728,18.579352668298657,52.125300163754815,null,4.9056939976117464,217.42027287265333,325.20229791740047]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-19.40263648180553,-14.087978531030785,-15.634384696991674,13.207955092239899,-0.95434891632203289,1.9330901413236461,7.9936355842110061,20.513116979017468,36.031671625286435,30.672577324758549,-2.8290259873228933,17.604630854874586,-12.61050565544042,18.3694244831579,18.099081370630984,21.584953753351101,null,-30.413600857070559,31.013220423098666,65.455597604622312]
[null,"Opex",0,0,0,12.034295513628422,12.282811583521834,21.277363233069082,11.502096207746035,10.914761709265804,11.780466791561594,11.554422505138973,25.20985943731921,15.628042453346097,22.52917209026964,14.684349528874918,8.5084672566035806,25.10534717210794,16.081015680975725,32.837824468573672,24.345584918875829,null,64.111172932742576,123.38905301180679,182.24858527314535]
[null,"Carbon",0,0,0,1.2021238472357254E-2,-0.5776400695874031,-0.96672012383857009,3.6141786877824984,0.22164074987210824,1.2625447125897153,1.9278433739322054,3.6264730787173676,6.1269456653488987,4.629104868414629,2.6843741649174717,8.8504396566082733,4.8193339308079999,7.2851325305673527,7.5042052653131464,9.4112013867257929,null,2.6730874176069896,15.196645711965488,36.253294314573303]
[null,"Capex",0,0,0,13.021242610269837,13.021242610269837,13.021242610269837,-24.959956969390078,-24.959956969400082,-24.959956969390078,-24.959956969390078,-15.861213288580075,-53.842412868229985,-6.837850934751259,-6.837850934760354,-38.583772298399708,5.1013760002006165,5.1013760002006165,-34.662312988300982,-47.683555598499879,null,-23.983487017340732,-96.770599811629282,-157.48010694514099]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,6.2318767911221862,5.90037725749713,6.3554693344932147,-12.11280656038732,3.7055365397555562,-6.3244065384069827,-6.3690119661594196,11.403679095866856,-8.8862057161317942,4.8555318056793801,-3.6350757657085531,2.3553584999687196,null,4.3086400327468244,-5.0087123478967035,-1.3530003786025695]
[null,"Total",0,0,0,1.9192764658179335,8.3155123416085814,10.787861013289881,11.109580083601458,-8.5460266354620167,-4.0834780664179924,2.8714138283853217,21.375429646086651,7.6497834155070024,44.668596810284576,1.332834805549723,7.7834445655535873,13.529345731544343,51.69248050058097,20.143722350508266,10.013542960421564,null,16.695812508685105,67.819606987344955,125.12436986859744]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-23.486061835529654,-35.253107256409294,-38.875960724540619,-10.680253526987599,-20.20314327992628,-21.430640536564624,-23.18119987686805,-11.232290948568334,0.34699519374544252,-8.827409050127244E-2,-23.707804557749114,-27.173893591464093,-51.498103162377902,-10.709779037061821,-1.0582883731901802,14.04693350625206,null,-121.23594342583138,-159.83609882296309,-204.9858798102199]
[null,"Opex",0,0,0,12.624062473495542,32.408713865931531,41.300478634300816,27.25238533675838,26.78366212200126,27.341816475535779,38.081109054814078,31.055321835813629,34.44803243962906,34.447600064494509,27.642184266613185,24.353893038464776,40.065434674177595,48.410355785423235,42.662093588829521,55.635606132820612,null,133.70786320026977,243.87539658686705,360.39920354613861]
[null,"Carbon",0,0,0,-4.2861709124638878,-1.9615891647931676,-2.4071770510085457,1.7002702625392772,-0.50940912500391278,0.32540714880718724,-0.85095873677863665,1.5419477753650312,1.788094189032563,2.6153839089374173,2.466891419409194,9.4697404901302207,6.6128393401182848,6.2435167269911176,8.6965998918735181,11.575873799230237,null,-6.1566886670117684,-1.3241800052063406,22.323961967943657]
[null,"Capex",0,0,0,26.910333422589929,26.910333422579697,26.910333422589702,-28.897952157490181,-28.897952157500185,-28.897952157490181,7.3007580133298688,7.3007580133298688,7.3007580133298688,-29.336180597101702,-29.336180597099883,-48.83005337369832,-5.144905075099814,-5.144905075099814,-5.144905075099814,-70.036438077298953,null,2.1378626084795558,-19.735383929485497,-93.915111179331063]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,11.220925712694982,8.8456761751300661,8.3758495113236187,-12.54434210013909,1.1966444280888702,2.9327305473001317,7.58919873125609,7.6294622212430845,15.391845612930354,-5.4946909283117051,-5.3087823119910205,0.34083789139996767,-6.4512035673111718,null,-2.6069051523995106,0.8265513097756243,0.71476887985092818]
[null,"Total",0,0,0,8.3963664093552275,11.201027299880565,11.960043890703346,0.59537562751485851,-13.981166265299052,-14.28551955838822,8.8053663543581706,29.862381104029065,46.816610383037066,15.227728017085042,-15.305447247583533,-26.788467823637063,-15.459425151493541,33.490406088261693,45.496337923813016,4.7707717936927843,null,5.8461885635066846,63.806285138987739,84.536943404382214]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,2.1145431748027477,8.6558048201109159,11.01976763636776,50.377103065112806,81.236145245622538,128.89106572889045,151.75229304098048,178.69256860524933,224.73806814672923,278.11843200044871,166.72814621557092,151.51390350400686,157.99197284129798,128.73082366284598,136.00514959113707,150.48561958568234,null,213.9542277636375,873.48858534249268,1278.2658578184496]
[null,"Opex",0,0,0,-0.40169819068159995,1.7377317889440747E-2,1.7363408182063722E-2,-6.9732790576927073,0.27762407689260726,0.2175294658400162,7.085250719484975,-0.9933274906634324,8.8332784048361646E-2,7.3261421908146076,8.0108859349484192,12.320822575590682,3.772900577463588,11.679240009010755,16.266518216762961,29.951702142167051,null,-5.4317956539771437,8.6024988314354651,48.977062571536521]
[null,"Carbon",0,0,0,8.1494146773025022E-2,0.26918718495483063,-3.4412939774995266E-2,5.5832505193708926,5.0513560364303771,9.9319958680807758,11.261470736107128,14.287849837357726,21.351556880107808,30.148379151490133,26.889638544326544,30.292314420956245,33.409730334363815,29.245518840702516,31.80380998058763,34.614605310422235,null,15.78152645087979,83.570428039548517,172.34184826193871]
[null,"Capex",0,0,0,0,0,0,-31.262318633240284,-15.592881263509298,-24.546277052009827,-8.8768396822697468,12.473952585599363,-5.1918547506402319,-23.575829239840459,-2.225036971960435,5.7673888744993747,5.7673888744993747,5.7673888745011936,-33.996300114000405,-71.977499693599384,null,-54.423677806967795,-72.057609317204793,-117.81720378193833]
[null,"EEU",0,0,0,0,0,0,15.410216126461862,3.1166168410357855,3.5058930168359481,-10.115742633994714,2.5914828476424603,10.715051032941091,2.6392876147485964,-10.894570526254057,-11.905890051020481,-0.34860954981814984,-1.9108856852055744,-3.5087005192041651,-12.332188534977561,null,17.051467714599625,13.703398506985428,-2.9725195362221513]
[null,"Total",0,0,0,1.7943391308941727,8.9423693229551873,11.002718104774829,33.134972020012569,74.088860936472003,118.00020702763737,151.1064321803081,207.05252638518544,251.70115409318626,294.65641171766157,188.50906319663139,187.98853932403267,200.59338307780661,173.51208570185486,146.5704771552831,130.7422388096947,null,186.931748468172,907.3073014032575,1378.7950453337646]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,2.1145431748027477,8.6558048201109159,11.01976763636776,60.850773258564232,77.074905719818389,121.08140973471313,159.13733937082122,156.63672364764534,180.40605400689049,226.87510166517339,243.25194826605141,187.51007489804272,147.64398032545012,107.72542920317483,106.79940220426897,118.76798636957847,null,213.29615799172018,848.13048405312634,1224.5001530533107]
[null,"Opex",0,0,0,-0.40169819068159995,1.7377317889440747E-2,1.7363408182063722E-2,-1.5210386543785717,4.118398149841596,0.86194993390017771,3.0221881273628242,8.1266273620294669,16.009851096552666,8.5815690729059497,19.634239026816431,14.450332470885769,12.420796156424331,22.165185693116655,11.50995082143254,16.740042645584253,null,2.243175490844755,38.163778396026977,81.206656775408661]
[null,"Carbon",0,0,0,8.1494146773025022E-2,0.26918718495483063,-3.4412939774995266E-2,4.5703153019333627,5.2364077836134015,9.156360394220826,12.02672437406261,11.524214655904814,16.381289520310645,22.616121018317074,27.641820747729241,28.617266511571188,28.463743299270618,24.438637817339952,25.287947815573204,27.141265186001249,null,14.556791191224375,73.354542819399569,148.20016305079443]
[null,"Capex",0,0,0,0,0,0,-14.452878223989956,11.146185403419622,7.037755090200335,19.473181143109286,19.473181143110196,38.184164977040382,26.276715967938799,55.27439668299121,32.659973121299117,32.659973121299117,32.659973121300936,82.531188268400001,82.531188268400001,null,2.2685292475307324,105.63010537493831,249.51864874730828]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,0.83317396013163858,3.2086540546011122E-2,-3.3160475972197894,-10.612172163223875,9.0390081013810857,-8.1349763790921799,6.7854718329988728,4.1072141861334828,-3.4369019978336404,2.4148807671929582,-2.3868649409402707,null,7.2578538006385553,-1.2597312844153381,3.3025896952167715]
[null,"Total",0,0,0,1.7943391308941727,8.9423693229551873,11.002718104774829,60.936011224354623,94.43715660883332,138.9706491131661,193.69151955590195,192.44469921147004,240.3691874375703,293.38851582571635,337.6674283444961,270.02311883479769,225.29570708857767,183.55232383709873,228.54336987686767,242.79361752862371,null,239.62250772195858,1064.0191793590759,1706.728211322039]
[]
[]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,2.0870568868622286,8.6169935093812455,8.485334733564514,51.810906410646112,73.919472789061729,109.61701563005045,141.47594415351352,151.66102773191449,174.29505174271139,190.5544312129291,205.60887692105942,134.1998641981412,115.91656611953238,105.63342933719787,111.09294469504812,123.64818626885062,null,193.26445750542604,761.64725586475868,1091.5834428292599]
[null,"Opex",0,0,0,-0.36445467948306032,3.6656517790106591E-2,-0.31479149498045444,-1.4241631602317284,4.807489368122333,-0.74468206639994605,5.8306529825376856,8.0536920313934388,10.106737996359698,4.2441542759179356,11.704118310853119,16.830729820459965,16.794876172515615,16.582763702603188,28.189530842079876,25.152883278106856,null,1.4422668381026704,27.72485970982331,84.956210742305871]
[null,"Carbon",0,0,0,8.1534349350079083E-2,0.25828754242508012,-6.6099879163175501E-2,4.0399435234951966,4.3542279642686594,7.4094244772608135,9.2072339644972772,9.8638083885507513,14.96257498834791,16.883679420388148,21.540427594754362,23.268637595635653,23.710820060654953,24.42698556089033,26.324308790899124,27.165119914454635,null,12.153285711471472,59.441401255657638,128.9172881020659]
[null,"Capex",0,0,0,0,0,0,-14.452878223989956,11.146185403419622,1.2487546601596478,26.847818287579685,43.687999942930219,39.150041208099537,24.569134993160333,42.515634482870155,71.513315198000782,71.513315197900738,71.513315197898919,-26.011893379500179,-26.011893379500179,null,-1.9790396660091156,114.86162726053941,211.10286843737231]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-12.575618062688214,-6.1519221124009,-3.9349889632278021,11.472769919972308,0.69315672003701678,-12.736576225070024,-12.723961628982714,-5.8475960596579704,-5.1217333552266311,3.5583257191829993,null,9.2717502808094476,1.3027717172003195,-17.802316496368334]
[null,"Total",0,0,0,1.8041365567292473,8.9119375695964322,8.104443359420884,51.46264809214518,91.088635077012654,121.10842084376134,170.78603132543995,207.11460598238799,234.57941697229074,247.72416982236783,282.06221402957408,233.07597058716757,215.21161592162096,212.30889773893233,134.4731575933003,153.51262180109492,null,214.15272066980049,964.97791580797934,1498.7574936146357]
[]
[]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,2.1620611582666243,6.6175573797013385,6.4121919996380257,44.098827871628373,62.720197564658065,92.827938877212773,109.5077960725331,147.71711506342581,175.61075558872631,211.34455882357071,223.10941982254704,118.24827692612052,103.86442278071343,83.984610033643548,88.301745966770795,98.317303631580216,null,163.07469622052076,731.06882837778596,1007.0244178335064]
[null,"Opex",0,0,0,-0.38323473314358125,-0.13286106572286371,-0.4307904617044187,-3.0327213432665303,3.5546947319899118,-1.4898978852779692,9.9801748883446635,13.908676373380331,7.9970507953948982,0.66266399148844357,5.9998512040074274,10.079267818530752,11.88990403146363,5.2640721171856057,7.9010824779625182,30.502417013126433,null,-1.5736802276136386,24.450765358768439,60.376766132280068]
[null,"Carbon",0,0,0,7.9637220328038438E-2,0.22212559157549094,-5.5930987191572967E-2,3.5280161151355287,3.2266811587462598,7.1156996080477484,6.0125489074706024,9.1296169290079661,14.700782050264991,21.536296921511621,24.38308870863699,19.833691949007743,21.461799708895171,19.560110440770814,21.756208668091233,24.077416553297837,null,10.655300057395067,59.733558997800799,119.08492040763039]
[null,"Capex",0,0,0,0,0,0,-14.452878223989956,11.146185403419622,1.2487546601596478,52.94561986357985,69.785801518939479,43.108152054480342,4.1703333931800444,16.327832452860093,45.325513167899771,45.325513167899771,97.635663508699508,0.11045493130040995,5.5482422715995199,null,-1.9790396660091156,124.63641309292341,235.17865322918291]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-23.190065999687292,-10.421736114767562,-6.3437203276051335,14.174237021752973,7.55649613327639,-8.1666366883572579,-8.1526538826328334,-4.1641649616840226,1.8411001145323986,-14.97107672044632,null,9.2717502808094476,-4.7732837149465093,-23.465958676733663]
[null,"Total",0,0,0,1.8584636454510814,6.7068219055539657,5.925470550742034,41.630083961732971,77.50901841095417,103.28040340283258,155.25607373224091,230.11947376998603,235.07302016126141,251.88809015150377,277.37668832132795,185.32011317320155,174.38898580633918,202.28029113861544,119.91059215865735,143.47430274915769,null,179.44902666510251,935.11628211233199,1398.1987989258664]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-17.508329591138136,-12.57940502052179,-13.300908780006921,26.15796610085772,48.127469678700891,97.351841487100046,132.72236337252161,157.82796321851356,208.88460500819656,245.08414286255766,184.19230033872213,127.88299016610108,100.19354693335094,120.4740964041074,121.35720397315822,122.45857053665236,null,91.869225762458427,702.79700375814957,1033.0715184673543]
[null,"Opex",0,0,0,11.886068495128711,12.142588762194464,20.933195853540383,11.033938550078346,18.61249079649042,19.517759984041732,16.549346610860994,22.115930837082487,21.501997597191803,31.316480724897701,18.786632224473578,14.57028040933892,31.039821994018894,37.261922493015845,40.055950848177417,46.932365014592506,null,74.738825806194086,147.47877101465986,240.8156716564051]
[null,"Carbon",0,0,0,8.3131203019036093E-2,-0.52478733682465872,-1.225027434959884,4.0444234851732404,3.5936016029527877,8.3254162482194829,10.60126707509437,14.016819309372806,21.265782588833702,28.087362281485127,28.692606498402995,30.239083222885938,26.605440552271205,30.988793610401558,32.594471701468422,33.667255910335314,null,10.65054522113452,77.525028846338145,163.24485337771037]
[null,"Capex",0,0,0,13.021242610269837,13.021242610269837,13.021242610269837,-24.959956969390078,-9.2905195996600014,-18.243915388160531,-40.55567759808946,-19.204885330210345,-41.51664754013018,-23.394541505500456,-52.276997404340364,-71.770870180898783,-28.085721882300277,-28.085721882300277,-67.849410870800057,-80.870653481098998,null,-7.1561674806919164,-123.79052220673071,-277.06937028122661]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,-6.2871942228127082,-5.2487031717347179,2.9884956384642152,-5.8566143138354221,-1.2814681567115187,-16.355459230145122,2.0837034590348154,11.592530900052513,-8.7141491300122631,-6.5719124219680616,-2.6182854782376701,-11.065323592712716,null,-13.378912790687712,-25.290303604126638,-34.223500608695794]
[null,"Total",0,0,0,3.7364663025322962,9.7367157635529509,12.518862239624621,24.021678231942332,54.755848255671388,101.70239915946601,122.30579509885173,168.89921372092309,208.85426949738036,264.7379851332949,181.47824511629315,112.51401451747967,121.03893846732851,154.06717820325647,123.53993017376634,111.12221438776847,null,156.72351651840742,778.71997780829008,1125.8391726115474]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-21.949952731056783,-34.062775596792562,-39.144313029071327,3.4233379677084486,39.828988053981902,71.070205748751505,107.0743263012173,130.70203246347364,179.03715409773849,221.51875628764265,167.28323125018574,99.934219286497864,80.218418858418772,92.604365547769021,93.584798515183365,101.07067319093994,null,5.4317350391376902,534.33088149464936,794.79752289048588]
[null,"Opex",0,0,0,12.479866996885903,32.356101262760603,40.767342710288176,32.713962703259313,28.743369204196824,27.600630982475195,35.154560510690317,32.350124200605023,32.884842944613411,38.982599548807229,25.805691834751087,32.102616031948855,47.925848521247644,47.762791129026482,56.73956192773403,64.082872302635224,null,139.07507522106926,248.78544583697871,386.0793699808977]
[null,"Carbon",0,0,0,-4.2338682703589825,-1.9917236934539915,-2.687525709514091,2.3240701105913217,4.2371358062927698,8.2345374012703587,9.6710611443161838,12.322867536177569,19.490181629295932,26.914568833167323,28.887435451598208,28.154838700072503,25.570835232944432,27.94715442627745,30.046592232801686,32.108088285865847,null,3.5335097291705408,66.783697581770426,146.7852910512147]
[null,"Capex",0,0,0,26.910333422589929,26.910333422579697,26.910333422589702,-11.070866157080218,-38.053942300330164,-51.266960829429991,-35.59752345968991,-14.24673119181989,-36.558493401739725,-62.652865162741364,-91.535321061579452,-74.830483667299632,-31.145335368799351,-31.145335368699307,-70.90902435730095,-97.819357779799248,null,-7.2162081427126248,-163.01335675052729,-332.05092678395857]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Total",0,0,0,9.8405826793233651,12.308611827665544,10.878207003654452,23.574874830433217,40.643356209202935,63.623505584047706,113.17653855768448,160.59283275784739,203.10779098438269,229.92857282447932,147.50666947462557,95.242600015489046,111.39549280604734,135.35437422617323,104.98680753215703,86.51755694222858,null,123.86565808942927,686.65357051099602,984.68880997775591]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-0.48883518832326445,6.9535026977318921,11.01976763636776,50.377103065112806,81.236145245622538,128.89106572889045,151.75229304098048,178.69256860524933,224.73806814672923,278.11843200044871,166.72814621557092,151.51390350400686,157.99197284129798,128.73082366284598,136.00514959113707,150.48561958568234,null,210.25224121440326,869.78659879325846,1274.5638712692153]
[null,"Opex",0,0,0,-0.12584293305189931,-0.11599981424114958,1.7363408182063722E-2,-6.9732790576927073,0.27762407689260726,0.2175294658400162,7.085250719484975,-0.9933274906634324,8.8332784048361646E-2,7.3261421908146076,8.0108859349484192,12.320822575590682,3.772900577463588,11.679240009010755,16.266518216762961,29.951702142167051,null,-5.3037037000724547,8.7305907853401532,49.105154525441208]
[null,"Carbon",0,0,0,-9.8103163680889338E-3,0.15041680680548097,-3.4412939774995266E-2,5.5832505193708926,5.0513560364303771,9.9319958680807758,11.261470736107128,14.287849837357726,21.351556880107808,30.148379151490133,26.889638544326544,30.292314420956245,33.409730334363815,29.245518840702516,31.80380998058763,34.614605310422235,null,15.601958414701883,83.390860003370619,172.16228022576081]
[null,"Capex",0,0,0,0,0,0,-31.262318633240284,-15.592881263509298,-24.546277052009827,-8.8768396822697468,12.473952585599363,-5.1918547506402319,-23.575829239840459,-2.225036971960435,5.7673888744993747,5.7673888744993747,5.7673888745011936,-33.996300114000405,-71.977499693599384,null,-54.423677806967795,-72.057609317204793,-117.81720378193833]
[null,"EEU",0,0,0,0,0,0,15.410216126461862,3.1166168410357855,3.5058930168359481,-10.115742633994714,2.5914828476424603,10.715051032941091,2.6392876147485964,-10.894570526254057,-11.905890051020481,-0.34860954981814984,-1.9108856852055744,-3.5087005192041651,-12.332188534977561,null,17.051467714599625,13.703398506985428,-2.9725195362221513]
[null,"Total",0,0,0,-0.62448843774325269,6.9879196902962235,11.002718104774829,33.134972020012569,74.088860936472003,118.00020702763737,151.1064321803081,207.05252638518544,251.70115409318626,294.65641171766157,188.50906319663139,187.98853932403267,200.59338307780661,173.51208570185486,146.5704771552831,130.7422388096947,null,183.17828583666451,903.55383877174995,1375.0415827022571]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-0.48883518832326445,6.9535026977318921,11.01976763636776,60.850773258564232,77.074905719818389,121.08140973471313,159.13733937082122,156.63672364764534,180.40605400689049,226.87510166517339,243.25194826605141,187.51007489804272,147.64398032545012,107.72542920317483,106.79940220426897,118.76798636957847,null,209.59417144248596,844.42849750389212,1220.7981665040766]
[null,"Opex",0,0,0,-0.12584293305189931,-0.11599981424114958,1.7363408182063722E-2,-1.5210386543785717,4.118398149841596,0.86194993390017771,3.0221881273628242,8.1266273620294669,16.009851096552666,8.5815690729059497,19.634239026816431,14.450332470885769,12.420796156424331,22.165185693116655,11.50995082143254,16.740042645584253,null,2.371267444749444,38.291870349931663,81.334748729313347]
[null,"Carbon",0,0,0,-9.8103163680889338E-3,0.15041680680548097,-3.4412939774995266E-2,4.5703153019333627,5.2364077836134015,9.156360394220826,12.02672437406261,11.524214655904814,16.381289520310645,22.616121018317074,27.641820747729241,28.617266511571188,28.463743299270618,24.438637817339952,25.287947815573204,27.141265186001249,null,14.377223155046469,73.174974783221671,148.02059501461653]
[null,"Capex",0,0,0,0,0,0,-14.452878223989956,11.146185403419622,7.037755090200335,19.473181143109286,19.473181143110196,38.184164977040382,26.276715967938799,55.27439668299121,32.659973121299117,32.659973121299117,32.659973121300936,82.531188268400001,82.531188268400001,null,2.2685292475307324,105.63010537493831,249.51864874730828]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,0.83317396013163858,3.2086540546011122E-2,-3.3160475972197894,-10.612172163223875,9.0390081013810857,-8.1349763790921799,6.7854718329988728,4.1072141861334828,-3.4369019978336404,2.4148807671929582,-2.3868649409402707,null,7.2578538006385553,-1.2597312844153381,3.3025896952167715]
[null,"Total",0,0,0,-0.62448843774325269,6.9879196902962235,11.002718104774829,60.936011224354623,94.43715660883332,138.9706491131661,193.69151955590195,192.44469921147004,240.3691874375703,293.38851582571635,337.6674283444961,270.02311883479769,225.29570708857767,183.55232383709873,228.54336987686767,242.79361752862371,null,235.86904509045112,1060.2657167275684,1702.9747486905314]
[]
[]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-0.45383350261681699,6.4357511004564003,8.485334733564514,51.810906410646112,73.919472789061729,109.61701563005045,141.47594415351352,151.66102773191449,174.29505174271139,190.5544312129291,205.60887692105942,134.1998641981412,115.91656611953238,105.63342933719787,111.09294469504812,123.64818626885062,null,189.21367074535195,757.59646910468462,1087.5326560691858]
[null,"Opex",0,0,0,-0.16997004694258067,-3.8259882824604574E-2,-0.31479149498045444,-1.4241631602317284,4.807489368122333,-0.74468206639994605,5.8306529825376856,8.0536920313934388,10.106737996359698,4.2441542759179356,11.704118310853119,16.830729820459965,16.794876172515615,16.582763702603188,28.189530842079876,25.152883278106856,null,1.5486713604616742,27.831264232182313,85.062615264664871]
[null,"Carbon",0,0,0,5.4628491526500511E-3,0.23479257395524655,-6.6099879163175501E-2,4.0399435234951966,4.3542279642686594,7.4094244772608135,9.2072339644972772,9.8638083885507513,14.96257498834791,16.883679420388148,21.540427594754362,23.268637595635653,23.710820060654953,24.42698556089033,26.324308790899124,27.165119914454635,null,12.067211660867265,59.355327205053428,128.8312140514617]
[null,"Capex",0,0,0,0,0,0,-14.452878223989956,11.146185403419622,1.2487546601596478,26.847818287579685,43.687999942930219,39.150041208099537,24.569134993160333,42.515634482870155,71.513315198000782,71.513315197900738,71.513315197898919,-26.011893379500179,-26.011893379500179,null,-1.9790396660091156,114.86162726053941,211.10286843737231]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-12.575618062688214,-6.1519221124009,-3.9349889632278021,11.472769919972308,0.69315672003701678,-12.736576225070024,-12.723961628982714,-5.8475960596579704,-5.1217333552266311,3.5583257191829993,null,9.2717502808094476,1.3027717172003195,-17.802316496368334]
[null,"Total",0,0,0,-0.6183407004067476,6.6322837915870423,8.104443359420884,51.46264809214518,91.088635077012654,121.10842084376134,170.78603132543995,207.11460598238799,234.57941697229074,247.72416982236783,282.06221402957408,233.07597058716757,215.21161592162096,212.30889773893233,134.4731575933003,153.51262180109492,null,210.12226438148122,960.94745951966013,1494.7270373263163]
[]
[]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-0.18518118731572031,5.9591272947841389,6.4121919996380257,44.098827871628373,62.720197564658065,92.827938877212773,109.5077960725331,147.71711506342581,175.61075558872631,211.34455882357071,223.10941982254704,118.24827692612052,103.86442278071343,83.984610033643548,88.301745966770795,98.317303631580216,null,160.4748296581854,728.46896181545048,1004.424551271171]
[null,"Opex",0,0,0,-0.17346953989545,-5.4389589616221201E-2,-0.4307904617044187,-3.0327213432665303,3.5546947319899118,-1.4898978852779692,9.9801748883446635,13.908676373380331,7.9970507953948982,0.66266399148844357,5.9998512040074274,10.079267818530752,11.88990403146363,5.2640721171856057,7.9010824779625182,30.502417013126433,null,-1.3248111030702927,24.699634483311783,60.625635256823408]
[null,"Carbon",0,0,0,-3.9685513257836647E-4,0.12803052791736036,-5.5930987191572967E-2,3.5280161151355287,3.2266811587462598,7.1156996080477484,6.0125489074706024,9.1296169290079661,14.700782050264991,21.536296921511621,24.38308870863699,19.833691949007743,21.461799708895171,19.560110440770814,21.756208668091233,24.077416553297837,null,10.50632946564988,59.584588406055609,118.93594981588521]
[null,"Capex",0,0,0,0,0,0,-14.452878223989956,11.146185403419622,1.2487546601596478,52.94561986357985,69.785801518939479,43.108152054480342,4.1703333931800444,16.327832452860093,45.325513167899771,45.325513167899771,97.635663508699508,0.11045493130040995,5.5482422715995199,null,-1.9790396660091156,124.63641309292341,235.17865322918291]
[null,"EEU",0,0,0,0,0,0,11.488839542225556,-3.1387404478596892,3.5779081426903829,-23.190065999687292,-10.421736114767562,-6.3437203276051335,14.174237021752973,7.55649613327639,-8.1666366883572579,-8.1526538826328334,-4.1641649616840226,1.8411001145323986,-14.97107672044632,null,9.2717502808094476,-4.7732837149465093,-23.465958676733663]
[null,"Total",0,0,0,-0.35904758234374867,6.0327682330852781,5.925470550742034,41.630083961732971,77.50901841095417,103.28040340283258,155.25607373224091,230.11947376998603,235.07302016126141,251.88809015150377,277.37668832132795,185.32011317320155,174.38898580633918,202.28029113861544,119.91059215865735,143.47430274915769,null,176.94905863556531,932.6163140827947,1395.6988308963291]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-19.215547949586835,-13.305783072506529,-13.300908780006921,26.15796610085772,48.127469678700891,97.351841487100046,132.72236337252161,157.82796321851356,208.88460500819656,245.08414286255766,184.19230033872213,127.88299016610108,100.19354693335094,120.4740964041074,121.35720397315822,122.45857053665236,null,89.769892764237881,700.697670759929,1030.9721854691338]
[null,"Opex",0,0,0,12.00871221997204,11.987948788224458,20.933195853540383,11.033938550078346,18.61249079649042,19.517759984041732,16.549346610860994,22.115930837082487,21.501997597191803,31.316480724897701,18.786632224473578,14.57028040933892,31.039821994018894,37.261922493015845,40.055950848177417,46.932365014592506,null,74.715500018378364,147.45544522684415,240.79234586858936]
[null,"Carbon",0,0,0,8.9488150694023716E-3,-0.53828775578642762,-1.225027434959884,4.0444234851732404,3.5936016029527877,8.3254162482194829,10.60126707509437,14.016819309372806,21.265782588833702,28.087362281485127,28.692606498402995,30.239083222885938,26.605440552271205,30.988793610401558,32.594471701468422,33.667255910335314,null,10.574532565216535,77.449016190420153,163.16884072179241]
[null,"Capex",0,0,0,13.021242610269837,13.021242610269837,13.021242610269837,-24.959956969390078,-9.2905195996600014,-18.243915388160531,-40.55567759808946,-19.204885330210345,-41.51664754013018,-23.394541505500456,-52.276997404340364,-71.770870180898783,-28.085721882300277,-28.085721882300277,-67.849410870800057,-80.870653481098998,null,-7.1561674806919164,-123.79052220673071,-277.06937028122661]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,7.745307065223102,-6.2871942228127082,-5.2487031717347179,2.9884956384642152,-5.8566143138354221,-1.2814681567115187,-16.355459230145122,2.0837034590348154,11.592530900052513,-8.7141491300122631,-6.5719124219680616,-2.6182854782376701,-11.065323592712716,null,-13.378912790687712,-25.290303604126638,-34.223500608695794]
[null,"Total",0,0,0,2.0777092809772917,8.8421973186364369,12.518862239624621,24.021678231942332,54.755848255671388,101.70239915946601,122.30579509885173,168.89921372092309,208.85426949738036,264.7379851332949,181.47824511629315,112.51401451747967,121.03893846732851,154.06717820325647,123.53993017376634,111.12221438776847,null,154.52484507645318,776.52130636633592,1123.6405011695933]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-23.300180985582756,-35.109215049934846,-39.144313029071327,3.4233379677084486,39.828988053981902,71.070205748751505,107.0743263012173,130.70203246347364,179.03715409773849,221.51875628764265,167.28323125018574,99.934219286497864,80.218418858418772,92.604365547769021,93.584798515183365,101.07067319093994,null,3.3740151808240983,532.27316163633577,792.73980303217218]
[null,"Opex",0,0,0,12.409908541048935,32.1943536119079,40.767342710288176,32.713962703259313,28.743369204196824,27.600630982475195,35.154560510690317,32.350124200605023,32.884842944613411,38.982599548807229,25.805691834751087,32.102616031948855,47.925848521247644,47.762791129026482,56.73956192773403,64.082872302635224,null,138.87792328664798,248.58829390255744,385.88221804647651]
[null,"Carbon",0,0,0,-4.2861459071528998,-1.9655499328412702,-2.687525709514091,2.3240701105913217,4.2371358062927698,8.2345374012703587,9.6710611443161838,12.322867536177569,19.490181629295932,26.914568833167323,28.887435451598208,28.154838700072503,25.570835232944432,27.94715442627745,30.046592232801686,32.108088285865847,null,3.5099903930157228,66.760178245615606,146.76177171505989]
[null,"Capex",0,0,0,26.910333422589929,26.910333422579697,26.910333422589702,-11.070866157080218,-38.053942300330164,-51.266960829429991,-35.59752345968991,-14.24673119181989,-36.558493401739725,-62.652865162741364,-91.535321061579452,-74.830483667299632,-31.145335368799351,-31.145335368699307,-70.90902435730095,-97.819357779799248,null,-7.2162081427126248,-163.01335675052729,-332.05092678395857]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Total",0,0,0,8.3681183321665067,11.126598484283278,10.878207003654452,23.574874830433217,40.643356209202935,63.623505584047706,113.17653855768448,160.59283275784739,203.10779098438269,229.92857282447932,147.50666947462557,95.242600015489046,111.39549280604734,135.35437422617323,104.98680753215703,86.51755694222858,null,121.58726696053957,684.37517938210624,982.41041884886613]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,11.851343408928642,22.91129011323028,26.268138873595717,112.68687081755502,148.49704864141768,177.98630493050541,213.42638801757971,236.48627961589898,300.253286971541,345.18205550975023,252.03821577434087,215.65660426084526,223.56833205190276,188.42247201225427,194.16340933372135,209.79208184559911,null,382.92290169912366,1271.3232176310262,1847.624093338942]
[null,"Opex",0,0,0,-0.34892687405408651,0.11357034608954564,-0.59399576738360338,-10.995940911217076,1.8942657777861314,2.5262621914725969,0.74411179705839459,2.3154380270434558,6.7144964847057054,12.203118654529135,3.1142790561998481,17.550273665809073,3.28488341585944,15.41871966493909,19.381582378106941,25.396869998322472,null,-6.0422483924332129,10.241427079274642,54.847418564267031]
[null,"Carbon",0,0,0,0.50722055889372086,0.46456359048590912,1.1912512892833433,13.193915689262383,11.910812672831923,16.101923240932081,20.123832399970297,23.886841943903846,34.231604825775889,42.750922618706795,43.847355343524725,44.275842380555787,46.677833275290311,43.089004628893974,45.945100355500131,50.051791664609709,null,33.032234231781715,140.73670712268205,268.86306153107824]
[null,"Capex",0,0,0,0,0,0,-63.231290117850222,-26.211060480239212,-27.172030422279931,-41.064772368909871,-19.713980101030756,-20.674950043070567,-26.806875945208958,-43.437283256989758,0.75385276030101522,0.75385276029919623,0.75385276030101522,-39.009836228198765,-116.75472479629934,null,-89.541164992488348,-189.81328792960312,-270.24053370637284]
[null,"EEU",0,0,0,0,0,0,21.495110621332362,-0.66017884285082573,-5.1749510684839777,0.83088467838321378,0.66039692133910677,-3.1406708114775483,-5.3812064839839664,2.9224216749843421,-19.921856704825249,-1.2298206205777475,-4.8854826061003749,-6.0447927330289524,-1.5063273031604005,null,12.596593326323173,9.9241687796712146,-9.4362610101663922]
[null,"Total",0,0,0,12.009637093768276,23.489424049805734,26.865394395495457,73.148666099082462,135.43088776894569,164.26750887214618,194.06044452408173,243.63497640715462,317.38376742747448,367.94801435379321,258.48498859206001,258.31471636268589,273.05508088277395,242.79856646028799,214.43546310610071,166.97969140907156,null,332.96831587230707,1242.4122326830511,1891.657778717748]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,11.851343408928642,22.91129011323028,26.268138873595717,104.7357069192874,128.51560778977091,169.98282044711209,205.31859025562471,204.97653808938719,248.14613359499884,295.53861613786779,313.98094895167787,252.72133822826061,207.34901239713861,158.853090992028,157.06575631706892,179.82957645788156,null,355.6268172046731,1188.7381278365851,1725.7755447142165]
[null,"Opex",0,0,0,-0.34892687405408651,0.11357034608954564,-0.59399576738360338,-0.3169874906707264,5.8947598732193001,4.9120402934067897,7.2295246442954522,10.446125717055111,15.394776530184572,12.074359920787174,22.198417322088062,17.980321099191315,15.807004594094906,35.030954141352595,12.140948574858157,16.882266312631145,null,7.1398531984874616,51.042208128498238,105.72748795226809]
[null,"Carbon",0,0,0,0.50722055889372086,0.46456359048590912,1.1912512892833433,10.4617014778986,10.248910124055158,15.522247018065912,17.77095475342162,18.740157520760761,27.558556173917793,34.927645577418957,40.979719295093389,42.106139477611464,41.027243413251995,35.439781579416263,37.396873757560286,42.659263912613994,null,29.197344159592799,120.51869707684524,231.38177321730674]
[null,"Capex",0,0,0,0,0,0,-4.1190312380003888,31.138742966829341,38.081493878929905,53.132555332299489,53.132555332310403,54.579697098820361,53.723429315039539,82.721110030090131,60.106686468399857,60.106686468399857,60.106686468399857,109.97790161549892,16.887136471499616,null,48.351171461435186,243.98526681908669,416.00970694715329]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-8.1955191371812148,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,-15.587914237678216,2.944560252361331,7.4085736870764052,null,-5.9643385510991482,-21.215677124406167,-21.658054798759117]
[null,"Total",0,0,0,12.009637093768276,23.489424049805734,26.865394395495457,117.47152512789413,169.33920726147272,219.86662751945477,279.20402691932463,284.13826114418538,337.48364426074033,401.52890753231156,446.89762270004474,375.98737605513162,325.97232740535401,273.84259894351851,319.52604051734761,263.66681684170271,null,434.3508474730894,1583.0686227366089,2457.2364580321851]
[]
[]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,9.983608381176964,19.274948252438207,21.977601669170554,95.396332655086326,121.75438036767969,159.3640541902364,190.13936378695462,203.16677639709928,246.80409690307556,272.07559114555085,280.93181772501703,208.69647519837224,193.5928823202488,171.35760688594905,174.50353004603153,175.49533742332915,null,327.18060130104192,1111.9838396525099,1628.9108914184176]
[null,"Opex",0,0,0,-0.35945662254925992,0.15535222466860432,9.1360252349659277E-2,0.45047635657010687,7.0770101110110772,6.3062461000799885,8.7325896878965068,10.896554040007686,16.641838697819367,10.310672474190142,18.71963910242448,23.94692556870632,15.285152281170667,31.440222681744672,24.91014131116026,36.875577845216867,null,10.247400036723576,53.072275003635092,126.29131252217297]
[null,"Carbon",0,0,0,0.25584087904724129,0.30097178458424878,0.61173918529033244,9.2276360868607981,9.1247193615043329,13.484146373582632,15.336754460447935,17.125338376441903,26.041985229042837,31.339481117896128,35.595003934706199,38.444579114346595,40.338285816727591,38.367431979431842,40.955062700123051,41.657289863799861,null,25.050002644501536,106.91513405208133,218.22103926183988]
[null,"Capex",0,0,0,0,0,0,-4.1190312380003888,31.138742966829341,38.081493878929905,53.132555332299489,69.972736987660028,94.432458967869934,58.978018320871342,87.975699035909201,116.97337975099981,69.319386320599733,69.319386320599733,21.665392890199655,-23.771378823399573,null,48.351171461435186,288.49976469345677,436.22098927096215]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-12.692119050030023,13.619554420545192,-4.5846926742468241,-16.780316733093279,4.4283155326169883,-8.8043600645919255,1.8263164202874904,3.3523013488833797,null,-5.9643385510991482,-13.229903689377659,-22.870967870090325]
[null,"Total",0,0,0,9.8799926376749454,19.731272261691061,22.680701106810545,107.66554931989609,162.63603931462245,208.603966424769,263.09366520128196,298.63421200532036,371.22826074777765,386.32331747905363,418.6374671238101,371.28104289933168,322.96402227136377,301.68028780313335,263.86044336780196,233.60912765782967,null,404.86483689260308,1547.2411097123056,2386.7732646033023]
[]
[]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,8.1125438155881966,14.898672254390931,16.873659490526052,86.718757669231536,115.0508763766486,138.32635464207124,166.43904223457503,198.6116365898506,236.2511070060869,277.39882307755198,287.02119915321418,187.92899685064094,169.76363760196944,147.71152629054586,153.21599742452076,176.63124678716849,null,290.36608377630091,1055.4295079058165,1522.1729642951998]
[null,"Opex",0,0,0,-0.18930190877927089,0.29494252286986011,0.80002795990731101,-0.23619496839819476,8.209233308900366,6.2305955238434763,8.9829377561864021,13.684924465438598,13.037032764153992,9.590544142564795,14.458169381940024,18.070264365197545,20.58082752707287,14.473954839097132,12.314059949576404,16.616001805566157,null,11.354311717140851,50.787833711334869,96.780151467134175]
[null,"Carbon",0,0,0,0.13538592372907488,-5.5094553590038231E-3,-0.17406619661994682,8.5281001699516992,7.9655607924125889,12.091328620475906,13.418238139106734,16.442362586676325,25.264908501218997,32.764314931393869,36.687710170232322,33.886701100412552,35.920706608552734,33.458293879336793,36.398310696530018,42.730797715319795,null,21.595670100949945,102.70477012620233,204.11229937698585]
[null,"Capex",0,0,0,0,0,0,-4.1190312380003888,31.138742966829341,38.081493878929905,53.132555332299489,69.972736987660028,66.117435675129855,50.001965165760339,59.660675743180036,88.65835645829975,88.658356458199705,140.96850679899944,140.96850679899944,53.315528995299246,null,48.351171461435186,246.52952374179037,532.75118979035744]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-4.0746043441246371,2.9581163015095981,5.5580223754823095,-9.0627901357518539,-9.0352775508455423,-4.80003404653052,-5.3480692685361291,8.9995916868111721,null,-5.9643385510991482,-8.0779595321460356,-19.570752871190482]
[null,"Total",0,0,0,8.0586278305380006,15.188105321901787,17.499621253813416,97.601767092163897,155.90559995238891,186.0977985472606,237.72517539585104,296.18446683373702,336.59587960246512,372.7137636187806,403.38577682404889,319.48152863879892,305.88825064494921,331.8122477614487,337.54880560109052,298.29316699016488,null,365.70289850472767,1447.3736759529982,2336.2458520584869]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-10.48445437588407,-1.2947200424873699,-1.2915777950920528,85.628009441958056,115.38477212492353,146.8162563942833,185.67338365611522,210.13757901487361,271.29470544676224,312.28222189347025,266.74567193602502,190.82313087907323,171.07804309745097,179.32486210799186,177.61966830108565,191.74730435733829,null,251.37359012281681,1070.9372523444738,1578.7819772257778]
[null,"Opex",0,0,0,11.959395581333411,12.119601409888674,19.834977810721284,3.7112845205729172,16.669356030327435,18.088391613580825,16.560542238601556,17.74145028514431,22.763507339805074,28.021162559702134,19.471153084235993,25.471996740849136,28.849222544669828,33.162850948248888,39.589356487654186,42.329590028929488,null,65.610019590113311,134.51231036631722,228.16363753169247]
[null,"Carbon",0,0,0,0.4205846067951029,-0.34973187963839791,-0.19996161171172844,11.49943729402662,10.038287266870725,14.465819637826428,18.191558058755788,22.738001405942384,32.048049765863709,40.519180987166123,44.291382309934704,42.410926697671528,40.178506317217341,43.577437786600626,45.609148242390347,50.571440876508916,null,27.185046455983809,130.13508694812063,253.76168213559055]
[null,"Capex",0,0,0,13.021242610269837,13.021242610269837,13.021242610269837,-66.650861445210012,-29.630631807600366,-30.591601749640176,-44.484343696270116,-23.133551428400096,-24.094521370429902,-33.484055737229937,-50.114463049010737,-33.409625654800038,10.275522643800286,10.275522643800286,-29.488166344701312,-120.25429752309901,null,-64.431237725165019,-180.12725160113069,-266.84386900550493]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,20.337496654303873,-2.1070454133427319,-6.5793266834729636,-0.64215036364164746,0.16559371795279887,-4.7986889350543649,-4.3081011373529847,4.0508877794220339,-5.330233551267348,-9.7178138958529239,-5.536308643408212,-10.010966464145451,-2.3250725264233552,null,-1.2834319687242901,-5.052986980224091,-23.522641223779033]
[null,"Total",0,0,0,11.171122007767128,21.173468846467841,24.455041004968546,54.525366465651459,110.35473820117859,142.19953921257741,175.29898989356082,227.649072995513,297.21305224694675,343.03040856575558,284.44463206060703,219.9661951115265,240.66348070728552,260.80436484323343,223.31904022228343,162.06896521325433,null,278.45398647502464,1150.4044110775569,1770.3407866637765]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-17.130684222514446,-25.721305779552949,-27.746644133223981,46.392266417170958,87.207302464508302,117.54020696921771,155.65315598331517,182.0633202263266,235.66129755339944,279.34576804321182,234.31812379653684,165.5787596918035,148.66080146314221,152.67681149100031,152.03193772048871,166.4763315665478,null,129.7760618748469,844.1540283603648,1282.2337945210929]
[null,"Opex",0,0,0,12.543309651279742,32.181266210050126,40.309022726345574,29.549931986830416,33.410802033554319,35.026272142053131,32.995380460828528,34.913107741729618,40.228010364465263,44.243739422413455,36.403504785713267,42.94102890609156,45.805782930571695,50.79254584598857,62.36533969260563,58.9661702796584,null,145.11633759708687,269.82224554153885,414.41827152558915]
[null,"Carbon",0,0,0,-4.1073106348092665,-1.7606316572092737,-1.8875200291918759,8.0214108861650288,8.6495324078021554,12.81530383545595,16.722242889525262,20.79242030810525,29.335780927812095,37.764994279947928,41.780998660961984,40.354525571108866,39.043921177582035,41.575634483740544,44.201900861218405,48.549611243485913,null,15.679109355471343,111.14806530620159,229.96820613732061]
[null,"Capex",0,0,0,26.910333422589929,26.910333422579697,26.910333422589702,-26.04677540315015,-28.790234754040284,-29.751204696080094,-43.643946642710034,-22.29315437483001,-23.25412431686982,-32.643658683671674,-49.274065995450655,-32.569228601199939,11.115919697400386,11.115919697400386,-70.372187934701287,-135.26372093689861,null,3.8346057910328666,-109.07731234657462,-224.15697572094905]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,2.7827735233161874,-3.1826174054424854,-7.7141363999839356,-1.6957214918307812,-0.75623789881865022,-5.3522918632874834,-4.8181237850564287,3.6272431936757741,-6.4865900744477827,-11.294361669232742,-7.1907921088909106,-10.273576498229541,-2.5337423496800788,null,-30.179362649995049,-36.28141435198242,-57.522295650183104]
[null,"Total",0,0,0,14.849851477809256,20.706338628439397,22.617561595881412,60.69960741033244,97.294784746382007,127.91644185066275,160.03111119912813,214.7194560025128,276.61867266551951,323.89271927684513,266.85580444143721,209.81849549335621,233.33206359946359,248.97011940923889,177.95341384138192,136.19464980311344,null,264.22675196844295,1079.7656125095484,1644.9410008128707]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-0.33488449716651303,8.7585094309824854,26.268138873595717,112.68687081755502,148.49704864141768,177.98630493050541,213.42638801757971,236.48627961589898,300.253286971541,345.18205550975023,252.03821577434087,215.65660426084526,223.56833205190276,188.42247201225427,194.16340933372135,209.79208184559911,null,360.38704653450731,1248.7873624664098,1825.0882381743256]
[null,"Opex",0,0,0,-0.38239836718457809,9.4636010241629265E-2,-0.59399576738360338,-10.995940911217076,1.8942657777861314,2.5262621914725969,0.74411179705839459,2.3154380270434558,6.7144964847057054,12.203118654529135,3.1142790561998481,17.550273665809073,3.28488341585944,15.41871966493909,19.381582378106941,25.396869998322472,null,-6.0873590676874798,10.196316404020374,54.802307889012759]
[null,"Carbon",0,0,0,4.0000411080086451E-2,0.30044932246954659,1.1912512892833433,13.193915689262383,11.910812672831923,16.101923240932081,20.123832399970297,23.886841943903846,34.231604825775889,42.750922618706795,43.847355343524725,44.275842380555787,46.677833275290311,43.089004628893974,45.945100355500131,50.051791664609709,null,32.486899055376931,140.19137194627726,268.31772635467343]
[null,"Capex",0,0,0,0,0,0,-63.231290117850222,-26.211060480239212,-27.172030422279931,-41.064772368909871,-19.713980101030756,-20.674950043070567,-26.806875945208958,-43.437283256989758,0.75385276030101522,0.75385276029919623,0.75385276030101522,-39.009836228198765,-116.75472479629934,null,-89.541164992488348,-189.81328792960312,-270.24053370637284]
[null,"EEU",0,0,0,0,0,0,21.495110621332362,-0.66017884285082573,-5.1749510684839777,0.83088467838321378,0.66039692133910677,-3.1406708114775483,-5.3812064839839664,2.9224216749843421,-19.921856704825249,-1.2298206205777475,-4.8854826061003749,-6.0447927330289524,-1.5063273031604005,null,12.596593326323173,9.9241687796712146,-9.4362610101663922]
[null,"Total",0,0,0,-0.67728245327100467,9.1535947636936612,26.865394395495457,73.148666099082462,135.43088776894569,164.26750887214618,194.06044452408173,243.63497640715462,317.38376742747448,367.94801435379321,258.48498859206001,258.31471636268589,273.05508088277395,242.79856646028799,214.43546310610071,166.97969140907156,null,309.84201485603165,1219.2859316667755,1868.5314777014723]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-0.33488449716651303,8.7585094309824854,26.268138873595717,104.7357069192874,128.51560778977091,169.98282044711209,205.31859025562471,204.97653808938719,248.14613359499884,295.53861613786779,313.98094895167787,252.72133822826061,207.34901239713861,158.853090992028,157.06575631706892,179.82957645788156,null,333.09096204005675,1166.2022726719688,1703.2396895496001]
[null,"Opex",0,0,0,-0.38239836718457809,9.4636010241629265E-2,-0.59399576738360338,-0.3169874906707264,5.8947598732193001,4.9120402934067897,7.2295246442954522,10.446125717055111,15.394776530184572,12.074359920787174,22.198417322088062,17.980321099191315,15.807004594094906,35.030954141352595,12.140948574858157,16.882266312631145,null,7.0947425232331955,50.997097453243974,105.68237727701383]
[null,"Carbon",0,0,0,4.0000411080086451E-2,0.30044932246954659,1.1912512892833433,10.4617014778986,10.248910124055158,15.522247018065912,17.77095475342162,18.740157520760761,27.558556173917793,34.927645577418957,40.979719295093389,42.106139477611464,41.027243413251995,35.439781579416263,37.396873757560286,42.659263912613994,null,28.652008983188018,119.97336190044047,230.83643804090198]
[null,"Capex",0,0,0,0,0,0,-4.1190312380003888,31.138742966829341,38.081493878929905,53.132555332299489,53.132555332310403,54.579697098820361,53.723429315039539,82.721110030090131,60.106686468399857,60.106686468399857,60.106686468399857,109.97790161549892,16.887136471499616,null,48.351171461435186,243.98526681908669,416.00970694715329]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-8.1955191371812148,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,-15.587914237678216,2.944560252361331,7.4085736870764052,null,-5.9643385510991482,-21.215677124406167,-21.658054798759117]
[null,"Total",0,0,0,-0.67728245327100467,9.1535947636936612,26.865394395495457,117.47152512789413,169.33920726147272,219.86662751945477,279.20402691932463,284.13826114418538,337.48364426074033,401.52890753231156,446.89762270004474,375.98737605513162,325.97232740535401,273.84259894351851,319.52604051734761,263.66681684170271,null,411.22454645681398,1559.9423217203337,2434.1101570159099]
[]
[]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-0.56323421829256404,8.1281344744916169,21.977601669170554,95.396332655086326,121.75438036767969,159.3640541902364,190.13936378695462,203.16677639709928,246.80409690307556,272.07559114555085,280.93181772501703,208.69647519837224,193.5928823202488,171.35760688594905,174.50353004603153,175.49533742332915,null,308.60431919397405,1093.4075575454422,1610.3346093113496]
[null,"Opex",0,0,0,-0.25274242296927696,0.1082888760493006,9.1360252349659277E-2,0.45047635657010687,7.0770101110110772,6.3062461000799885,8.7325896878965068,10.896554040007686,16.641838697819367,10.310672474190142,18.71963910242448,23.94692556870632,15.285152281170667,31.440222681744672,24.91014131116026,36.875577845216867,null,10.300769219852665,53.125644186764177,126.34468170530205]
[null,"Carbon",0,0,0,1.0984922007764908E-2,0.27175029214237156,0.61173918529033244,9.2276360868607981,9.1247193615043329,13.484146373582632,15.336754460447935,17.125338376441903,26.041985229042837,31.339481117896128,35.595003934706199,38.444579114346595,40.338285816727591,38.367431979431842,40.955062700123051,41.657289863799861,null,24.812021111302169,106.67715251888195,217.98305772864049]
[null,"Capex",0,0,0,0,0,0,-4.1190312380003888,31.138742966829341,38.081493878929905,53.132555332299489,69.972736987660028,94.432458967869934,58.978018320871342,87.975699035909201,116.97337975099981,69.319386320599733,69.319386320599733,21.665392890199655,-23.771378823399573,null,48.351171461435186,288.49976469345677,436.22098927096215]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-12.692119050030023,13.619554420545192,-4.5846926742468241,-16.780316733093279,4.4283155326169883,-8.8043600645919255,1.8263164202874904,3.3523013488833797,null,-5.9643385510991482,-13.229903689377659,-22.870967870090325]
[null,"Total",0,0,0,-0.80499171925407609,8.508173642683289,22.680701106810545,107.66554931989609,162.63603931462245,208.603966424769,263.09366520128196,298.63421200532036,371.22826074777765,386.32331747905363,418.6374671238101,371.28104289933168,322.96402227136377,301.68028780313335,263.86044336780196,233.60912765782967,null,386.10394243546494,1528.4802152551674,2368.0123701461644]
[]
[]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-0.33951933852631555,7.4092108600784741,16.873659490526052,86.718757669231536,115.0508763766486,138.32635464207124,166.43904223457503,198.6116365898506,236.2511070060869,277.39882307755198,287.02119915321418,187.92899685064094,169.76363760196944,147.71152629054586,153.21599742452076,176.63124678716849,null,276.69467350439635,1041.7580976339123,1508.5015540232953]
[null,"Opex",0,0,0,-0.22206090539475554,9.5702200711457408E-2,0.80002795990731101,-0.23619496839819476,8.209233308900366,6.2305955238434763,8.9829377561864021,13.684924465438598,13.037032764153992,9.590544142564795,14.458169381940024,18.070264365197545,20.58082752707287,14.473954839097132,12.314059949576404,16.616001805566157,null,11.158009139139461,50.59153113333349,96.583848889132796]
[null,"Carbon",0,0,0,-1.0464931303317826E-3,0.21889388982197033,-0.17406619661994682,8.5281001699516992,7.9655607924125889,12.091328620475906,13.418238139106734,16.442362586676325,25.264908501218997,32.764314931393869,36.687710170232322,33.886701100412552,35.920706608552734,33.458293879336793,36.398310696530018,42.730797715319795,null,21.665718726867357,102.77481875211974,204.18234800290324]
[null,"Capex",0,0,0,0,0,0,-4.1190312380003888,31.138742966829341,38.081493878929905,53.132555332299489,69.972736987660028,66.117435675129855,50.001965165760339,59.660675743180036,88.65835645829975,88.658356458199705,140.96850679899944,140.96850679899944,53.315528995299246,null,48.351171461435186,246.52952374179037,532.75118979035744]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-2.5271937958885609,-4.0746043441246371,2.9581163015095981,5.5580223754823095,-9.0627901357518539,-9.0352775508455423,-4.80003404653052,-5.3480692685361291,8.9995916868111721,null,-5.9643385510991482,-8.0779595321460356,-19.570752871190482]
[null,"Total",0,0,0,-0.56262673705140287,7.7238069506119018,17.499621253813416,97.601767092163897,155.90559995238891,186.0977985472606,237.72517539585104,296.18446683373702,336.59587960246512,372.7137636187806,403.38577682404889,319.48152863879892,305.88825064494921,331.8122477614487,337.54880560109052,298.29316699016488,null,351.90523428073925,1433.5760117290097,2322.4481878344982]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-18.877191456740547,-11.402455506902243,-1.2915777950920528,85.628009441958056,115.38477212492353,146.8162563942833,185.67338365611522,210.13757901487361,271.29470544676224,312.28222189347025,266.74567193602502,190.82313087907323,171.07804309745097,179.32486210799186,177.61966830108565,191.74730435733829,null,235.54936258584522,1055.1130248075024,1562.9577496888062]
[null,"Opex",0,0,0,11.709755664787735,12.180085349596993,19.834977810721284,3.7112845205729172,16.669356030327435,18.088391613580825,16.560542238601556,17.74145028514431,22.763507339805074,28.021162559702134,19.471153084235993,25.471996740849136,28.849222544669828,33.162850948248888,39.589356487654186,42.329590028929488,null,65.443398679376557,134.34568945558047,227.99701662095572]
[null,"Carbon",0,0,0,4.2811438791886758E-2,-0.52251445344347758,-0.19996161171172844,11.49943729402662,10.038287266870725,14.465819637826428,18.191558058755788,22.738001405942384,32.048049765863709,40.519180987166123,44.291382309934704,42.410926697671528,40.178506317217341,43.577437786600626,45.609148242390347,50.571440876508916,null,26.710360674049713,129.66040116618652,253.28699635365643]
[null,"Capex",0,0,0,13.021242610269837,13.021242610269837,13.021242610269837,-66.650861445210012,-29.630631807600366,-30.591601749640176,-44.484343696270116,-23.133551428400096,-24.094521370429902,-33.484055737229937,-50.114463049010737,-33.409625654800038,10.275522643800286,10.275522643800286,-29.488166344701312,-120.25429752309901,null,-64.431237725165019,-180.12725160113069,-266.84386900550493]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,20.337496654303873,-2.1070454133427319,-6.5793266834729636,-0.64215036364164746,0.16559371795279887,-4.7986889350543649,-4.3081011373529847,4.0508877794220339,-5.330233551267348,-9.7178138958529239,-5.536308643408212,-10.010966464145451,-2.3250725264233552,null,-1.2834319687242901,-5.052986980224091,-23.522641223779033]
[null,"Total",0,0,0,2.1509718423617592,10.953434747956209,24.455041004968546,54.525366465651459,110.35473820117859,142.19953921257741,175.29898989356082,227.649072995513,297.21305224694675,343.03040856575558,284.44463206060703,219.9661951115265,240.66348070728552,260.80436484323343,223.31904022228343,162.06896521325433,null,261.98845224538218,1133.9388768479146,1753.8752524341342]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-22.811061822393185,-34.893769239820358,-27.746644133223981,46.392266417170958,87.207302464508302,117.54020696921771,155.65315598331517,182.0633202263266,235.66129755339944,279.34576804321182,234.31812379653684,165.5787596918035,148.66080146314221,152.67681149100031,152.03193772048871,166.4763315665478,null,117.10297285750404,831.4809393430221,1269.5607055037501]
[null,"Opex",0,0,0,12.411135831389402,32.271161982801459,40.309022726345574,29.549931986830416,33.410802033554319,35.026272142053131,32.995380460828528,34.913107741729618,40.228010364465263,44.243739422413455,36.403504785713267,42.94102890609156,45.805782930571695,50.79254584598857,62.36533969260563,58.9661702796584,null,145.07684557750883,269.78275352196084,414.37877950601114]
[null,"Carbon",0,0,0,-4.2595896498532966,-1.9487455604982529,-1.8875200291918759,8.0214108861650288,8.6495324078021554,12.81530383545595,16.722242889525262,20.79242030810525,29.335780927812095,37.764994279947928,41.780998660961984,40.354525571108866,39.043921177582035,41.575634483740544,44.201900861218405,48.549611243485913,null,15.388020132487288,110.85697608321753,229.67711691433655]
[null,"Capex",0,0,0,26.910333422589929,26.910333422579697,26.910333422589702,-26.04677540315015,-28.790234754040284,-29.751204696080094,-43.643946642710034,-22.29315437483001,-23.25412431686982,-32.643658683671674,-49.274065995450655,-32.569228601199939,11.115919697400386,11.115919697400386,-70.372187934701287,-135.26372093689861,null,3.8346057910328666,-109.07731234657462,-224.15697572094905]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,2.7827735233161874,-3.1826174054424854,-7.7141363999839356,-1.6957214918307812,-0.75623789881865022,-5.3522918632874834,-4.8181237850564287,3.6272431936757741,-6.4865900744477827,-11.294361669232742,-7.1907921088909106,-10.273576498229541,-2.5337423496800788,null,-30.179362649995049,-36.28141435198242,-57.522295650183104]
[null,"Total",0,0,0,8.8850210429961471,11.435657037634343,22.617561595881412,60.69960741033244,97.294784746382007,127.91644185066275,160.03111119912813,214.7194560025128,276.61867266551951,323.89271927684513,266.85580444143721,209.81849549335621,233.33206359946359,248.97011940923889,177.95341384138192,136.19464980311344,null,251.22308170853802,1066.7619422496434,1631.9373305529657]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,11.48862979916521,21.64344823200463,23.745440797185211,97.384516971601215,126.53084261175559,172.02086097443953,198.64161487866954,226.38245195888339,276.33998383763532,329.41996066935002,234.44190766799011,206.08327330544171,209.18270032852854,177.66877529254066,183.93773397452105,193.62874015249645,null,346.40117888996525,1180.6252652962578,1723.0110698577794]
[null,"Opex",0,0,0,-0.32998197596316459,0.20382014341248578,0.63566280017676036,-3.2863552244380116,7.1068484374354739,-1.0522919311315491,5.5492198480669686,-0.26854392901805113,5.0064455822339369,15.071739145184438,4.4656094812007723,9.2054702762225133,0.24224743897684675,14.805287779230639,13.118952468671523,27.92902276332461,null,2.4430411108962597,21.901936340966589,57.37603734325851]
[null,"Carbon",0,0,0,0.35939016237637134,0.49072132539907898,1.0875121191758126,10.731280693720976,9.508763493850779,15.326775837388823,17.978850433318996,21.337666997419831,30.430472283370648,40.139757619725287,40.40010870566141,41.529481597738993,43.387353074372243,40.986306831851891,43.740364230196633,46.555265978651335,null,28.51253840183006,126.63558479340054,247.04770968644286]
[null,"Capex",0,0,0,0,0,0,-34.172646306890329,-1.0608263200392685,-41.785485250579768,-15.64650598390017,5.70428628396985,4.7433163419300399,-8.1858437354603666,-27.705075571720954,-19.712649725299343,-19.712649725301162,-19.712649725299343,-59.476338713799123,-97.457538293399921,null,-58.324299582759956,-84.71998173607814,-201.55148458773792]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,-13.452250460578085,4.5812212184705032,-14.952707500638276,0.48589723083588865,-3.5954958480022867,-15.381727309714748,-2.6931717082318727,-5.6886648580765815,3.5735009517988736,-1.2938746159790604,1.1317010447502263,-5.4583034360773119,null,2.3134238586336839,-21.832390440770034,-26.117897556825032]
[null,"Total",0,0,0,11.518037985578417,22.337989700816195,25.468615716537784,82.320841747307156,128.63337776242449,149.09108084858752,191.57047167551707,253.64175854209091,312.92472219716763,361.06388638908464,248.90937857489945,231.41691059602729,236.67315206837534,212.45384556234478,182.45241300434031,165.19718716499517,null,321.34588267856532,1222.6104142537768,1799.7654347429175]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,11.48862979916521,21.64344823200463,23.745440797185211,102.60454940080513,125.79916256636557,165.59975897521826,201.68970135900406,201.49559968313133,241.57598242418942,293.50837407536545,311.86205135708758,252.64676514713778,200.61693284991736,162.61345267195588,151.7838742255442,169.98424141646592,null,345.23706949945665,1166.4363608108658,1693.6774562757328]
[null,"Opex",0,0,0,-0.32998197596316459,0.20382014341248578,0.63566280017676036,1.0889948204830944,7.1078339222385694,6.3627862696794182,8.5354585067007065,10.871966077786055,19.191796824636185,12.709745135673074,22.477494776411731,17.514521248089295,15.969989855891072,18.005526144695068,18.779031428001872,26.644849486614476,null,11.323447621722785,59.534762694672182,113.20112173500333]
[null,"Carbon",0,0,0,0.35939016237637134,0.49072132539907898,1.0875121191758126,10.097848420514026,9.9289378615590635,14.965189319951264,17.282501032297318,17.937369053008126,25.720476775267343,34.554774005913998,40.606049134619923,41.79892902056082,39.998189156471312,35.997019812549297,36.003300594681548,40.30051203229317,null,28.068444404377402,116.80798427008121,225.22755909819872]
[null,"Capex",0,0,0,0,0,0,-4.1190312380003888,31.138742966829341,38.081493878929905,53.132555332299489,53.132555332310403,82.89472039156044,52.373950212149794,81.371630927200385,58.757207365499198,58.757207365499198,58.757207365501017,108.62842251260008,63.191650799000854,null,48.351171461435186,261.02713016607703,454.07494095522037]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-16.8130338430866,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,1.7901975604948817,-3.5081989991286875,-3.9621383667770296,null,-5.9643385510991482,-26.918604429535307,-27.066287932947009]
[null,"Total",0,0,0,11.518037985578417,22.337989700816195,25.468615716537784,116.3824968631811,167.51586382459055,216.37725432571892,276.39261816398493,280.28037463090783,352.56994257256679,398.41170001030042,443.3346532964149,373.79031356295548,317.02469976024759,277.16340355519617,311.686429761699,296.15911536759739,null,427.01579443589281,1576.8876335121608,2459.1147901312079]
[]
[]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,9.3100014579113122,16.032217994380517,15.998582979835192,69.182419328480364,97.823720202788536,137.66961475952985,174.77210149863788,187.0820363665897,238.14610696609728,251.06261701329657,263.9546364267934,190.78408129089553,181.21064142862986,163.99536885553925,166.59862518432533,161.21172906924448,null,264.30436343192628,997.54259717262369,1480.8493369259136]
[null,"Opex",0,0,0,6.2213937874730618E-2,0.53519413490903389,-4.2253208473084669E-2,8.0812308274371389,9.4903013240709697,7.9713922788459968,10.392019057195284,12.809894138385062,14.06984836873653,13.232720747359963,22.733987203017023,27.099637025440643,17.231072152278102,26.021313687226211,42.105069590207677,52.317557429132648,null,19.878138226453348,67.83620870674811,158.32917177247907]
[null,"Carbon",0,0,0,0.22240557429893215,6.6581506799423096E-2,-1.896458828645109E-2,5.1735709246914894,6.2011431434015662,10.317645636576685,13.201151647959648,14.347111636683792,24.284452634776812,27.468216643846006,32.320183601361578,34.424607260336074,37.49065564468259,36.8516654443726,38.872644678846655,38.536559795922983,null,16.580421656211502,89.367116886966798,193.04234417133773]
[null,"Capex",0,0,0,0,0,0,32.581333864919998,47.632395318280032,54.575146230389691,69.626207683759276,86.46638933910981,82.611088026589641,76.821149775219965,105.81883049025964,134.81651120530114,87.162517774899243,87.162517774999287,-10.362690802499856,-55.799462516100903,null,101.8247004608256,379.57215882894212,524.2740152355899]
[null,"EEU",0,0,0,0,0,0,-15.283532585558248,-8.3570895823231837,-10.637921128107585,-6.2217160110170724,-3.36282002911436,-5.9401038101642101,11.687771527309224,-7.1748713084048603,-18.746027092659595,3.2159687846044989,-2.0984471379765957,-6.8958562055576422,-4.5664410099868569,null,-26.164561076118865,-33.768958455321496,-50.360601910828365]
[null,"Total",0,0,0,9.5946209700849749,16.633993636088974,15.937365183075656,99.735022359970742,152.79047040621793,199.89587777723463,261.76976387653502,297.34261145165402,353.17139218603603,380.27247570703173,417.65276641302677,368.37880968931381,326.3108557850943,311.93241862416073,230.31779244532217,191.69994276821237,null,376.42306269929782,1500.5491231399594,2306.1342661944918]
[]
[]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,7.1923687053754293,14.644897509005659,15.611730068485485,67.377283325236476,95.491775086686857,122.49623523906507,148.34017764776092,189.33081352402178,226.47627392468803,245.40483745124749,268.03852385164146,160.97805718532106,153.61414486345814,131.26155914938863,139.9992403971446,162.34547968097922,null,246.65327195551794,953.87615080651119,1371.5071409241775]
[null,"Opex",0,0,0,-0.21718506706201879,9.1069036893713928E-2,0.33236436888273602,1.9350925412363722,9.5064643547229934,7.1694714941550046,8.7520576700771926,12.325012818349023,10.977407456154651,14.970871619886566,8.986452784555695,22.909578866515403,14.438205188791471,18.13089370245325,35.160243267863734,36.175372271467495,null,14.158539499688862,51.193771831575539,121.04321968752176]
[null,"Carbon",0,0,0,0.10084487261622144,-3.325631475541968E-2,-3.8856824815013624E-2,4.8384347164006272,5.6204805971835867,9.7008876263130901,11.001780053951677,14.237844026299797,22.820990740114894,26.718502139121597,32.493309052856318,28.829367799080671,32.414323154742078,29.550590160795764,32.802619163837278,39.396629057252881,null,15.217335080866231,85.029100572868131,175.54834828218003]
[null,"Capex",0,0,0,0,0,0,5.9129838653498155,41.170758070169541,48.113508982280109,57.726783095449719,74.566964750800253,70.711663438280084,85.128437938370553,47.133155085439284,121.56760751410002,73.91361408369994,126.22376442459972,28.698555847100579,-58.954421956601436,null,71.215473046526554,293.55867806824034,463.86472848729477]
[null,"EEU",0,0,0,0,0,0,7.9577680590151658,-5.0917453534508113,-7.2221809486756641,0.23603070003724014,-0.51216016250657859,9.5374084452124919E-2,-1.7439736953164271,26.841418892681553,-12.508823018316676,7.15152220051462,-0.11046124187748063,-7.364003322600098,7.4000969725278054,null,-2.9111343499177056,12.435543115769896,8.9166290447068235]
[null,"Total",0,0,0,7.0760285109296319,14.702710231143953,15.905237612553208,88.021562507238457,146.69773275531216,180.25792239313762,226.05682916727676,289.94847495696428,331.08170964368981,370.47867545330979,383.49285966717429,321.77578834670049,281.53180949120622,305.05634619535988,229.2966553533461,186.36315602562598,null,344.33348523268194,1396.0932443949653,2140.8800664258811]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-11.150203091773619,-2.4851557855886313,-3.4762698309300504,70.615800482833492,94.304076569180779,140.70248595991507,176.98521499332628,204.58917852019931,264.37699846942678,295.92249495693636,246.95813193298932,180.95269455720222,157.92503450272693,169.00135816919658,165.4025419343933,176.28044424382631,null,215.71961816299651,998.0608388536084,1472.053878294274]
[null,"Opex",0,0,0,11.849736192191813,12.154775138071273,20.829168559823302,10.905362393156793,22.118879917176855,14.388412616219284,13.386558545917069,13.342170298195015,16.950991217289811,32.369806473378958,20.182752416054427,16.521251086099255,19.914564894754221,39.578647604753314,41.522204836844139,44.79788980797457,null,73.43097032506023,136.44342437285627,225.49884230194709]
[null,"Carbon",0,0,0,0.2198601332289627,-0.35985283849976213,-0.44326038514657284,9.032774838124908,7.8250357365213858,13.668784582427918,17.122812747703961,21.709159556776399,30.7601906723105,37.686397052815494,40.492681452104648,39.841156283615305,37.441160955757255,41.178168145212737,42.611109836035496,46.959989966725573,null,22.599328900428791,119.07666925247109,234.76132310921108]
[null,"Capex",0,0,0,13.021242610269837,13.021242610269837,13.021242610269837,-39.156519261130143,-6.0446992742799921,-46.769358204820492,-58.611578517799899,-37.260786249929879,-42.130165842730094,-11.756011221041263,-34.283030508569937,-53.776903285199296,-10.091754986598971,-10.09175498660079,-10.09175498660079,-100.85788616499849,null,-36.779624540296361,-160.4294055541277,-261.86628552752211]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,10.594152074885411,-14.988597737706201,3.2451895452932682,6.3934747014170661,4.0507177714833364,6.0791567439727672,-17.819013126793699,-1.6035586916866293,8.8185925345088556,-0.7803343655586481,-9.4619952317246145,-14.891869065603057,-6.0868107650677707,null,-11.51546058827552,-12.569600265379421,-24.211440913846801]
[null,"Total",0,0,0,10.194989429169841,20.008085872687815,23.021240944797722,61.991570527870465,103.21469521089283,125.23551449903505,155.27648247056447,206.43043989672418,276.03717126026976,336.40367413529583,271.7469766008918,192.35679117622635,204.40867100108079,230.20442370083722,224.55223255506908,161.09362708846018,null,263.4548322599137,1080.5819266594287,1646.2363172640637]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-23.300180985582756,-35.109215049934846,-39.144313029071327,3.4233379677084486,39.828988053981902,71.070205748751505,107.0743263012173,130.70203246347364,179.03715409773849,221.51875628764265,167.28323125018574,99.934219286497864,80.218418858418772,92.604365547769021,93.584798515183365,101.07067319093994,null,3.3740151808240983,532.27316163633577,792.73980303217218]
[null,"Opex",0,0,0,12.409908541048935,32.1943536119079,40.767342710288176,32.713962703259313,28.743369204196824,27.600630982475195,35.154560510690317,32.350124200605023,32.884842944613411,38.982599548807229,25.805691834751087,32.102616031948855,47.925848521247644,47.762791129026482,56.73956192773403,64.082872302635224,null,138.87792328664798,248.58829390255744,385.88221804647651]
[null,"Carbon",0,0,0,-4.2861459071528998,-1.9655499328412702,-2.687525709514091,2.3240701105913217,4.2371358062927698,8.2345374012703587,9.6710611443161838,12.322867536177569,19.490181629295932,26.914568833167323,28.887435451598208,28.154838700072503,25.570835232944432,27.94715442627745,30.046592232801686,32.108088285865847,null,3.5099903930157228,66.760178245615606,146.76177171505989]
[null,"Capex",0,0,0,26.910333422589929,26.910333422579697,26.910333422589702,-11.070866157080218,-38.053942300330164,-51.266960829429991,-35.59752345968991,-14.24673119181989,-36.558493401739725,-62.652865162741364,-91.535321061579452,-74.830483667299632,-31.145335368799351,-31.145335368699307,-70.90902435730095,-97.819357779799248,null,-7.2162081427126248,-163.01335675052729,-332.05092678395857]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,-3.8156297940456483,5.8878054450616055,7.9850922809806377,-3.1258859388494074,-0.53546025058895097,8.2541057144745693,5.1655133176034695,17.065631999669986,9.8814096642694551,-11.174274437764151,-1.8146015082004219,-4.4751207862611082,-12.924719057413185,null,-16.958453757235617,-0.23309765187523834,-10.922447160884049]
[null,"Total",0,0,0,8.3681183321665067,11.126598484283278,10.878207003654452,23.574874830433217,40.643356209202935,63.623505584047706,113.17653855768448,160.59283275784739,203.10779098438269,229.92857282447932,147.50666947462557,95.242600015489046,111.39549280604734,135.35437422617323,104.98680753215703,86.51755694222858,null,121.58726696053957,684.37517938210624,982.41041884886613]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-0.33488449716651303,9.8840571345094759,23.745440797185211,97.384516971601215,126.53084261175559,172.02086097443953,205.25055158171574,232.02166796088835,293.0362783720575,328.67483959530597,234.33954914643346,206.23743696872975,208.33207976904362,176.15042371938944,181.03757352255798,194.18306525863954,null,326.19657748965813,1179.4780804190391,1719.3463163570457]
[null,"Opex",0,0,0,-0.38239836718457809,0.10785725179448491,0.63566280017676036,-3.2863552244380116,7.1068484374354739,-1.0522919311315491,-4.1146844440181667,-3.3552507481726934,1.5805810215097154,16.536417409218302,4.5200167570592384,9.4477334403718487,16.218617745375013,22.669531164661748,23.48986138051896,27.872556755047299,null,2.3165650744058421,11.513263373142458,66.281545549989332]
[null,"Carbon",0,0,0,4.0000411080086451E-2,0.27264202599826604,1.0875121191758126,10.731280693720976,9.508763493850779,15.326775837388823,19.093931136893389,22.95960211255283,33.020003107436992,40.094327348868319,40.386644307136123,41.63807525952501,43.264864843026203,40.624271932022793,43.045001376669688,46.678047180701583,null,28.050591767113541,129.751419239001,249.64550477109398]
[null,"Capex",0,0,0,0,0,0,-34.172646306890329,-1.0608263200392685,-41.785485250579768,-56.635493014839994,-35.28470074695997,-36.24567068899978,-2.6139076026393013,-25.140926890169794,-17.148501043699071,-17.14850104370089,-17.148501043699071,-17.148501043799115,-94.893389611899693,null,-58.324299582759956,-163.83210033876929,-252.10415440760619]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,-13.452250460578085,4.5812212184705032,9.8745755905292256,5.7210749470516156,7.6617824365081546,-18.801273733066047,-2.6931717082318727,-5.6886648580765815,-11.79573070203055,-8.8346514933492486,-14.641225649740438,-5.4583034360773119,null,2.3134238586336839,4.6173567418223733,-21.224957292743227]
[null,"Total",0,0,0,-0.67728245327100467,10.264556412302227,25.468615716537784,82.320841747307156,128.63337776242449,149.09108084858752,173.46888085028019,222.06239352536014,299.05297424851256,363.89040301768722,251.41211161222714,234.48607976685096,238.8713306117134,213.46107427902567,215.78270958620706,168.38197614641143,null,300.55285860705123,1161.5280194342356,1761.9442549777796]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-0.33488449716651303,9.8840571345094759,23.745440797185211,102.60454940080513,125.79916256636557,165.59975897521826,201.68970135900406,201.49559968313133,241.57598242418942,293.50837407536545,311.86205135708758,252.64676514713778,200.61693284991736,162.61345267195588,151.7838742255442,169.98424141646592,null,325.03246809914947,1146.2317594105587,1673.4728548754258]
[null,"Opex",0,0,0,-0.38239836718457809,0.10785725179448491,0.63566280017676036,1.0889948204830944,7.1078339222385694,6.3627862696794182,8.5354585067007065,10.871966077786055,19.191796824636185,12.709745135673074,22.477494776411731,17.514521248089295,15.969989855891072,18.005526144695068,18.779031428001872,26.644849486614476,null,11.196971585232365,59.408286658181758,113.0746456985129]
[null,"Carbon",0,0,0,4.0000411080086451E-2,0.27264202599826604,1.0875121191758126,10.097848420514026,9.9289378615590635,14.965189319951264,17.282501032297318,17.937369053008126,25.720476775267343,34.554774005913998,40.606049134619923,41.79892902056082,39.998189156471312,35.997019812549297,36.003300594681548,40.30051203229317,null,27.606497769660884,116.34603763536468,224.76561246348223]
[null,"Capex",0,0,0,0,0,0,-4.1190312380003888,31.138742966829341,38.081493878929905,53.132555332299489,53.132555332310403,82.89472039156044,52.373950212149794,81.371630927200385,58.757207365499198,58.757207365499198,58.757207365501017,108.62842251260008,63.191650799000854,null,48.351171461435186,261.02713016607703,454.07494095522037]
[null,"EEU",0,0,0,0,0,0,6.710135459379245,-6.4588134924019798,-8.6319741180599294,-4.2475980663166126,-3.1571155153280799,-16.8130338430866,5.264856581198103,-12.982572898904699,3.0728907816683702,1.6823805324686525,1.7901975604948817,-3.5081989991286875,-3.9621383667770296,null,-5.9643385510991482,-26.918604429535307,-27.066287932947009]
[null,"Total",0,0,0,-0.67728245327100467,10.264556412302227,25.468615716537784,116.3824968631811,167.51586382459055,216.37725432571892,276.39261816398493,280.28037463090783,352.56994257256679,398.41170001030042,443.3346532964149,373.79031356295548,317.02469976024759,277.16340355519617,311.686429761699,296.15911536759739,null,406.22277036437879,1556.0946094406468,2438.3217660596943]
[]
[]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-0.56323421829256404,8.5991564458722678,15.998582979835192,69.182419328480364,97.823720202788536,137.66961475952985,174.77210149863788,187.0820363665897,238.14610696609728,251.06261701329657,263.9546364267934,190.78408129089553,181.21064142862986,163.99536885553925,166.59862518432533,161.21172906924448,null,249.44197056821031,982.68020430890772,1465.9869440621976]
[null,"Opex",0,0,0,-0.25274242296927696,2.0336508500804484E-2,-4.2253208473084669E-2,8.0812308274371389,9.4903013240709697,7.9713922788459968,10.392019057195284,12.809894138385062,14.06984836873653,13.232720747359963,22.733987203017023,27.099637025440643,17.231072152278102,26.021313687226211,42.105069590207677,52.317557429132648,null,19.17017564754341,67.128246127838182,157.62120919356914]
[null,"Carbon",0,0,0,1.0984922007764908E-2,0.25932941048085922,-1.896458828645109E-2,5.1735709246914894,6.2011431434015662,10.317645636576685,13.201151647959648,14.347111636683792,24.284452634776812,27.468216643846006,32.320183601361578,34.424607260336074,37.49065564468259,36.8516654443726,38.872644678846655,38.536559795922983,null,16.558469334865404,89.345164565620706,193.02039184999163]
[null,"Capex",0,0,0,0,0,0,32.581333864919998,47.632395318280032,54.575146230389691,69.626207683759276,86.46638933910981,82.611088026589641,76.821149775219965,105.81883049025964,134.81651120530114,87.162517774899243,87.162517774999287,-10.362690802499856,-55.799462516100903,null,101.8247004608256,379.57215882894212,524.2740152355899]
[null,"EEU",0,0,0,0,0,0,-15.283532585558248,-8.3570895823231837,-10.637921128107585,-6.2217160110170724,-3.36282002911436,-5.9401038101642101,11.687771527309224,-7.1748713084048603,-18.746027092659595,3.2159687846044989,-2.0984471379765957,-6.8958562055576422,-4.5664410099868569,null,-26.164561076118865,-33.768958455321496,-50.360601910828365]
[null,"Total",0,0,0,-0.80499171925407609,8.8788223648539315,15.937365183075656,99.735022359970742,152.79047040621793,199.89587777723463,261.76976387653502,297.34261145165402,353.17139218603603,380.27247570703173,417.65276641302677,368.37880968931381,326.3108557850943,311.93241862416073,230.31779244532217,191.69994276821237,null,360.8307549353259,1484.9568153759874,2290.54195843052]
[]
[]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-0.33951933852631555,6.7189131414884287,15.611730068485485,67.377283325236476,95.491775086686857,122.49623523906507,148.34017764776092,189.33081352402178,226.47627392468803,245.40483745124749,268.03852385164146,160.97805718532106,153.61414486345814,131.26155914938863,139.9992403971446,162.34547968097922,null,233.41620050137433,940.63907935236773,1358.2700694700341]
[null,"Opex",0,0,0,-0.22206090539475554,-0.15628163487326674,0.33236436888273602,1.9350925412363722,9.5064643547229934,7.1694714941550046,8.7520576700771926,12.325012818349023,10.977407456154651,14.970871619886566,8.986452784555695,22.909578866515403,14.438205188791471,18.13089370245325,35.160243267863734,36.175372271467495,null,13.946027859838054,50.981260191724722,120.83070804767094]
[null,"Carbon",0,0,0,-1.0464931303317826E-3,0.22304241159065441,-3.8856824815013624E-2,4.8384347164006272,5.6204805971835867,9.7008876263130901,11.001780053951677,14.237844026299797,22.820990740114894,26.718502139121597,32.493309052856318,28.829367799080671,32.414323154742078,29.550590160795764,32.802619163837278,39.396629057252881,null,15.344339292400214,85.156104784402103,175.675352493714]
[null,"Capex",0,0,0,0,0,0,5.9129838653498155,41.170758070169541,48.113508982280109,57.726783095449719,74.566964750800253,70.711663438280084,85.128437938370553,47.133155085439284,121.56760751410002,73.91361408369994,126.22376442459972,28.698555847100579,-58.954421956601436,null,71.215473046526554,293.55867806824034,463.86472848729477]
[null,"EEU",0,0,0,0,0,0,7.9577680590151658,-5.0917453534508113,-7.2221809486756641,0.23603070003724014,-0.51216016250657859,9.5374084452124919E-2,-1.7439736953164271,26.841418892681553,-12.508823018316676,7.15152220051462,-0.11046124187748063,-7.364003322600098,7.4000969725278054,null,-2.9111343499177056,12.435543115769896,8.9166290447068235]
[null,"Total",0,0,0,-0.56262673705140287,6.7856739182058163,15.905237612553208,88.021562507238457,146.69773275531216,180.25792239313762,226.05682916727676,289.94847495696428,331.08170964368981,370.47867545330979,383.49285966717429,321.77578834670049,281.53180949120622,305.05634619535988,229.2966553533461,186.36315602562598,null,331.01090635022143,1382.7706655125048,2127.5574875434208]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-18.732338739286206,-12.551587853614819,-3.4762698309300504,70.615800482833492,94.304076569180779,140.70248595991507,171.35614208856987,196.78850489058868,249.99599744871421,306.34465069222028,247.15852763888165,181.1748287123396,152.90285754371712,170.5738918981632,165.8397648692295,176.16490689230812,null,200.63655929633316,970.91485052367011,1443.1956687793347]
[null,"Opex",0,0,0,11.775115658045252,12.083814398452887,20.829168559823302,10.905362393156793,22.118879917176855,14.388412616219284,22.605110795218025,16.685179556000548,20.653652798210715,20.659038906072055,21.282750918515376,17.58022468251238,33.282201038490712,33.124577354113171,48.718341924694869,45.897885310373567,null,73.306195801892386,140.78564005748933,239.03240132795096]
[null,"Carbon",0,0,0,3.879193271893655E-2,-0.52374013940601571,-0.44326038514657284,9.032774838124908,7.8250357365213858,13.668784582427918,15.955254883802354,19.972264332524162,28.184372634221461,39.224914834211631,40.533728457363054,39.875099420224672,36.351032943437986,41.552819237958886,42.717765288034627,46.930417562715377,null,22.303549714659024,116.06796678598425,231.39499161460324]
[null,"Capex",0,0,0,13.021242610269837,13.021242610269837,13.021242610269837,-39.156519261130143,-6.0446992742799921,-46.769358204820492,-16.546362742449674,4.8044295254203462,-6.4950067389872856E-2,-57.976137253010165,-36.625344985130141,-56.119217761699474,-12.434069463099149,-12.434069463100968,-52.197758451600748,-103.20020064149867,null,-36.779624540296361,-104.9585159715532,-234.33607877741645]
[null,"EEU",0,0,0,-3.7456464147471529,-2.3229232515649016,-6.9096400092187942,10.594152074885411,-14.988597737706201,3.2451895452932682,-20.144974452847947,-1.4923320808593488,-5.2568023552771592,7.8005428123489793,-4.3254416255584616,6.7769561989413916,-12.20332089739011,-3.6907101500626709,-17.217376324778176,-7.8913867401822451,null,-11.51546058827552,-27.982122044777764,-46.405141471511172]
[null,"Total",0,0,0,2.3571650470006666,9.7068057641369876,23.021240944797722,61.991570527870465,103.21469521089283,125.23551449903505,173.22517057229263,236.7580462236744,293.51227045847935,316.05300999184277,268.02422040407146,189.28789125231856,197.89870116515655,229.12650887707161,187.86073730558007,157.90162238371616,null,247.95121968431272,1094.8278193508129,1632.8818414729617]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,-22.944281764882362,-34.021108854815793,-28.93839999900365,42.380187797052258,70.006104261519795,112.23535770146009,146.55136635504869,176.42547353207101,227.83471826794448,263.28355733958438,218.52655154258787,154.50356653298809,139.54734076257387,145.00822244934557,141.48029379676154,152.38467195191015,null,96.643563401699438,775.5019915920019,1184.4318734151825]
[null,"Opex",0,0,0,12.413000809734513,32.354604841737455,41.210817176439377,27.150970743294238,38.618423903303665,30.976012125912348,28.663325471331518,30.223649783926703,34.558328236548732,49.225033122668719,37.271574585866801,33.704458071923,36.634117068616433,50.046803973493297,64.250179704242328,60.843232898617316,null,144.97970296934523,263.37174815710614,398.74075696827703]
[null,"Carbon",0,0,0,-4.2631137160581147,-1.9904761180859509,-2.1634048362496401,7.5990482110463518,6.4519929298992906,12.123800320492876,15.552230789562884,19.792809809908135,28.009710828021582,34.582610329851434,38.474885505288682,38.060694118062713,37.117821395353531,39.692828318901832,41.500786405601673,45.073687974582128,null,12.617192968519337,101.61716934067853,213.64604753076341]
[null,"Capex",0,0,0,26.910333422589929,26.910333422579697,26.910333422589702,-39.469662681859973,-6.3578426950198264,-47.082501625560326,-58.924721938539733,-37.573929670669713,-42.443309263469928,-12.069154641780187,-35.496796128809365,-54.990668905398707,-11.305520606800201,-11.305520606800201,-51.069209595299981,-115.96074259749912,null,-2.3967538584914991,-127.64031496584069,-261.09448672414095]
[null,"EEU",0,0,0,-3.3657967387367016,-10.903323567428203,-14.967630390638007,10.22216634716446,-16.40000894893258,2.3667885660991175,5.5199871532421021,3.2941240618356815,5.6445206839515762,-18.474721794716558,-2.0904338825840014,7.9963860295046345,-1.8844672485394902,-3.4420214132087708,-15.193322755866891,-6.3269531686275435,null,-26.972820142700883,-30.172097552521244,-39.874315737484302]
[null,"Total",0,0,0,8.7501420126472631,12.350029723987205,22.051715373137782,47.882710416697336,92.318669450770344,110.6194570884041,137.36218783064547,192.16212751707181,253.60396875299645,316.54732435560777,256.68578162234996,179.27443584707973,200.10929137120414,220.00031272173172,180.96872755543868,136.01389705898293,null,224.87088533837166,982.6784965714246,1495.8498754525976]
[]
[]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,null,"NPV to 2024","NPV to 2029","NPV to 2034"]
[null,"Fuel",0,0,0,10.567092338597377,20.906611837541732,24.126784609150491,98.937566400963988,144.91730658603637,173.56938417649553,209.74400330664719,232.01858272106483,291.61622762126166,330.20214856283872,234.53803851440796,206.55714630599857,215.10190711094867,182.52210695906615,186.16017013755595,195.2268991147439,null,361.60771466415395,1218.2320217821984,1769.0463777273585]
[null,"Opex",0,0,0,-0.20575006899889559,0.34148349293900537,0.25596256696917408,-4.012518904094577,-0.76376768431691744,-0.10756804766606365,0.13109839174740046,13.131548751676746,14.767292439707489,18.384098719441681,5.6328095790095176,11.154414429443932,-3.8022551677750016,16.094000517848144,14.152792842223789,28.693881101140505,null,-3.4962972494663127,30.598502651738965,66.575922078989336]
[null,"Carbon",0,0,0,0.29778234680520654,0.42276284599176961,1.0997890906437533,10.872776040383144,11.496676046155869,15.527451570044946,19.612163102434749,23.023959192269729,32.685859113086963,40.316907944108493,40.762814684721434,41.814095070085443,44.859651622920182,41.345823521615443,44.402703085415624,46.953295551809902,null,30.179718686702689,132.44559090631728,254.64062109428494]
[null,"Capex",0,0,0,0,0,0,-34.172646306890329,-36.916105657769549,-37.877075599810269,-45.635279717110279,-24.284487449230255,-32.042691566520261,1.5890715198402177,-20.937947767701189,-12.945521921199543,-12.945521921299587,-12.945521921199543,-52.709210909799367,-90.690410489400165,null,-82.685491850419709,-164.79509783775342,-262.75093511898348]
[null,"EEU",0,0,0,0,0,0,11.664045613313302,6.5049901556831848,2.3659390712044797,3.3025034770510828,-11.072556379250422,-19.083488435943949,-22.411155984821598,-5.3963927778701617,-7.7430396596659428,6.4793064016215425,-3.0289327669708932,-0.40523394157683157,-7.3508621846828426,null,15.843761889223023,-19.691844615696141,-26.30642582915689]
[null,"Total",0,0,0,10.659124616403687,21.670858176472507,25.482536266763418,83.289222843675532,125.23909944578897,153.47813117026863,187.15448856077015,232.81704683653064,287.94319917159191,368.08107076140749,254.59932223256754,238.83709422466245,249.69308804641582,223.98747631035931,191.60122121381917,172.83280309361129,null,321.44940614019367,1196.7891728868051,1801.2055599524924]

{"sheet":"LOLE","index":4,"n_rows":57,"n_cols":20,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","All values are given in hours"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Low - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.8808207346680901,1.6276887944012799,1.5402965287438599,1.64786634629625,0.93858485479116704,1.80825571555097,1.5691738254679199,1.5789542665335501,1.0640359821274099,1.0926384435106,1.0287845431888201,0.99430770489116804,0.97941175793664703]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,2.0708647799358002,1.79081082292663,1.8127646308535099,1.9285555417383999,0.79566563210324903,1.65612032563647,2.1923518882833499,2.2040920755448501,2.12165726464396,1.33762257800965,1.08671959588388,1.02050828119514,0.95443992872365602]
[null,"Status Quo - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,2.0708647799358002,1.79081082292663,1.8127646308535099,1.9285555417383999,0.82173985443166098,1.8061104016220799,2.4778338126900001,2.4901895484668501,1.4337622303347699,1.43533322086001,0.98009341618768697,0.98366792588549701,1.22062766889888]
[null,"Status Quo - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,2.0708647799358002,1.79081082292663,1.8127646308535099,1.9285555417383999,0.82173985443166098,1.8061104016220799,2.4778338126900001,2.4901895484668399,1.4337622303347699,1.43533322086001,0.94258909766935195,1.0707610965955801,1.2685160955100701]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.8808207346680901,1.6276887944012799,1.5635668620715599,1.6718070803924101,1.0665378170067401,1.4020839880576299,1.53942570793809,1.5489899536788601,1.1077174643909999,1.0330046927405101,1.09829281902898,1.0043682727735299,1.0181045054103099]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,2.0708647799358002,1.79081082292663,1.3829943605458901,2.5765050016659998,1.0818938382338199,2.56505273406639,2.7290915190272802,1.73220336431119,1.7738646075551301,1.10629419195086,1.1644148693522001,1.1595903902620399,1.0711900625559301]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.75341478115615,2.5347949356783501,1.5314561507955,1.74086345795442,0.77778477372020305,1.9268304307908,1.9239626056154999,1.9348622276828,1.7694037064855199,1.1030428811614501,0.99036536222175597,0.98787022226452703,1.1468306672019799]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,2.0708647799358002,1.79081082292663,1.3829943605458901,2.5765050016659998,1.01527618456675,2.2983443678067998,2.3218899953382,2.3338922437703999,2.12666188436677,1.2665308942696101,1.11619135367813,1.1268317306786699,1.0975227081643999]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",0.42554849493007002,0.201762875516317,1.22481363827789,0.97991499983480701,0.97735157861237898,1.50683271259865,1.3263202027634999,1.25614221548738,1.35355147138482,1.3852108884210701,1.6206977515765599,1.84156912682702,1.85242612216053,1.1669573327854199,1.0969786374621699,0.81360320265285502,1.04255362430253,0.80926808631106695]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",0.42554849493007002,0.201762875516317,1.2079046639186899,1.3613097115972601,1.32743199615481,1.36291845652259,1.21947403286673,1.15535832807964,2.0715691729692098,0.86205788811238804,1.65329383198018,1.3365963739289799,1.3456813129929399,1.0196970343254701,0.97160393477733697,1.18656278422407,0.89868342340763496,1.12965730578237]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.8808207346680901,1.6276887944012799,1.5635668620715599,1.6718070803924101,1.0665378170067401,1.4020839880576299,1.53942570793809,1.5489899536788601,1.1077174643909999,1.0330046927405101,1.09829281902898,1.0043682727735299,1.0181045054103099]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,2.0708647799358002,1.79081082292663,1.3829943605458901,2.5765050016659998,1.0818938382338199,2.56505273406639,2.7290915190272802,1.73220336431119,1.7738646075551301,1.10629419195086,1.1644148693522001,1.1595903902620399,1.0711900625559301]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.75341478115615,2.5347949356783501,1.5314561507955,1.74086345795442,0.77778477372020305,1.9268304307908,1.9239626056154999,1.9348622276828,1.7694037064855199,1.1030428811614501,0.99036536222175597,0.98787022226452703,1.1468306672019799]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,2.0708647799358002,1.79081082292663,1.3829943605458901,2.5765050016659998,1.01527618456675,2.2983443678067998,2.3218899953382,2.3338922437703999,2.12666188436677,1.2665308942696101,1.11619135367813,1.1268317306786699,1.0975227081643999]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",0.42554849493007002,0.201762875516317,1.22481363827789,0.97991499983480701,0.97735157861237898,1.50683271259865,1.3263202027634999,1.25614221548738,1.35355147138482,1.3852108884210701,1.6206977515765599,1.84156912682702,1.85242612216053,1.1669573327854199,1.0969786374621699,0.81360320265285502,1.04255362430253,0.80926808631106695]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",0.42554849493007002,0.201762875516317,1.2079046639186899,1.3613097115972601,1.32743199615481,1.36291845652259,1.21947403286673,1.15535832807964,2.0715691729692098,0.86205788811238804,1.65329383198018,1.3365963739289799,1.3456813129929399,1.0196970343254701,0.97160393477733697,1.18656278422407,0.89868342340763496,1.12965730578237]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.24407004859704,1.49857418947161,1.39178187942533,2.01249254996605,0.82644862693281196,1.3996260442044699,1.4545989886441899,1.9444750234785,1.4777897782726701,1.09207217572892,1.0835857058031599,1.1055060463120501,1.3947921348697501]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.6024248984429501,1.9053465061400701,1.76769700905829,1.9127131306410501,0.92330307534817602,2.0219285827274902,1.8597093043669499,2.46024644809438,1.8723636717244501,1.1759150314122899,1.1982532967477699,0.92470586075606998,1.03204048898048]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.6024248984429501,1.9053465061400701,1.6617589498648999,2.3704862650617602,1.06159901562297,1.93293267367819,2.0686239327822902,2.44863596331319,1.86321767075181,1.86171903280434,1.1832485957082399,1.1556443878993199,1.08210628444167]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.6024248984429501,1.9053465061400701,1.6617589498648999,2.75002736469213,1.2308376189686501,2.0179811875759102,1.9703391160485699,2.2115462871109499,1.7038368093771801,1.70329129210791,1.0860685030391599,0.99331086744705799,1.76691891177633]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",0.42554849493007002,0.201762875516317,1.22481363827789,0.97991499983480701,0.97735157861237898,1.50683271259865,1.8231884092328501,1.69184436703227,1.47429468020119,1.1333518630325199,1.78645858525826,2.17313062733247,1.5311586628401399,1.14685339286415,1.0782967796997001,1.2161182876146699,0.995368405981222,1.2776580418169501]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",0.42554849493007002,0.201762875516317,1.2079046639186899,1.3613097115972601,1.32743199615481,1.9742924839107101,1.3367029743343899,1.1641148229993199,1.70667200885193,0.92338831466528504,1.4394302039976401,1.41013738755207,0.97137108612348799,1.20937714769215,1.167953313383,1.04832475366059,1.06213827720569,1.34205265344989]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.24407004859704,1.49857418947161,1.39178187942533,2.01249254996605,0.82644862693281196,1.3996260442044699,1.4545989886441899,1.9444750234785,1.4777897782726701,1.09207217572892,1.0835857058031599,1.1055060463120501,1.3947921348697501]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.6024248984429501,1.9053465061400701,1.76769700905829,1.9127131306410501,0.92330307534817602,2.0219285827274902,1.8597093043669499,2.46024644809438,1.8723636717244501,1.1759150314122899,1.1982532967477699,0.92470586075606998,1.03204048898048]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.6024248984429501,1.9053465061400701,1.6617589498648999,2.3704862650617602,1.06159901562297,1.93293267367819,2.0686239327822902,2.44863596331319,1.86321767075181,1.86171903280434,1.1832485957082399,1.1556443878993199,1.08210628444167]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.6024248984429501,1.9053465061400701,1.6617589498648999,2.75002736469213,1.2308376189686501,2.0179811875759102,1.9703391160485699,2.2115462871109499,1.7038368093771801,1.70329129210791,1.0860685030391599,0.99331086744705799,1.76691891177633]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",0.42554849493007002,0.201762875516317,1.22481363827789,0.97991499983480701,0.97735157861237898,1.50683271259865,1.8231884092328501,1.69184436703227,1.47429468020119,1.1333518630325199,1.78645858525826,2.17313062733247,1.5311586628401399,1.14685339286415,1.0782967796997001,1.2161182876146699,0.995368405981222,1.2776580418169501]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",0.42554849493007002,0.201762875516317,1.2079046639186899,1.3613097115972601,1.32743199615481,1.9742924839107101,1.3367029743343899,1.1641148229993199,1.70667200885193,0.92338831466528504,1.4394302039976401,1.41013738755207,0.97137108612348799,1.20937714769215,1.167953313383,1.04832475366059,1.06213827720569,1.34205265344989]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,0.97648810840938705,1.63742396222105,1.7199707791066701,1.59089821504212,0.89639952196143202,1.8870542677983599,1.72768518849692,1.4371804659188701,1.74045284682256,1.1098292397709999,1.1796131404313701,1.18520877199023,1.0101539704845801]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.7897293686997999,2.0249727007251499,2.1181640343338701,2.0605389212351199,0.91252518521688697,1.92421580496916,1.9793665963547999,2.6063026424583402,1.9858654250485901,1.2551914870277201,1.6093154795147999,0.89975437731611696,0.66574899079546301]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.7897293686997999,2.0249727007251499,2.1181640343338701,2.0605389212351199,0.91252518521688697,2.2289698972321998,1.9793665963547999,2.6063026424583402,1.9858654250485901,1.2551914870277201,1.2767411573479599,0.89975437731611696,1.0799428951765699]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.7897293686997999,2.0249727007251499,2.1181640343338701,2.0605389212351199,0.91252518521688697,1.92421580496916,2.3394489459014398,2.26316209356931,1.72260497684026,1.72154070412187,1.1011014074344301,1.24264340266194,0.93019034780510401]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",0.42554849493007002,0.201762875516317,1.22481363827789,0.97991499983480701,0.97735157861237898,0.96750675951216203,1.64884247768856,1.73204928600178,1.6021425551711199,0.88943844938814998,1.9002097458352001,1.73936924174053,1.44710003221865,1.7306111402181801,1.10288277232895,1.1725904909500999,1.24549411047928,0.96206810365595996]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",0.42554849493007002,0.201762875516317,1.2079046639186899,1.3613097115972601,1.32743199615481,1.70447266215301,1.69209245515708,1.77663467398617,1.6427254895647101,0.92685372732899696,1.92075080108458,1.7582284803008099,1.4631405848688701,1.7706581253939999,1.1599376085367901,1.2310978110966,1.25535324362122,0.97007126537310495]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,0.97648810840938705,1.63742396222105,1.7199707791066701,1.59089821504212,0.89639952196143202,1.8870542677983599,1.72768518849692,1.4371804659188701,1.74045284682256,1.1098292397709999,1.1796131404313701,1.18520877199023,1.0101539704845801]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.7897293686997999,2.0249727007251499,2.1181640343338701,2.0605389212351199,0.91252518521688697,1.92421580496916,1.9793665963547999,2.6063026424583402,1.9858654250485901,1.2551914870277201,1.6093154795147999,0.89975437731611696,0.66574899079546301]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.7897293686997999,2.0249727007251499,2.1181640343338701,2.0605389212351199,0.91252518521688697,2.2289698972321998,1.9793665963547999,2.6063026424583402,1.9858654250485901,1.2551914870277201,1.2767411573479599,0.89975437731611696,1.0799428951765699]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.7897293686997999,2.0249727007251499,2.1181640343338701,2.0605389212351199,0.91252518521688697,1.92421580496916,2.3394489459014398,2.26316209356931,1.72260497684026,1.72154070412187,1.1011014074344301,1.24264340266194,0.93019034780510401]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",0.42554849493007002,0.201762875516317,1.22481363827789,0.97991499983480701,0.97735157861237898,0.96750675951216203,1.64884247768856,1.73204928600178,1.6021425551711199,0.88943844938814998,1.9002097458352001,1.73936924174053,1.44710003221865,1.7306111402181801,1.10288277232895,1.1725904909500999,1.24549411047928,0.96206810365595996]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",0.42554849493007002,0.201762875516317,1.2079046639186899,1.3613097115972601,1.32743199615481,1.70447266215301,1.69209245515708,1.77663467398617,1.6427254895647101,0.92685372732899696,1.92075080108458,1.7582284803008099,1.4631405848688701,1.7706581253939999,1.1599376085367901,1.2310978110966,1.25535324362122,0.97007126537310495]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.3958290407903799,2.1348336858671599,1.3400334724298999,2.17493234128291,0.90539266500624405,1.9067158779041,2.07950616720351,1.64201660055458,1.2476469522481699,0.93616809975159898,1.0538201293264999,0.93324089913881603,1.1504968102951401]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.7897293686997999,2.0249727007251499,2.1181640343338701,2.0605389212351199,0.91252518521688697,2.2289698972321998,1.9793665963547999,2.6063026424583402,1.9858654250485901,1.2551914870277201,1.00469688837,1.13003589796094,1.0799428951765699]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,2.6522537811962299,2.10238090783132,2.1980043345224298,2.1369747086067399,0.94837035106418199,1.9942767159533701,2.0505465651712398,2.6970164994814101,2.0552090017835098,1.3008635534064401,1.0415366983855301,1.20993243384569,1.36073228027052]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.7443791532945201,1.97782212786954,2.0706529633702901,1.9015116269005199,0.83370255329015197,1.7805362845411901,2.50708127346179,1.52605416685736,1.8466106208870401,1.1605518314755201,0.934647102986219,1.3172305980119301,0.99073709983269798]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",0.42554849493007002,0.201762875516317,1.22481363827789,0.97991499983480701,0.97735157861237898,1.3841317771448101,2.1498180598800301,1.34938572332575,1.3345064543510601,0.73213932443931895,1.5107281813796101,2.2107364738372399,1.6533565584046099,1.23983046245947,0.77486473583739401,1.3098086096784201,1.41479694339006,1.09672129848045]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts",0.42554849493007002,0.201762875516317,1.2079046639186899,1.3613097115972601,1.32743199615481,1.9742924839107101,1.3367029743343899,1.1641148229993199,1.70667200885193,0.92338831466528504,1.4394302039976401,1.41013738755207,0.97137108612348799,1.20937714769215,1.167953313383,1.04832475366059,1.06213827720569,1.34205265344989]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.3958290407903799,2.1348336858671599,1.3400334724298999,1.24544342450682,0.69112287773662995,1.50025010073834,2.19590838273241,1.64201660055458,1.2476469522481699,1.4872296741456399,1.31741206090909,1.4806611765733499,1.1504968102951401]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.7897293686997999,2.0249727007251499,2.1181640343338701,2.0605389212351199,0.91252518521688697,2.2289698972321998,1.9793665963547999,2.6063026424583402,1.9858654250485901,1.2551914870277201,1.00469688837,1.13003589796094,1.0799428951765699]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,2.6522537811962299,2.10238090783132,2.1980043345224298,2.1369747086067399,0.94837035106418199,1.9942767159533701,2.0505465651712398,2.6970164994814101,2.0552090017835098,1.3008635534064401,1.0415366983855301,1.20993243384569,1.36073228027052]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.7443791532945201,1.97782212786954,2.0706529633702901,1.9015116269005199,0.83370255329015197,1.7805362845411901,2.50708127346179,1.52605416685736,1.8466106208870401,1.1605518314755201,0.934647102986219,1.3172305980119301,0.99073709983269798]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",0.42554849493007002,0.201762875516317,1.22481363827789,0.97991499983480701,0.97735157861237898,1.3841317771448101,2.1498180598800301,1.34938572332575,2.31903342288473,0.95749557121276496,1.9200196531668501,1.30451707563269,1.7492019493317701,1.3122755863016999,1.1921322613669201,1.10835559037499,1.4929495664029699,1.1593165953923299]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts",0.42554849493007002,0.201762875516317,1.2079046639186899,1.3613097115972601,1.32743199615481,1.4005635723193399,2.2045311892310502,1.3851834919071599,1.36909522699097,0.76369353898515302,1.5274777783215401,2.23409306840245,1.6714549294690799,1.26982161438708,0.81687983525922203,1.10041179829428,1.4259209211830199,1.10577945488028]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",0.42554849493007002,0.201762875516317,1.0928667375880601,0.90387130706218199,0.68764794177552302,1.3958290407903799,1.3532106014663701,1.42753682809202,1.4977046126950599,1.3529892603414999,2.4410804720983501,2.3176812047992601,1.7372122542947299,1.32040739740238,0.82847862240769898,1.1151086225218001,0.98794798501893899,1.21562820050709]

{"sheet":"TriadChasingHours","index":5,"n_rows":57,"n_cols":20,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","All values are given in hours"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Low - No dropouts",48,60,63.5,74.5,76.5,120.5,133,135,156,180,206,258,318,338,328,398,398,388]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,120.5,133,135,156,166,192,218,258,298,318,338,338,358]
[null,"Status Quo - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,120.5,133,135,156,180,194,222,258,318,328,358,368,378]
[null,"Status Quo - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,120.5,133,135,156,180,194,222,258,318,328,358,368,388]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",48,60,63.5,74.5,76.5,120.5,133,135,156,180,194,218,258,278,278,318,318,318]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,120.5,133,133,145.5,145.5,180,190,206,236,236,278,278,278]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,120.5,133,135,149.5,149.5,180,194,224,268,278,298,298,318]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,120.5,133,133,145.5,147.5,180,192,222,258,278,298,298,318]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",48,60,60.5,63.5,76,110.5,131,133,145.5,149.5,192,206,246,278,278,318,318,318]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",48,60,60,61.5,74.5,100,120.5,133,145.5,147.5,180,206,246,258,258,298,298,288]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",48,60,63.5,74.5,76.5,120.5,133,135,156,180,194,218,258,278,278,318,318,318]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,120.5,133,133,145.5,145.5,180,190,206,236,236,278,278,278]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,120.5,133,135,149.5,149.5,180,194,224,268,278,298,298,318]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,120.5,133,133,145.5,147.5,180,192,222,258,278,298,298,318]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",48,60,60.5,63.5,76,110.5,131,133,145.5,149.5,192,206,246,278,278,318,318,318]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",48,60,60,61.5,74.5,100,120.5,133,145.5,147.5,180,206,246,258,258,298,298,288]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",48,60,63.5,74.5,76.5,110.5,130.5,130.5,133,133,135,145,145.5,147.5,149.5,168,168,158]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,100,110.5,120.5,130.5,130.5,133,133,133,133,135,145.5,145.5,145.5]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,100,110.5,120.5,130.5,130.5,133,135,145.5,145.5,145.5,156,158,170]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,100,110.5,120.5,130.5,130.5,133,135,145.5,145.5,145.5,155.5,156,158]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",48,60,60.5,63.5,76,110.5,120.5,130.5,133,133,135,145,145.5,149.5,149.5,180,180,170]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",48,60,60,61.5,74.5,100,120.5,120.5,133,133,133,145,145.5,149.5,149.5,168,170,170]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",48,60,63.5,74.5,76.5,110.5,130.5,130.5,133,133,135,145,145.5,147.5,149.5,168,168,158]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,100,110.5,120.5,130.5,130.5,133,133,133,133,135,145.5,145.5,145.5]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,100,110.5,120.5,130.5,130.5,133,135,145.5,145.5,145.5,156,158,170]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,100,110.5,120.5,130.5,130.5,133,135,145.5,145.5,145.5,155.5,156,158]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",48,60,60.5,63.5,76,110.5,120.5,130.5,133,133,135,145,145.5,149.5,149.5,180,180,170]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",48,60,60,61.5,74.5,100,120.5,120.5,133,133,133,145,145.5,149.5,149.5,168,170,170]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",48,60,63.5,74.5,76.5,89.5,89.5,99.5,110,110,110.5,120.5,120.5,120.5,120.5,131,133,131]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,76.5,76.5,86.5,87.5,99.5,99.5,99.5,100,100,110,120.5,120.5,120.5]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,76.5,76.5,86.5,87.5,99.5,99.5,99.5,100,100,110,120.5,120.5,120.5]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,76.5,76.5,86.5,87.5,99.5,99.5,99.5,100,100,110,120.5,120.5,120.5]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",48,60,60.5,63.5,76,89.5,99.5,99.5,110,110,120.5,120.5,120.5,120.5,130.5,133,133,133]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",48,60,60,61.5,74.5,89.5,89.5,99.5,110,110,120.5,120.5,120.5,120.5,130.5,133,133,133]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",48,60,63.5,74.5,76.5,89.5,89.5,99.5,110,110,110.5,120.5,120.5,120.5,120.5,131,133,131]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,76.5,76.5,86.5,87.5,99.5,99.5,99.5,100,100,110,120.5,120.5,120.5]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,76.5,76.5,86.5,87.5,99.5,99.5,99.5,100,100,110,120.5,120.5,120.5]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,76.5,76.5,86.5,87.5,99.5,99.5,99.5,100,100,110,120.5,120.5,120.5]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",48,60,60.5,63.5,76,89.5,99.5,99.5,110,110,120.5,120.5,120.5,120.5,130.5,133,133,133]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",48,60,60,61.5,74.5,89.5,89.5,99.5,110,110,120.5,120.5,120.5,120.5,130.5,133,133,133]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts",48,60,63.5,74.5,76.5,90,100,100,120.5,120.5,120.5,120.5,130.5,131,133,133,133,133]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,76.5,76.5,86.5,87.5,99.5,99.5,99.5,100,100,110,120.5,120.5,120.5]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,77.5,87.5,87.5,99.5,99.5,99.5,99.5,100,110.5,110.5,120.5,120.5,120.5]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,77.5,89.5,89.5,99.5,99.5,100,100,110,120.5,120.5,130.5,130.5,130.5]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",48,60,60.5,63.5,76,90,100,100,120.5,120.5,120.5,120.5,130.5,133,133,133,133,133]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts",48,60,60,61.5,74.5,100,120.5,120.5,133,133,133,145,145.5,149.5,149.5,168,170,170]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts",48,60,63.5,74.5,76.5,90,100,100,120.5,120.5,120.5,120.5,130.5,131,133,133,133,133]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,76.5,76.5,86.5,87.5,99.5,99.5,99.5,100,100,110,120.5,120.5,120.5]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,77.5,87.5,87.5,99.5,99.5,99.5,99.5,100,110.5,110.5,120.5,120.5,120.5]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",48,60,63.5,74.5,76.5,77.5,89.5,89.5,99.5,99.5,100,100,110,120.5,120.5,130.5,130.5,130.5]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",48,60,60.5,63.5,76,90,100,100,120.5,120.5,120.5,130.5,130.5,131,133,133,133,133]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts",48,60,60,61.5,74.5,90,100,100,120.5,120.5,120.5,120.5,130.5,133,133,133,133,133]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",48,60,63.5,74.5,76.5,90,100,99.5,110,110,120.5,120.5,130.5,130.5,131,133,133,133]

{"sheet":"ReciprocatingEngineEconomics","index":6,"n_rows":585,"n_cols":4,"rows_kept":585,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","All values are NPV (£/kW per annum, 2016 real) calculations to 2034 using a discount rate of 7.5%"]
[]
[]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",25.481303391583378,31.770287516666802]
[null,"Wholesale Income",-22.231227447946761,-9.7854954270637364]
[null,"Triad Income",-52.753544016406245,-52.955009622224367]
[null,"Other ancillary income",-18.168755605206893,-9.1453917436227403]
[null,"Required Payment",-17.588127170280845,-0.22736403142549655]
[]
[]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",25.481303391583378,31.853895789368199]
[null,"Wholesale Income",-22.231227447946761,-9.7630805711033926]
[null,"Triad Income",-52.753544016406245,-52.955009622224367]
[null,"Other ancillary income",-18.168755605206893,-8.9492081120449587]
[null,"Required Payment",-2.2943502759651473,18.767236710755441]
[]
[]
[null,"Status Quo - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",22.900995284004569,31.950559327127511]
[null,"Wholesale Income",-22.025320300040384,-10.091431584250582]
[null,"Triad Income",-52.753544016406245,-52.955009622224367]
[null,"Other ancillary income",-18.168755605206893,-8.9492081120449587]
[null,"Required Payment",-4.6687512356375755,18.535549235367554]
[]
[]
[null,"Status Quo - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.092319181658393,31.853895789368199]
[null,"Wholesale Income",-24.511393735186882,-9.7533665638430271]
[null,"Triad Income",-52.753544016406245,-52.955009622224367]
[null,"Other ancillary income",-18.168755605206893,-8.9492081120449587]
[null,"Required Payment",-5.963500773130253,18.776950718015797]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.741416533272371,29.968755806583662]
[null,"Wholesale Income",-21.981726614119449,-9.552647503865721]
[null,"Triad Income",-42.692480608810847,-42.725978437361114]
[null,"Other ancillary income",-18.168755605206893,-9.2433378199218907]
[null,"Required Payment",-8.017449787169145,8.3350372902534815]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.741416533272371,29.817815152828917]
[null,"Wholesale Income",-21.981726614119449,-9.395206433084164]
[null,"Triad Income",-42.692480608810847,-42.725978437361114]
[null,"Other ancillary income",-18.168755605206893,-9.0047108886144791]
[null,"Required Payment",7.2763271071465532,27.272558620529107]
[]
[]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",22.208067902004526,29.387040028447483]
[null,"Wholesale Income",-21.777086882656072,-9.4615110394473252]
[null,"Triad Income",-42.692480608810847,-42.725978437361114]
[null,"Other ancillary income",-18.168755605206893,-9.2008945201922572]
[null,"Required Payment",4.9476182073420851,26.579295258206741]
[]
[]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",23.435258975398924,30.309451720306793]
[null,"Wholesale Income",-24.263146625589567,-9.4963584509402672]
[null,"Triad Income",-42.692480608810847,-42.725978437361114]
[null,"Other ancillary income",-18.168755605206893,-9.0047108886144791]
[null,"Required Payment",3.6887495378029875,27.663043170150896]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.715121317578102,29.271783613830813]
[null,"Wholesale Income",-21.340610786059681,-10.000297451800101]
[null,"Triad Income",-42.831295534745486,-42.856378459365196]
[null,"Other ancillary income",-19.153625246968527,-9.5808650897136012]
[null,"Required Payment",-8.5263137424999123,6.7224878577704565]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.395629300594507,28.0365449484888]
[null,"Wholesale Income",-20.684785133432165,-9.4329777720493286]
[null,"Triad Income",-42.846664830854337,-42.900907333200735]
[null,"Other ancillary income",-20.44553787414619,-9.9506593149120004]
[null,"Required Payment",-9.4972620301425081,5.6402457731452831]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.741416533272371,29.968755806583662]
[null,"Wholesale Income",-21.981726614119449,-9.5526205313656316]
[null,"Triad Income",-42.770164277519996,-42.773179787086647]
[null,"Other ancillary income",-18.168755605206893,-9.2433378199218907]
[null,"Required Payment",-8.0951334558782939,8.2878629130280359]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.741416533272371,29.817815152828917]
[null,"Wholesale Income",-21.981726614119449,-9.3951794605840746]
[null,"Triad Income",-42.770164277519996,-42.773179787086647]
[null,"Other ancillary income",-18.168755605206893,-9.0047108886144791]
[null,"Required Payment",7.1986434384374043,27.225384243303669]
[]
[]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",22.208067902004526,29.387040028447483]
[null,"Wholesale Income",-21.777086882656072,-9.4614840669472358]
[null,"Triad Income",-42.770164277519996,-42.773179787086647]
[null,"Other ancillary income",-18.168755605206893,-9.2008945201922572]
[null,"Required Payment",4.8699345386329362,26.532120880981303]
[]
[]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",23.435258975398924,30.309451720306793]
[null,"Wholesale Income",-24.263146625589567,-9.4954509238658531]
[null,"Triad Income",-42.770164277519996,-42.773179787086647]
[null,"Other ancillary income",-18.168755605206893,-9.0047108886144791]
[null,"Required Payment",3.6110658690938386,27.61674934749978]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.715121317578102,29.271783613830813]
[null,"Wholesale Income",-21.340610786059681,-10.000079958834375]
[null,"Triad Income",-42.909162788801261,-42.903914312161]
[null,"Other ancillary income",-19.153625246968527,-9.5808650897136012]
[null,"Required Payment",-8.6041809965556872,6.6751694979403773]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.395629300594507,28.202181313306887]
[null,"Wholesale Income",-20.684785133432165,-9.4596426444972455]
[null,"Triad Income",-42.924564467325467,-42.948516860730429]
[null,"Other ancillary income",-20.44553787414619,-9.9506593149120004]
[null,"Required Payment",-9.5751616666136385,5.7316077379857706]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",26.203022468944589,8.4895001901132883]
[null,"Wholesale Income",-22.294649817901554,-3.5498482481655733]
[null,"Triad Income",-18.949320755554254,-7.2790863342871415]
[null,"Other ancillary income",-18.168755605206893,-7.0348904874194798]
[null,"Required Payment",16.874392797977567,30.51392036505964]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",26.203022468944589,19.065409016222716]
[null,"Wholesale Income",-22.294649817901554,-6.6329938902521235]
[null,"Triad Income",-18.949320755554254,-15.333105487646574]
[null,"Other ancillary income",-18.168755605206893,-8.5551629855236868]
[null,"Required Payment",32.168169692293262,47.124785879560285]
[]
[]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",22.640397404351305,19.065409016222716]
[null,"Wholesale Income",-21.739674447661834,-6.621251907557447]
[null,"Triad Income",-18.949320755554254,-15.333105487646574]
[null,"Other ancillary income",-18.168755605206893,-8.5551629855236868]
[null,"Required Payment",29.160519997939691,47.136527862254958]
[]
[]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",23.754532815991151,19.032281765660773]
[null,"Wholesale Income",-24.440629035590931,-6.6157985469349523]
[null,"Triad Income",-18.949320755554254,-15.333105487646574]
[null,"Other ancillary income",-18.168755605206893,-8.5551629855236868]
[null,"Required Payment",27.573700821650451,47.108853972315508]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",25.703854648623377,18.104936598419329]
[null,"Wholesale Income",-21.688905512191237,-6.4555469588706016]
[null,"Triad Income",-19.010934616348532,-13.866926262705144]
[null,"Other ancillary income",-19.153625246968527,-8.7596328975455862]
[null,"Required Payment",15.93448578081075,28.91107572411655]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",25.549515863417927,18.244604975728631]
[null,"Wholesale Income",-21.120535377392329,-6.3396332743801]
[null,"Triad Income",-19.017756373191887,-14.469428257999866]
[null,"Other ancillary income",-20.44553787414619,-9.3941017470558066]
[null,"Required Payment",15.049782746383194,27.929686941111413]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",26.165072511561348,8.4563729216300185]
[null,"Wholesale Income",-22.255793028460207,-3.5506310371139111]
[null,"Triad Income",-22.048155942276921,-8.8214326344734815]
[null,"Other ancillary income",-18.168755605206893,-7.0348904874194798]
[null,"Required Payment",13.776464443313007,28.937664007441697]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",26.165072511561348,19.032281765660773]
[null,"Wholesale Income",-22.255793028460207,-6.6337766792004613]
[null,"Triad Income",-22.048155942276921,-16.875451787832912]
[null,"Other ancillary income",-18.168755605206893,-8.5551629855236868]
[null,"Required Payment",29.070241337628705,45.548529539863658]
[]
[]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",22.569871960762253,19.032281765660773]
[null,"Wholesale Income",-21.684805854213437,-6.6211019005419578]
[null,"Triad Income",-22.048155942276921,-16.875451787832912]
[null,"Other ancillary income",-18.168755605206893,-8.5551629855236868]
[null,"Required Payment",26.04602796107638,45.561204318522165]
[]
[]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",23.737509775903987,19.032281765660773]
[null,"Wholesale Income",-24.405371757857548,-6.6211739199850896]
[null,"Triad Income",-22.048155942276921,-16.875451787832912]
[null,"Other ancillary income",-18.168755605206893,-8.5551629855236868]
[null,"Required Payment",24.493099872573996,45.561132299079027]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",25.703854648623377,18.002127820256383]
[null,"Wholesale Income",-21.685641862527948,-6.4350892289550083]
[null,"Triad Income",-22.117093102053612,-15.42020274975801]
[null,"Other ancillary income",-19.153625246968527,-8.7596328975455862]
[null,"Required Payment",12.831590944768969,27.275448188816327]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",25.549515863417927,18.166927232227749]
[null,"Wholesale Income",-21.119655087025883,-6.3156698918234504]
[null,"Triad Income",-22.125206607467501,-16.025112132847443]
[null,"Other ancillary income",-20.44553787414619,-9.3941017470558066]
[null,"Required Payment",11.943212802474029,26.320288705319605]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.598193883972407,3.1294264827472586E-2]
[null,"Wholesale Income",-21.602258132426908,-0.37066402781102331]
[null,"Triad Income",-1.3422720256328922,0]
[null,"Other ancillary income",-18.168755605206893,-6.7276703772989697]
[null,"Required Payment",33.569004628401387,32.821205104536027]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.598193883972407,3.1294259129475345E-2]
[null,"Wholesale Income",-21.602258132426908,-0.37270533396784322]
[null,"Triad Income",-1.3422720256328922,0]
[null,"Other ancillary income",-18.168755605206893,-6.5467753885659583]
[null,"Required Payment",48.862781522717086,51.692452763355632]
[]
[]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",22.956942906511994,3.1294259129475345E-2]
[null,"Wholesale Income",-22.280048782213832,-0.37245509095918705]
[null,"Triad Income",-1.4930754791532854,0]
[null,"Other ancillary income",-18.168755605206893,-6.5467753885659583]
[null,"Required Payment",46.39293644194936,51.692703006364283]
[]
[]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",28.269701155332086,3.1294259129475345E-2]
[null,"Wholesale Income",-27.222520144410375,-0.37245509052166464]
[null,"Triad Income",-1.5257405379720603,0]
[null,"Other ancillary income",-18.168755605206893,-6.5467753885659583]
[null,"Required Payment",46.730558269754141,51.692703006801807]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.671172071544365,3.1294276223473812E-2]
[null,"Wholesale Income",-21.172651557703777,-0.37066406042712163]
[null,"Triad Income",-1.3478370476145418,0]
[null,"Other ancillary income",-19.153625246968527,-6.885034935542425]
[null,"Required Payment",33.081154726953201,32.663840525072473]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.031928052587652,3.129428192147779E-2]
[null,"Wholesale Income",-20.464357390852616,-0.37066407484786595]
[null,"Triad Income",-1.3482930730876499,0]
[null,"Other ancillary income",-20.44553787414619,-7.2198917843873982]
[null,"Required Payment",31.85783622219688,32.328983667504758]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.64795303649101,2.9501066089010943]
[null,"Wholesale Income",-21.62736100860424,-1.4531417756898763]
[null,"Triad Income",-6.6736052242390631,-2.9353115108253554]
[null,"Other ancillary income",-18.168755605206893,-7.2290949622867711]
[null,"Required Payment",28.262327706136485,31.220803604917634]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.64795303649101,2.9501060631687812]
[null,"Wholesale Income",-21.62736100860424,-1.4551830818466966]
[null,"Triad Income",-6.6736052242390631,-2.9353115108253554]
[null,"Other ancillary income",-18.168755605206893,-7.0481999735537606]
[null,"Required Payment",43.556104600452187,50.092050723702926]
[]
[]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",22.788666603654658,2.9501060631687812]
[null,"Wholesale Income",-22.20731785783822,-1.45024212923921]
[null,"Triad Income",-6.8089397449418261,-2.9353115108253554]
[null,"Other ancillary income",-18.168755605206893,-7.0481999735537606]
[null,"Required Payment",40.981526797679095,50.09699167631041]
[]
[]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",27.386196209470686,2.9501060631687812]
[null,"Wholesale Income",-26.78539134176426,-1.4494291560951198]
[null,"Triad Income",-6.8416048037605988,-2.9353115108253554]
[null,"Other ancillary income",-18.168755605206893,-7.0481999735537606]
[null,"Required Payment",40.968317860750304,50.097804649454503]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.50653878144696,2.6544486956743421]
[null,"Wholesale Income",-21.114787574432185,-1.3478617867388303]
[null,"Triad Income",-6.6910052353525966,-2.9561132615871459]
[null,"Other ancillary income",-19.153625246968527,-7.3093172766859507]
[null,"Required Payment",27.631217232389329,30.929401615480955]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",23.954972250237724,2.6011343330345511]
[null,"Wholesale Income",-20.416026062570811,-1.3192132841521989]
[null,"Triad Income",-6.6938000210540514,-2.9606948740978591]
[null,"Other ancillary income",-20.44553787414619,-7.644174125530923]
[null,"Required Payment",26.483704800162343,30.565297294072117]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",27.41403535758764,7.3513348948371068E-2]
[null,"Wholesale Income",-23.281121481516269,-0.44577411057511035]
[null,"Triad Income",-5.3778872974430927,-1.0905234963816882E-2]
[null,"Other ancillary income",-18.168755605206893,-6.4361160324324933]
[null,"Required Payment",30.670367481117058,33.068963215795506]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",27.41403535758764,3.1294259129475345E-2]
[null,"Wholesale Income",-23.281121481516269,-0.37270533396784322]
[null,"Triad Income",-5.3778872974430927,0]
[null,"Other ancillary income",-18.168755605206893,-6.5467753885659583]
[null,"Required Payment",45.964144375432753,51.692452763355632]
[]
[]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",22.869424015083581,7.3513335328574958E-2]
[null,"Wholesale Income",-21.992808365614316,-0.44356443368078119]
[null,"Triad Income",-5.3778872974430927,-1.2463125672933565E-2]
[null,"Other ancillary income",-18.168755605206893,-6.3644381772685756]
[null,"Required Payment",42.707846148830654,51.833686825466245]
[]
[]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.563415626975946,7.3513335328574958E-2]
[null,"Wholesale Income",-24.723194438888655,-0.44427964279068122]
[null,"Triad Income",-5.3778872974430927,-1.2184620071303767E-2]
[null,"Other ancillary income",-18.168755605206893,-5.9983647101844442]
[null,"Required Payment",41.671451687448666,52.199323589042102]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",27.680396026290406,7.351336937807551E-2]
[null,"Wholesale Income",-22.80013732383058,-0.44577417038894124]
[null,"Triad Income",-5.3957122908897741,-1.0905234963816882E-2]
[null,"Other ancillary income",-19.153625246968527,-6.6021060593394481]
[null,"Required Payment",30.4150176722972,32.902973149504419]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",25.549515863417927,18.166927232227749]
[null,"Wholesale Income",-21.119655087025883,-6.3156698918234504]
[null,"Triad Income",-22.125206607467501,-16.025112132847443]
[null,"Other ancillary income",-20.44553787414619,-9.3941017470558066]
[null,"Required Payment",11.943212802474029,26.320288705319605]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",27.213095766732149,3.0174567140885307]
[null,"Wholesale Income",-23.162919512086926,-1.5550580036786152]
[null,"Triad Income",-10.665487967922729,-3.3957835997260779]
[null,"Other ancillary income",-18.168755605206893,-6.9375406174202965]
[null,"Required Payment",25.300029189211276,31.017319738082087]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",27.213095766732149,2.975237080836457]
[null,"Wholesale Income",-23.162919512086926,-1.4819892270713482]
[null,"Triad Income",-10.665487967922729,-3.3848783647622609]
[null,"Other ancillary income",-18.168755605206893,-7.0481999735537606]
[null,"Required Payment",40.593806083526971,49.640808742209046]
[]
[]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",22.492734630817864,3.0174561570355567]
[null,"Wholesale Income",-21.853628757893699,-1.5511179711976071]
[null,"Triad Income",-10.665487967922729,-3.3973414904351942]
[null,"Other ancillary income",-18.168755605206893,-6.8658627622563788]
[null,"Required Payment",37.18273570180591,49.783773159906332]
[]
[]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",54.377873402011367,47.580639226759949]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",24.531986406676367,3.0174561570355567]
[null,"Wholesale Income",-24.733167908756187,-1.5518225731222313]
[null,"Triad Income",-10.665487967922729,-3.3970629848335649]
[null,"Other ancillary income",-18.168755605206893,-6.4997892951722473]
[null,"Required Payment",36.342448326801929,50.149420530667463]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",27.401033452599645,2.6095656991101284]
[null,"Wholesale Income",-22.690178390513502,-1.4148852969291223]
[null,"Triad Income",-10.695808843943446,-3.4197713079618528]
[null,"Other ancillary income",-19.153625246968527,-7.0263884004829738]
[null,"Required Payment",24.945517478869849,30.636765938554731]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",27.248355817528491,2.5656757079255836]
[null,"Wholesale Income",-22.092181725421934,-1.3929124638217731]
[null,"Triad Income",-10.699925037221833,-3.425054631727007]
[null,"Other ancillary income",-20.44553787414619,-7.3580678678091642]
[null,"Required Payment",24.094807688434209,30.277885989386188]
[]
[]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[null,null,"Reciprocating gas engine","Reciprocating diesel engine"]
[null,"Capex",39.084096507695676,28.888245244818542]
[null,"Fixed Costs",11.000000000000004,11.000000000000004]
[null,"Variable Costs",27.054604389372223,7.3513348948371068E-2]
[null,"Wholesale Income",-23.011960890543218,-0.45203327559126727]
[null,"Triad Income",-4.7090757344816714,-8.4678202493348904E-3]
[null,"Other ancillary income",-18.168755605206893,-6.4361160324324933]
[null,"Required Payment",31.248908666836119,33.065141465493824]

{"sheet":"LoadFactors","index":7,"n_rows":426,"n_cols":20,"rows_kept":426,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","These values are the modelled load factors of archetypal existing plants"]
[]
[]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.32979692653230952,0.28802754290671673,0.28109035039993446,0.26910214307868152,0.21685019458104024,0.20328644546832075,0.17406286077850575,0.12942263656441977,0.1352000444365585,7.619802321249837E-2,5.1732660281736204E-2,2.5174921063745991E-2,2.18166072323892E-2,7.648324743668165E-3,7.7499035087794498E-3,0]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,1.2366792361379124E-2,2.121538944474155E-2,1.3896330529221077E-2,1.8637297081417686E-2,1.8025889589956642E-2,1.8930879089664107E-2,1.956733879821632E-2,2.0225789830855174E-2,2.2842923217750024E-2,2.5137960584564967E-2,9.7736937611587246E-3,1.5263067514588976E-3,0,0,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.451130824567202E-2,3.0351589414396953E-2,3.1477149527031692E-2,4.7866274248398386E-2,5.3041175507150665E-2,5.2809262264250256E-2,5.7360684080501587E-2,5.7292568117828138E-2,5.7293090596738379E-2,7.5193944447279254E-2,5.9368927762277E-2,5.9516759489728309E-2,5.6520239930035916E-2,5.7874141694367248E-2,5.7067131476233768E-2,5.5871909422541215E-2]
[]
[]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.32979692653230952,0.28802754290671673,0.28109035039993446,0.30688681667035,0.26589451503414002,0.23319260624015076,0.20042811639790276,0.14672584126425725,0.14846887577576201,9.5432406833811628E-2,6.8331247343446172E-2,3.3904831329463196E-2,2.3640824306345076E-2,1.829472245997716E-2,1.4708986453414124E-2,1.0193655008233018E-2]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,1.2366792361379124E-2,2.121538944474155E-2,1.3896330529221077E-2,1.8815743062997586E-2,1.8027389147003116E-2,1.8976797818514548E-2,1.931214730872597E-2,1.9162172926173525E-2,2.1458626745656861E-2,2.3665851832023774E-2,2.4773914562639464E-2,1.4330721070906171E-2,9.3909354038486242E-3,1.63026426336378E-3,9.7326063446375496E-4,1.0247326607659001E-3]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.451130824567202E-2,3.0351589414396953E-2,3.1477149527031692E-2,4.7381590328103788E-2,5.1916571114959495E-2,5.3290526408018797E-2,5.7227152501721418E-2,5.141859532693694E-2,5.6347071956855919E-2,6.0648978374664583E-2,6.7080271508313249E-2,6.1261549647182209E-2,5.031428484533168E-2,4.9444074117777341E-2,5.178440770499277E-2,5.259669041431958E-2]
[]
[]
[null,"Status Quo - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41956095642058272,0.36814799535424048,0.32827410392248352,0.2852644707713245,0.27843429612561876,0.29862089887239701,0.26011716163805149,0.2287765729918905,0.20494457105821101,0.14068619102288202,0.15125506702606351,9.6299005745956207E-2,6.8213397124297401E-2,2.7318782382110177E-2,2.5271909175422654E-2,1.4545134312286198E-2,1.4387398807662849E-2,1.3822359951932699E-2]
[null,"Reciprocating Engine Diesel",1.1038729123959508E-2,1.2253932726914151E-2,1.2366942919732799E-2,2.121538944474155E-2,1.3870414140400375E-2,1.8734954637789854E-2,1.8154705372338951E-2,1.8923185146480191E-2,1.9334038872342561E-2,2.0271799114163814E-2,2.2206287598407717E-2,2.4150404230214761E-2,2.5193651710192253E-2,9.5204907016992885E-3,5.8235962298843046E-3,1.0805372355474315E-3,4.4850125367119572E-4,7.6463417332644503E-4]
[null,"Reciprocating Engine Gas",4.5262615986222283E-2,4.3531323817186149E-2,3.706741977575255E-2,4.2881364262739204E-2,4.4075999174490892E-2,6.5448377466347629E-2,5.8852551116532995E-2,5.7523987118986999E-2,6.3598333585694819E-2,6.2150329726463116E-2,7.1014198441333581E-2,6.9758801310193783E-2,7.6670345858298433E-2,6.6438447316729751E-2,6.4272124228621733E-2,6.7355262732807272E-2,6.7044744373747606E-2,6.0911123531315337E-2]
[]
[]
[null,"Status Quo - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41760925696095375,0.37215649767280878,0.32883482785520601,0.28957729540569077,0.27396240682828599,0.30273059833662302,0.25699665158914725,0.22348688271473649,0.19593351289701699,0.13910628531381225,0.14774082701147001,8.8684605133687394E-2,7.0961508553152877E-2,2.5588407653834699E-2,2.2878788722055374E-2,1.3845071959392975E-2,1.517301135800395E-2,1.21201865179014E-2]
[null,"Reciprocating Engine Diesel",1.1037855885508156E-2,1.2253932726914151E-2,1.2366942919733E-2,2.121538944474155E-2,1.3870414140400526E-2,1.8751888277799136E-2,1.8147719464727978E-2,1.907378847344229E-2,1.9483519286362862E-2,2.0461054636741575E-2,2.2237799182696135E-2,2.4311409594326549E-2,2.5425167380200859E-2,9.575171578245719E-3,5.8857202305715936E-3,1.01470867189669E-3,5.3004240554069401E-4,1.0624303962583244E-3]
[null,"Reciprocating Engine Gas",0.10784941068151392,8.5290664357498339E-2,6.2926470522271141E-2,5.9676654274876152E-2,5.7467097252015022E-2,7.3094140054822968E-2,7.4386394652161028E-2,7.4104142961241029E-2,8.0207011953680546E-2,8.8059787861169872E-2,0.10964913552174946,0.13264993351221827,0.14905563203045574,0.12239726620519924,0.1239240808547491,7.8224823787098913E-2,0.11128880768014435,0.11958615432286625]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.32965698280709327,0.28143944117555053,0.27909973702058199,0.26579967733550952,0.22866154516312923,0.20166864056345302,0.17026513054104472,0.12758199598993297,0.11974439290780124,6.4828308907723245E-2,4.24355744420995E-2,2.3381726104030096E-2,1.5372722671880537E-2,8.8614861972801124E-3,6.7661561606465123E-3,0]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,1.236679236137905E-2,1.351420077344615E-2,1.1443728805349928E-2,1.6869707587734886E-2,1.6345053576190142E-2,1.6526999537797654E-2,1.6640519590054775E-2,1.7364869481746099E-2,1.8949566142989902E-2,2.0377069779417972E-2,1.2671179285032225E-2,4.1948166056278748E-3,5.0999016876296247E-3,0,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.4484809975423721E-2,2.7936755614256951E-2,3.1444577944130941E-2,5.1237307737082634E-2,5.5849444108900415E-2,5.7867937415761246E-2,5.3742177064886369E-2,4.8939739941998142E-2,5.822501040562867E-2,6.3435721278032514E-2,6.129418287969756E-2,5.742860192997757E-2,5.7179037294389674E-2,5.6592076717198826E-2,5.5748691129721223E-2,5.5806652126860236E-2]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.32965698280709327,0.28143944117555053,0.27909973702058199,0.30628899374927077,0.26375350364362049,0.20429338151184501,0.20252839443945725,0.15141139033804452,0.14974215695770798,8.9602259371228052E-2,6.1711426213298906E-2,2.6152919150375251E-2,2.0706470480627501E-2,1.1606263923748805E-2,1.2792370628300756E-2,9.1535707013888981E-3]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,1.236679236137905E-2,1.351420077344615E-2,1.1443728805349928E-2,1.6384942232316634E-2,1.6355947974506468E-2,1.595844666742454E-2,1.6132159635185942E-2,1.5956190820071527E-2,1.7597814178135312E-2,1.8593367833294901E-2,1.9607851979950124E-2,1.4498885557823899E-2,1.44655996510433E-2,8.8598144039655005E-3,8.3925951885206757E-3,9.5607285681925495E-3]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.4484809975423721E-2,2.7936755614256951E-2,3.1444577944130941E-2,5.1491891199713542E-2,5.6075662197456744E-2,5.7625967140083174E-2,5.6142679032506415E-2,5.2629028699345708E-2,5.3433778328169028E-2,6.0886022227826915E-2,6.1841745720488644E-2,5.7734253550829825E-2,5.6903730274302199E-2,5.5261607047592559E-2,5.4243494454060452E-2,5.3361309872377291E-2]
[]
[]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41956095642058272,0.36814799535424048,0.32813416019726727,0.27867636904015824,0.27644368274626629,0.26191807567942249,0.25750880386997477,0.19862753596986948,0.17093896033670999,0.12724815210936224,0.13474827693497474,6.9620600822632453E-2,5.9392232848190021E-2,2.7216089439354274E-2,2.3047714276776675E-2,1.0553585409961166E-2,1.115286276416581E-2,1.0352466258287145E-2]
[null,"Reciprocating Engine Diesel",1.1038729123959508E-2,1.2253932726914151E-2,1.2366942919732725E-2,1.351420077344615E-2,1.1417812416529225E-2,1.6887784926465418E-2,1.6427912002877128E-2,1.6605601115385189E-2,1.6319111847244116E-2,1.6320374530507806E-2,1.7891769845292414E-2,1.9210032921154117E-2,1.8483239043166341E-2,9.537777270690509E-3,6.6206176797418545E-3,0,0,0]
[null,"Reciprocating Engine Gas",4.5262615986222283E-2,4.3531323817186149E-2,3.7040921505504303E-2,4.0466530462599203E-2,4.4043427591590141E-2,5.7315658205619083E-2,6.1450316758407494E-2,6.1918370807841232E-2,6.5155443742221125E-2,5.9785549850925601E-2,6.2534744015389637E-2,6.4184277806084503E-2,7.0952627562530901E-2,7.156581741142222E-2,6.7766381848722634E-2,6.6163934005028541E-2,6.7451854124396429E-2,6.3413062461254291E-2]
[]
[]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41760925696095375,0.37215649767280878,0.32883482785520601,0.28992058716620928,0.27313805367880328,0.30440205335060899,0.25615388009262624,0.19455020391447048,0.19617583446540576,0.14429730038063851,0.15159206644633277,9.2771616356335823E-2,7.1618125670527125E-2,3.54338592382566E-2,2.2699599242210218E-2,1.3175554353759257E-2,1.3658316665914376E-2,1.1554650365166882E-2]
[null,"Reciprocating Engine Diesel",1.1037855885508156E-2,1.2253932726914151E-2,1.2366942919733E-2,1.3514200773446275E-2,1.1417812416529225E-2,1.7042895345850434E-2,1.6395184867060254E-2,1.5979382071692416E-2,1.6186505856716337E-2,1.6310666690069895E-2,1.7607455226217157E-2,1.8717824569969045E-2,2.0350642452090683E-2,1.3069904598353549E-2,6.7331768159686004E-3,0,0,0]
[null,"Reciprocating Engine Gas",0.10784941068151392,8.5290664357498339E-2,6.2926470522271141E-2,5.7076832193087151E-2,5.7465583192065017E-2,7.371901558627697E-2,7.4333226971046287E-2,7.3476302778742425E-2,8.2980323915155446E-2,8.687422895407039E-2,0.10472242050982294,0.12475627338715049,0.15026301576244028,0.13853076549753929,0.11963519554520746,9.2320175545662519E-2,0.10669265587600331,0.11530610619783102]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30078531080336623,0.28396399724191224,0.26747588183313875,0.24341216210534275,0.19933114150312775,0.17869928069697352,0.15281913936533226,0.105345890254433,9.761133716341204E-2,6.6780080724779978E-2,5.1057514182332502E-2,2.3819168008032833E-2,1.550548680633111E-2,9.4360207190369305E-3,0,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,1.3683719257046425E-2,1.0925059832988075E-2,1.1912843141058707E-2,1.5142804124208991E-2,1.5917167964477053E-2,1.6065129647756925E-2,1.6006126331959556E-2,1.6238664464026675E-2,1.8812828919244115E-2,2.007666045197222E-2,1.4744652120258425E-2,4.2558741291249501E-3,5.1593939910315996E-3,0,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.8140847531919904E-2,3.0616990821489512E-2,3.0585815930840324E-2,4.4427412413324485E-2,5.6895274290073065E-2,5.7745584748060796E-2,5.6503198655298827E-2,5.1019816172194893E-2,5.921953854159212E-2,5.6291460187432647E-2,6.3756230915436446E-2,5.8203707343925694E-2,5.8167482664978634E-2,5.7887064826606056E-2,5.762208089604684E-2,5.6469186261050117E-2]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30355154792515027,0.28017430803787702,0.27479199935851023,0.22584713166529924,0.20038077246595276,0.17947863317849899,0.17397111117788722,0.13106620083668599,0.13720153461646825,6.8620324689037421E-2,5.2068448597196795E-2,2.1805040494998179E-2,1.384508097780688E-2,9.298054893761773E-3,7.0654041467006247E-3,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,1.3949542232804925E-2,1.31688597600418E-2,1.4414594653365439E-2,1.5547035770960491E-2,1.7048156572095404E-2,1.6158180586035707E-2,1.6205824214753271E-2,1.6043157642719776E-2,1.7305977881339266E-2,2.0236872933602084E-2,1.4737157798728875E-2,1.33462728606033E-2,1.3791433970234249E-2,0,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,3.1934046720782011E-2,3.3723404629112469E-2,3.4670251556616398E-2,4.6285117044215209E-2,5.7928743874611555E-2,5.707372453985899E-2,5.6618507847438673E-2,5.5152440958323293E-2,5.6048921968023732E-2,5.9596760471439136E-2,6.5191095876107066E-2,5.309645045850174E-2,5.2399217235176015E-2,6.1719445383629293E-2,5.9842681164675282E-2,5.6125697953953918E-2]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.32965698280709327,0.28143944117555053,0.27909973702058199,0.26579967733550952,0.22866154516312923,0.20166864056345302,0.17026513054104472,0.12758199598993297,0.11974439290780124,6.4828308907723245E-2,4.24355744420995E-2,2.3381726104030096E-2,1.5372722671880537E-2,8.8614861972801124E-3,6.7661561606465123E-3,0]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,1.236679236137905E-2,1.351420077344615E-2,1.1443728805349928E-2,1.6869707587734886E-2,1.6345053576190142E-2,1.6526999537797654E-2,1.6640519590054775E-2,1.7364869481746099E-2,1.8949566142989902E-2,2.0377069779417972E-2,1.2671179285032225E-2,4.1948166056278748E-3,5.0999016876296247E-3,0,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.4484809975423721E-2,2.7936755614256951E-2,3.1444577944130941E-2,5.1237307737082634E-2,5.5849444108900415E-2,5.7867937415761246E-2,5.3742177064886369E-2,4.8939739941998142E-2,5.822501040562867E-2,6.3435721278032514E-2,6.129418287969756E-2,5.742860192997757E-2,5.7179037294389674E-2,5.6592076717198826E-2,5.5748691129721223E-2,5.5806652126860236E-2]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.32965698280709327,0.28143944117555053,0.27909973702058199,0.30628899374927077,0.26375350364362049,0.20429338151184501,0.20252839443945725,0.15141139033804452,0.14974215695770798,8.9602259371228052E-2,6.1711426213298906E-2,2.6152919150375251E-2,2.0706470480627501E-2,1.1606263923748805E-2,1.2792370628300756E-2,9.1535707013888981E-3]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,1.236679236137905E-2,1.351420077344615E-2,1.1443728805349928E-2,1.6384942232316634E-2,1.6355947974506468E-2,1.595844666742454E-2,1.6132159635185942E-2,1.5956190820071527E-2,1.7597814178135312E-2,1.8593367833294901E-2,1.9607851979950124E-2,1.4498885557823899E-2,1.44655996510433E-2,8.8598144039655005E-3,8.3925951885206757E-3,9.5607285681925495E-3]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.4484809975423721E-2,2.7936755614256951E-2,3.1444577944130941E-2,5.1491891199713542E-2,5.6075662197456744E-2,5.7625967140083174E-2,5.6142679032506415E-2,5.2629028699345708E-2,5.3433778328169028E-2,6.0886022227826915E-2,6.1841745720488644E-2,5.7734253550829825E-2,5.6903730274302199E-2,5.5261607047592559E-2,5.4243494454060452E-2,5.3361309872377291E-2]
[]
[]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41956095642058272,0.36814799535424048,0.32813416019726727,0.27867636904015824,0.27644368274626629,0.26191807567942249,0.25750880386997477,0.19862753596986948,0.17093896033670999,0.12724815210936224,0.13474827693497474,6.9620600822632453E-2,5.9392232848190021E-2,2.7216089439354274E-2,2.3047714276776675E-2,1.0553585409961166E-2,1.115286276416581E-2,1.0352466258287145E-2]
[null,"Reciprocating Engine Diesel",1.1038729123959508E-2,1.2253932726914151E-2,1.2366942919732725E-2,1.351420077344615E-2,1.1417812416529225E-2,1.6887784926465418E-2,1.6427912002877128E-2,1.6605601115385189E-2,1.6319111847244116E-2,1.6320374530507806E-2,1.7891769845292414E-2,1.9210032921154117E-2,1.8483239043166341E-2,9.537777270690509E-3,6.6206176797418545E-3,0,0,0]
[null,"Reciprocating Engine Gas",4.5262615986222283E-2,4.3531323817186149E-2,3.7040921505504303E-2,4.0466530462599203E-2,4.4043427591590141E-2,5.7315658205619083E-2,6.1450316758407494E-2,6.1918370807841232E-2,6.5155443742221125E-2,5.9785549850925601E-2,6.2534744015389637E-2,6.4184277806084503E-2,7.0952627562530901E-2,7.156581741142222E-2,6.7766381848722634E-2,6.6163934005028541E-2,6.7451854124396429E-2,6.3413062461254291E-2]
[]
[]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41760925696095375,0.37215649767280878,0.32883482785520601,0.28992058716620928,0.27313805367880328,0.30440205335060899,0.25615388009262624,0.19455020391447048,0.19617583446540576,0.14429730038063851,0.15159206644633277,9.2771616356335823E-2,7.1618125670527125E-2,3.54338592382566E-2,2.2699599242210218E-2,1.3175554353759257E-2,1.3658316665914376E-2,1.1554650365166882E-2]
[null,"Reciprocating Engine Diesel",1.1037855885508156E-2,1.2253932726914151E-2,1.2366942919733E-2,1.3514200773446275E-2,1.1417812416529225E-2,1.7042895345850434E-2,1.6395184867060254E-2,1.5979382071692416E-2,1.6186505856716337E-2,1.6310666690069895E-2,1.7607455226217157E-2,1.8717824569969045E-2,2.0350642452090683E-2,1.3069904598353549E-2,6.7331768159686004E-3,0,0,0]
[null,"Reciprocating Engine Gas",0.10784941068151392,8.5290664357498339E-2,6.2926470522271141E-2,5.7076832193087151E-2,5.7465583192065017E-2,7.371901558627697E-2,7.4333226971046287E-2,7.3476302778742425E-2,8.2980323915155446E-2,8.687422895407039E-2,0.10472242050982294,0.12475627338715049,0.15026301576244028,0.13853076549753929,0.11963519554520746,9.2320175545662519E-2,0.10669265587600331,0.11530610619783102]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30078531080336623,0.28396399724191224,0.26747588183313875,0.24341216210534275,0.19933114150312775,0.17869928069697352,0.15281913936533226,0.105345890254433,9.761133716341204E-2,6.6780080724779978E-2,5.1057514182332502E-2,2.3819168008032833E-2,1.550548680633111E-2,9.4360207190369305E-3,0,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,1.3683719257046425E-2,1.0953375140309351E-2,1.1912843141058707E-2,1.5142804124208991E-2,1.5917167964477053E-2,1.6065129647756925E-2,1.6006126331959556E-2,1.6238664464026675E-2,1.8812828919244115E-2,2.007666045197222E-2,1.4744652120258425E-2,4.2558741291249501E-3,5.1593939910315996E-3,0,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.8140847531919904E-2,3.0618396951852263E-2,3.0585815930840324E-2,4.4427412413324485E-2,5.6895274290073065E-2,5.7745584748060796E-2,5.6503198655298827E-2,5.1019816172194893E-2,5.921953854159212E-2,5.6291460187432647E-2,6.3756230915436446E-2,5.8203707343925694E-2,5.8167482664978634E-2,5.7887064826606056E-2,5.762208089604684E-2,5.6469186261050117E-2]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30355154792515027,0.28017430803787702,0.27479199935851023,0.22584713166529924,0.20038077246595276,0.17947863317849899,0.17397111117788722,0.13106620083668599,0.13720153461646825,6.8620324689037421E-2,5.2068448597196795E-2,2.1805040494998179E-2,1.384508097780688E-2,9.298054893761773E-3,7.0654041467006247E-3,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,1.3949542232804925E-2,1.31688597600418E-2,1.4414594653365439E-2,1.5547035770960491E-2,1.7048156572095404E-2,1.6158180586035707E-2,1.6205824214753271E-2,1.6043157642719776E-2,1.7305977881339266E-2,2.0236872933602084E-2,1.4737157798728875E-2,1.33462728606033E-2,1.3791433970234249E-2,0,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,3.1934046720782011E-2,3.3723404629112469E-2,3.4670251556616398E-2,4.6285117044215209E-2,5.7928743874611555E-2,5.707372453985899E-2,5.6618507847438673E-2,5.5152440958323293E-2,5.6048921968023732E-2,5.9596760471439136E-2,6.5191095876107066E-2,5.309645045850174E-2,5.2399217235176015E-2,6.1719445383629293E-2,5.9842681164675282E-2,5.6125697953953918E-2]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.33127664090486275,0.28398612631017373,0.27268041207742977,0.23807475842254125,0.19474764344916601,0.14762962996991602,0.12978292691812174,9.4919409336605184E-2,8.8979048364729224E-2,3.8508300012069847E-2,2.5751166354968665E-2,1.0251389981340238E-2,4.0007694517159419E-3,2.7857100873644454E-3,1.8700497784260104E-3,0]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,7.8977771477122503E-3,8.4352714383152255E-3,8.8695263194973027E-3,1.1704434544064314E-2,5.6065215958291071E-3,6.2921966801220207E-4,3.065184964094985E-4,1.3590011532873376E-4,2.5692089885333502E-4,2.55842196676715E-4,2.5927474284535E-4,1.574144291603705E-4,1.0771220675711624E-4,1.4490030405583499E-5,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.857546300280487E-2,2.899667463952595E-2,3.1514845915981186E-2,4.0470881092562375E-2,4.3662409780851376E-2,4.3477557482163094E-2,4.1963946126320532E-2,4.096232981494307E-2,4.2067718213683665E-2,4.2601020154828799E-2,4.1026305197085125E-2,3.3652673569852382E-2,3.2799664136921834E-2,3.541694545120775E-2,3.4133983238167666E-2,2.7138068356613223E-2]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.33127664090486275,0.28398612631017373,0.27268041207742977,0.26128306477567675,0.22411625955181375,0.17385032404515649,0.15079140836800525,0.1104781646292278,0.12132730024985625,6.0809378349569426E-2,4.8399300856574928E-2,2.8503466488105599E-2,1.6952085305970727E-2,1.1688420922144505E-2,8.4070258017018475E-3,7.1455178977323317E-3]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,7.8977771477122503E-3,8.4352714383152255E-3,8.8695263194973027E-3,1.0611259228908779E-2,8.6211538586378183E-3,5.7302989573514091E-3,3.6291348181859752E-4,3.1034195197785001E-4,1.0722820075857226E-3,1.4724994263016851E-3,1.539421522974385E-3,1.8203977833490025E-3,1.174608042826705E-3,8.3392754006836247E-4,3.3756753449434748E-4,8.3336594420008246E-4]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.857546300280487E-2,2.899667463952595E-2,3.1514845915981186E-2,3.6330972094654142E-2,4.0773616862434511E-2,4.1709436750628687E-2,4.2031284453057677E-2,4.0640234965027063E-2,4.0577779982794673E-2,4.1891222384778208E-2,4.0200150848223266E-2,3.3472492469853822E-2,3.3018143561164746E-2,3.2930055808712617E-2,3.1663567822794496E-2,2.6530321956213136E-2]
[]
[]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41956095642058272,0.36814799535424048,0.329770079878279,0.28129378276475753,0.26963572214408371,0.25752126858289875,0.22044168829981275,0.16193805457240726,0.1478629228465195,0.10770230064913158,0.11761855559012824,5.6635736724208949E-2,4.4391518295234321E-2,2.8700741159779827E-2,1.9790437285652974E-2,1.0605457350824427E-2,1.0284305654671035E-2,7.334337231238032E-3]
[null,"Reciprocating Engine Diesel",1.1038729123959508E-2,1.2253932726914151E-2,8.0349389675575499E-3,8.4352714383152498E-3,8.8670970338512005E-3,1.0502896231675546E-2,8.5863933356525677E-3,5.7244782085978472E-3,3.6291758528390249E-4,3.0459585727258501E-4,5.8274294544018255E-4,1.0782451895937849E-3,1.07258583838506E-3,5.9348335773507497E-4,1.0823627736744326E-3,2.8406045725692751E-4,2.7231717454274251E-4,0]
[null,"Reciprocating Engine Gas",4.5262615986222283E-2,4.3531323817186149E-2,3.9986375423062055E-2,4.1525958248830208E-2,4.6063919480308892E-2,4.9623423632118094E-2,4.9344715856940967E-2,5.791864444153056E-2,5.8976326533781889E-2,5.8985701771265539E-2,5.8306248654632603E-2,6.1193110475016965E-2,6.1487998537220472E-2,4.8269336888650802E-2,4.6445982538878362E-2,4.2929726006391881E-2,4.2831308598306556E-2,3.7006875942562897E-2]
[]
[]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41760925696095375,0.37215649767280878,0.32948787703578125,0.29064222383993654,0.27309410171817694,0.25999935593141954,0.21254041363391149,0.15754245374057549,0.16688370492129376,0.12549864364007951,0.11726875734273874,5.0372312498861004E-2,3.1097563097504999E-2,2.0998601801564425E-2,1.4490755484411103E-2,5.5958336172245967E-3,5.953965456166342E-3,7.1236737184755747E-3]
[null,"Reciprocating Engine Diesel",1.1037855885508156E-2,1.2253932726914151E-2,8.0349389675575499E-3,8.6118854900382753E-3,9.0336183162543493E-3,1.0502896231675546E-2,8.6689585752744176E-3,5.7244782085978472E-3,9.0244814722232854E-4,3.6251208364404249E-4,5.8301625236013496E-4,5.7716429497113499E-4,5.7547779152567499E-4,3.2916558181226251E-4,3.350129119748725E-4,3.1261329761441748E-4,1.5199696034904126E-4,2.9394014313623249E-4]
[null,"Reciprocating Engine Gas",0.10784941068151392,8.5290664357498339E-2,6.6423194842084157E-2,6.3682372894100392E-2,6.3273246803051769E-2,6.4454528033026093E-2,7.1117273111908658E-2,7.3410776624848906E-2,8.0786446535267883E-2,8.383396013479108E-2,9.0397398466144765E-2,9.7890923778141681E-2,0.11121368664410217,0.10313849861639543,0.10333029481399063,5.6033360982987161E-2,5.3992085117749125E-2,6.6296745308576488E-2]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30185264397633876,0.27675036162252847,0.26833850003838877,0.22931105398301549,0.19189911906096074,0.15062341048282926,0.10155806391838954,8.6376106307708381E-2,7.4055210810570496E-2,3.8956148232734876E-2,2.8124875744358402E-2,7.3878017745446171E-3,3.2176597782511305E-3,2.8298071532065231E-3,0,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,7.4865588170727002E-3,7.5868109638012248E-3,8.6418037441373819E-3,1.1769152580348342E-2,8.5033410540197533E-3,6.389772139701195E-4,1.4970619108564724E-4,7.5233714276481254E-5,2.0496058966751999E-4,2.6486119064447002E-4,1.4025008679778651E-4,7.1495920279716748E-6,8.6912057561015999E-6,5.4155697210954251E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.7208382599760654E-2,3.0471965006522762E-2,3.2496759848601578E-2,3.6832039283525485E-2,4.3869999552054062E-2,4.2142010328938231E-2,4.2032898702929838E-2,4.1585674703373557E-2,4.3245383078342636E-2,4.3451740435995902E-2,4.1427957621673096E-2,3.4369343018335899E-2,3.267835451430795E-2,3.1296339848547898E-2,2.6495889024056227E-2,2.8800371981936933E-2]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30248185608087752,0.27938452975301048,0.27170096533438948,0.21959321926971048,0.16866487966118701,0.12479282084834749,0.10625826394705122,8.8498505437733771E-2,7.5979459124114634E-2,3.051055608827136E-2,2.1130920508476477E-2,7.5010478735627519E-3,3.6345194698143104E-3,3.6475285621219702E-3,0,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,7.5852486159592499E-3,7.5718971035949748E-3,8.7237429406394895E-3,1.0502089815228122E-2,8.4822090436698916E-3,5.6519805413501436E-3,2.4594051097044802E-4,6.2512659796734E-5,1.9180365573176199E-4,1.3192707314460249E-4,5.3067895511173251E-5,5.8224112690470999E-5,1.0360466451718926E-5,4.5621327490933752E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.9451052824162011E-2,3.1750310661324714E-2,3.1799741170110148E-2,3.812541197990825E-2,4.4713420381237469E-2,4.3625431209803819E-2,4.5038088946273619E-2,4.3529614940310254E-2,4.378218034158627E-2,4.4138369421984375E-2,4.1996427516847783E-2,3.5165203439782994E-2,3.3000086412522306E-2,3.6685425090467648E-2,3.4621987960275491E-2,3.3854443142943995E-2]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.32966230262716423,0.28814326340819574,0.27268041207742977,0.23807475842254125,0.19474764344916601,0.14762962996991602,0.12978292691812174,9.4919409336605184E-2,8.8979048364729224E-2,3.8508300012069847E-2,2.5751166354968665E-2,1.0251389981340238E-2,4.0007694517159419E-3,2.7857100873644454E-3,1.8700497784260104E-3,0]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,1.0118778145515775E-2,9.8110592729691495E-3,8.8695263194973027E-3,1.1704434544064314E-2,5.6065215958291071E-3,6.2921966801220207E-4,3.065184964094985E-4,1.3590011532873376E-4,2.5692089885333502E-4,2.55842196676715E-4,2.5927474284535E-4,1.574144291603705E-4,1.0771220675711624E-4,1.4490030405583499E-5,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.6381994236707118E-2,3.252425139042045E-2,3.1514845915981186E-2,4.0470881092562375E-2,4.3662409780851376E-2,4.3477557482163094E-2,4.1963946126320532E-2,4.096232981494307E-2,4.2067718213683665E-2,4.2601020154828799E-2,4.1026305197085125E-2,3.3652673569852382E-2,3.2799664136921834E-2,3.541694545120775E-2,3.4133983238167666E-2,2.7138068356613223E-2]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.32966230262716423,0.28814326340819574,0.27268041207742977,0.26128306477567675,0.22411625955181375,0.17385032404515649,0.15079140836800525,0.1104781646292278,0.12132730024985625,6.0809378349569426E-2,4.8399300856574928E-2,2.8503466488105599E-2,1.6952085305970727E-2,1.1688420922144505E-2,8.4070258017018475E-3,7.1455178977323317E-3]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,1.0118778145515775E-2,9.8110592729691495E-3,8.8695263194973027E-3,1.0611259228908779E-2,8.6211538586378183E-3,5.7302989573514091E-3,3.6291348181859752E-4,3.1034195197785001E-4,1.0722820075857226E-3,1.4724994263016851E-3,1.539421522974385E-3,1.8203977833490025E-3,1.174608042826705E-3,8.3392754006836247E-4,3.3756753449434748E-4,8.3336594420008246E-4]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.6381994236707118E-2,3.252425139042045E-2,3.1514845915981186E-2,3.6330972094654142E-2,4.0773616862434511E-2,4.1709436750628687E-2,4.2031284453057677E-2,4.0640234965027063E-2,4.0577779982794673E-2,4.1891222384778208E-2,4.0200150848223266E-2,3.3472492469853822E-2,3.3018143561164746E-2,3.2930055808712617E-2,3.1663567822794496E-2,2.6530321956213136E-2]
[]
[]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41956095642058272,0.36814799535424048,0.32825315910081976,0.28786610398860152,0.26963572214408371,0.25752126858289875,0.22044168829981275,0.16193805457240726,0.1478629228465195,0.10770230064913158,0.11761855559012824,5.6635736724208949E-2,4.4391518295234321E-2,2.8700741159779827E-2,1.9790437285652974E-2,1.0605457350824427E-2,1.0284305654671035E-2,7.334337231238032E-3]
[null,"Reciprocating Engine Diesel",1.1038729123959508E-2,1.2253932726914151E-2,1.011892870386945E-2,9.8110592729691495E-3,8.8670970338512005E-3,1.0502896231675546E-2,8.5863933356525677E-3,5.7244782085978472E-3,3.6291758528390249E-4,3.0459585727258501E-4,5.8274294544018255E-4,1.0782451895937849E-3,1.07258583838506E-3,5.9348335773507497E-4,1.0823627736744326E-3,2.8406045725692751E-4,2.7231717454274251E-4,0]
[null,"Reciprocating Engine Gas",4.5262615986222283E-2,4.3531323817186149E-2,3.8938105766787551E-2,4.5036870762975953E-2,4.6063919480308892E-2,4.9623423632118094E-2,4.9344715856940967E-2,5.791864444153056E-2,5.8976326533781889E-2,5.8985701771265539E-2,5.8306248654632603E-2,6.1193110475016965E-2,6.1487998537220472E-2,4.8269336888650802E-2,4.6445982538878362E-2,4.2929726006391881E-2,4.2831308598306556E-2,3.7006875942562897E-2]
[]
[]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41760925696095375,0.37215649767280878,0.3367597992328305,0.28916884688430655,0.27309410171817694,0.25999935593141954,0.21254041363391149,0.15754245374057549,0.16688370492129376,0.12549864364007951,0.11726875734273874,5.0372312498861004E-2,3.1097563097504999E-2,2.0998601801564425E-2,1.4490755484411103E-2,5.5958336172245967E-3,5.953965456166342E-3,7.1236737184755747E-3]
[null,"Reciprocating Engine Diesel",1.1037855885508156E-2,1.2253932726914151E-2,1.011892870386945E-2,9.80925257272495E-3,9.0336183162543493E-3,1.0502896231675546E-2,8.6689585752744176E-3,5.7244782085978472E-3,9.0244814722232854E-4,3.6251208364404249E-4,5.8301625236013496E-4,5.7716429497113499E-4,5.7547779152567499E-4,3.2916558181226251E-4,3.350129119748725E-4,3.1261329761441748E-4,1.5199696034904126E-4,2.9394014313623249E-4]
[null,"Reciprocating Engine Gas",0.10784941068151392,8.5290664357498339E-2,6.5224829028397643E-2,5.9676654274876152E-2,6.3273246803051769E-2,6.4454528033026093E-2,7.1117273111908658E-2,7.3410776624848906E-2,8.0786446535267883E-2,8.383396013479108E-2,9.0397398466144765E-2,9.7890923778141681E-2,0.11121368664410217,0.10313849861639543,0.10333029481399063,5.6033360982987161E-2,5.3992085117749125E-2,6.6296745308576488E-2]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30068872981078998,0.28147866479432249,0.26833850003838877,0.22931105398301549,0.19189911906096074,0.15062341048282926,0.10155806391838954,8.6376106307708381E-2,7.4055210810570496E-2,3.8956148232734876E-2,2.8124875744358402E-2,7.3878017745446171E-3,3.2176597782511305E-3,2.8298071532065231E-3,0,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,9.4943609497395252E-3,8.4113345944101508E-3,8.6418037441373819E-3,1.1769152580348342E-2,8.5033410540197533E-3,6.389772139701195E-4,1.4970619108564724E-4,7.5233714276481254E-5,2.0496058966751999E-4,2.6486119064447002E-4,1.4025008679778651E-4,7.1495920279716748E-6,8.6912057561015999E-6,5.4155697210954251E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.8157975615939652E-2,3.1706209363109507E-2,3.2496759848601578E-2,3.6832039283525485E-2,4.3869999552054062E-2,4.2142010328938231E-2,4.2032898702929838E-2,4.1585674703373557E-2,4.3245383078342636E-2,4.3451740435995902E-2,4.1427957621673096E-2,3.4369343018335899E-2,3.267835451430795E-2,3.1296339848547898E-2,2.6495889024056227E-2,2.8800371981936933E-2]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30241911823034923,0.27953818685547976,0.27170096533438948,0.21959321926971048,0.16866487966118701,0.12479282084834749,0.10625826394705122,8.8498505437733771E-2,7.5979459124114634E-2,3.051055608827136E-2,2.1130920508476477E-2,7.5010478735627519E-3,3.6345194698143104E-3,3.6475285621219702E-3,0,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,1.0584418889223925E-2,8.1762898404653499E-3,8.7237429406394895E-3,1.0502089815228122E-2,8.4822090436698916E-3,5.6519805413501436E-3,2.4594051097044802E-4,6.2512659796734E-5,1.9180365573176199E-4,1.3192707314460249E-4,5.3067895511173251E-5,5.8224112690470999E-5,1.0360466451718926E-5,4.5621327490933752E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,3.1989670547076257E-2,3.2682031044220967E-2,3.1799741170110148E-2,3.812541197990825E-2,4.4713420381237469E-2,4.3625431209803819E-2,4.5038088946273619E-2,4.3529614940310254E-2,4.378218034158627E-2,4.4138369421984375E-2,4.1996427516847783E-2,3.5165203439782994E-2,3.3000086412522306E-2,3.6685425090467648E-2,3.4621987960275491E-2,3.3854443142943995E-2]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.33394633320846173,0.28813633424335172,0.27938662803997849,0.17518376893292203,0.143473383980397,0.1083230306197747,8.5905936370236247E-2,5.8715431089407355E-2,5.1271203732355428E-2,2.0781361569663433E-2,9.5781250160345693E-3,4.1406803067845759E-3,2.706480862022092E-3,1.7075893625968981E-3,1.2364011153681537E-3,0]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,0,0,2.6130437168301087E-5,2.5827767193443751E-5,7.9326448670789614E-5,7.9282249764954396E-5,6.6422936813021244E-8,1.5741390534341176E-7,1.4600390943864724E-4,6.1549435252401249E-5,1.6896620206966299E-6,5.0405498286531749E-5,8.8461819162585252E-7,9.3429181326871003E-7,1.395334675276175E-6,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,1.4820919530595295E-2,1.4505632879107951E-2,1.5172237195537914E-2,1.4199694539971885E-2,1.3792401002396475E-2,1.3539972229556493E-2,1.4264257921349919E-2,1.3744455569078023E-2,1.324511527903533E-2,1.120290813747663E-2,9.1057709231448809E-3,8.0568870348715436E-3,6.7660446351504215E-3,7.2272679228182696E-3,7.4172157425563224E-3,7.2706198281716049E-3]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.33394633320846173,0.28813633424335172,0.27938662803997849,0.24139455669758828,0.20198534320966877,0.1489406976093145,0.12890155697914324,0.10030153312979118,9.4542893148589727E-2,4.6008272041827752E-2,3.2891292689970111E-2,1.1448859326053247E-2,7.1760429335244961E-3,6.872952278714298E-3,4.4381972846616489E-3,3.1681468039514151E-3]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,0,0,2.6130437168301087E-5,1.5698088329983635E-4,7.9214393031912752E-5,7.9275514658550493E-5,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,1.4820919530595295E-2,1.4505632879107951E-2,1.5172237195537914E-2,1.4081754000311059E-2,1.4382627261740914E-2,1.3586181581925786E-2,1.3675076422308459E-2,1.3331790861975475E-2,1.3109828460936144E-2,1.2431279479232765E-2,1.0719417280938776E-2,9.1992591104780742E-3,7.9863002529797257E-3,7.9643738139105504E-3,7.0465332325649497E-3,6.7900595879013754E-3]
[]
[]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41956095642058272,0.36814799535424048,0.33195965488111329,0.28508401634359076,0.27637571890967527,0.23739674731781352,0.19744498848688227,0.14583894434842326,0.13073537899217749,0.10037881064842817,0.1059797100486107,4.7113636853540128E-2,2.8924979746618885E-2,1.2518125817636299E-2,9.0127752793890455E-3,6.5534212593405406E-3,4.5637612581465158E-3,4.2717305214782179E-3]
[null,"Reciprocating Engine Diesel",1.1038729123959508E-2,1.2253932726914151E-2,0,0,0,5.1717353882733494E-5,5.178269293887675E-5,5.1829961027595253E-5,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",4.5262615986222283E-2,4.3531323817186149E-2,2.8575223610801302E-2,2.8718285978635457E-2,2.948121825726489E-2,2.9603813902683584E-2,2.8253296441036014E-2,2.593796732020999E-2,2.5336164540947292E-2,2.4823259722439556E-2,2.3606294074038709E-2,2.247769297265775E-2,2.2819325710146623E-2,1.9037142958986012E-2,1.9214679429055977E-2,1.9041088310334027E-2,1.8212705285485971E-2,1.6626925759704592E-2]
[]
[]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41760925696095375,0.37215649767280878,0.33008670146414298,0.28972808513464499,0.27413069062339879,0.22732114749344151,0.18843031635324226,0.14192421783933351,0.1264514767116815,0.1011901379391404,9.5459850064395474E-2,3.6086598212349497E-2,2.4774201356866438E-2,1.3886444744600927E-2,8.7874542592820144E-3,5.4895640096665217E-3,5.8020450895602789E-3,2.7474792649318379E-3]
[null,"Reciprocating Engine Diesel",1.1037855885508156E-2,1.2253932726914151E-2,0,0,0,5.1717353882733494E-5,5.178269293887675E-5,5.1829961027595253E-5,1.2184582387798876E-5,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",0.10784941068151392,8.5290664357498339E-2,5.3487561488095511E-2,6.0654574560641154E-2,6.0745552673750015E-2,5.1310273264918486E-2,5.2221113763124591E-2,4.3448552201707763E-2,4.8645807811437652E-2,4.9309100235093065E-2,5.878986096324669E-2,6.5073238756475082E-2,7.5154744067587917E-2,6.3266769447167956E-2,6.701961643992449E-2,2.7584672742930114E-2,3.9133806358309632E-2,2.5830556711091815E-2]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.303376372759601,0.27895497927287727,0.271897175346409,0.17535421478385776,0.13877471230718325,0.10691321064452042,8.5261934324904004E-2,5.8903822451098653E-2,5.2990352920003481E-2,2.0533216479411105E-2,9.6106832020431687E-3,4.1942116661413042E-3,3.6381953241992142E-3,2.0369478084130634E-3,9.5166502579150172E-4,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,0,0,2.6015428405530564E-5,2.580634760575325E-5,2.3416198311667461E-4,1.8343965476936609E-4,1.2385577279919724E-5,3.45727422647125E-7,1.460859884260275E-4,1.3460380751881301E-4,4.9799794943605248E-5,2.6398153425455249E-6,7.4735547230444246E-7,8.7764875886717753E-7,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,1.5339437137048254E-2,1.4648062754918612E-2,1.5828628978792125E-2,1.4773313152537321E-2,1.4611950209042714E-2,1.4490570764721026E-2,1.5110436733406552E-2,1.4461205980789881E-2,1.3855009890661265E-2,1.181605129743802E-2,9.3575557765704243E-3,8.8984258899214696E-3,7.1128331718514825E-3,7.86549957347033E-3,8.0424497441601746E-3,7.5836034521941037E-3]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30378573937837078,0.28039349020176801,0.27531646500955248,0.20963269780229199,0.13926882629673326,0.10942349455304305,8.8674591656563093E-2,5.7619055375611475E-2,5.3679898092248102E-2,1.9795158638412663E-2,9.9847194326461337E-3,4.115766304022596E-3,3.6682635269297205E-3,2.0438718267109012E-3,0,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,0,0,1.5667894341498976E-4,5.2908305215394227E-5,5.2617418276511315E-5,5.2871066249479416E-5,1.2397139184517299E-4,7.3997135252946246E-7,1.9397301516324401E-4,1.2275607302303276E-4,1.1050557145669999E-4,1.4745655350271474E-4,1.2737259274334076E-6,1.4835754539813475E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,1.6701668655368162E-2,1.7050031766788314E-2,1.7227310976395821E-2,1.6506602431805486E-2,1.6559034542334816E-2,1.6027597468739725E-2,1.6644457398792022E-2,1.586945476486815E-2,1.5149741763189131E-2,1.2838860226431041E-2,1.0603189281082658E-2,9.7718860533322384E-3,8.2825020560614651E-3,8.2784635989638939E-3,8.4034400873220609E-3,8.3090903697231148E-3]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.32977836901647251,0.28395145002317301,0.27938662803997849,0.17518376893292203,0.143473383980397,0.1083230306197747,8.5905936370236247E-2,5.8715431089407355E-2,5.1271203732355428E-2,2.0781361569663433E-2,9.5781250160345693E-3,4.1406803067845759E-3,2.706480862022092E-3,1.7075893625968981E-3,1.2364011153681537E-3,0]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,1.1794413819029775E-2,7.4956286719527502E-3,2.6130437168301087E-5,2.5827767193443751E-5,7.9326448670789614E-5,7.9282249764954396E-5,6.6422936813021244E-8,1.5741390534341176E-7,1.4600390943864724E-4,6.1549435252401249E-5,1.6896620206966299E-6,5.0405498286531749E-5,8.8461819162585252E-7,9.3429181326871003E-7,1.395334675276175E-6,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.9768555101858121E-2,3.064460595246395E-2,1.5172237195537914E-2,1.4199694539971885E-2,1.3792401002396475E-2,1.3539972229556493E-2,1.4264257921349919E-2,1.3744455569078023E-2,1.324511527903533E-2,1.120290813747663E-2,9.1057709231448809E-3,8.0568870348715436E-3,6.7660446351504215E-3,7.2272679228182696E-3,7.4172157425563224E-3,7.2706198281716049E-3]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.32977836901647251,0.28395145002317301,0.27938662803997849,0.24139455669758828,0.20198534320966877,0.1489406976093145,0.12890155697914324,0.10030153312979118,9.4542893148589727E-2,4.6008272041827752E-2,3.2891292689970111E-2,1.1448859326053247E-2,7.1760429335244961E-3,6.872952278714298E-3,4.4381972846616489E-3,3.1681468039514151E-3]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,1.1794413819029775E-2,7.4956286719527502E-3,2.6130437168301087E-5,1.5698088329983635E-4,7.9214393031912752E-5,7.9275514658550493E-5,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.9768555101858121E-2,3.064460595246395E-2,1.5172237195537914E-2,1.4081754000311059E-2,1.4382627261740914E-2,1.3586181581925786E-2,1.3675076422308459E-2,1.3331790861975475E-2,1.3109828460936144E-2,1.2431279479232765E-2,1.0719417280938776E-2,9.1992591104780742E-3,7.9863002529797257E-3,7.9643738139105504E-3,7.0465332325649497E-3,6.7900595879013754E-3]
[]
[]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41956095642058272,0.36814799535424048,0.32828161017921725,0.28115632071012298,0.27637571890967527,0.23739674731781352,0.19744498848688227,0.14583894434842326,0.13073537899217749,0.10037881064842817,0.1059797100486107,4.7113636853540128E-2,2.8924979746618885E-2,1.2518125817636299E-2,9.0127752793890455E-3,6.5534212593405406E-3,4.5637612581465158E-3,4.2717305214782179E-3]
[null,"Reciprocating Engine Diesel",1.1038729123959508E-2,1.2253932726914151E-2,1.179456437738345E-2,7.4886427643418253E-3,0,5.1717353882733494E-5,5.178269293887675E-5,5.1829961027595253E-5,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",4.5262615986222283E-2,4.3531323817186149E-2,3.8909181746094555E-2,4.1410978263080205E-2,2.948121825726489E-2,2.9603813902683584E-2,2.8253296441036014E-2,2.593796732020999E-2,2.5336164540947292E-2,2.4823259722439556E-2,2.3606294074038709E-2,2.247769297265775E-2,2.2819325710146623E-2,1.9037142958986012E-2,1.9214679429055977E-2,1.9041088310334027E-2,1.8212705285485971E-2,1.6626925759704592E-2]
[]
[]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41760925696095375,0.37215649767280878,0.33659290086937926,0.29162269716654377,0.27413069062339879,0.22732114749344151,0.18843031635324226,0.14192421783933351,0.1264514767116815,0.1011901379391404,9.5459850064395474E-2,3.6086598212349497E-2,2.4774201356866438E-2,1.3886444744600927E-2,8.7874542592820144E-3,5.4895640096665217E-3,5.8020450895602789E-3,2.7474792649318379E-3]
[null,"Reciprocating Engine Diesel",1.1037855885508156E-2,1.2253932726914151E-2,1.179456437738345E-2,7.4886427643418253E-3,0,5.1717353882733494E-5,5.178269293887675E-5,5.1829961027595253E-5,1.2184582387798876E-5,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",0.10784941068151392,8.5290664357498339E-2,6.5198330758149403E-2,5.8762115725425654E-2,6.0745552673750015E-2,5.1310273264918486E-2,5.2221113763124591E-2,4.3448552201707763E-2,4.8645807811437652E-2,4.9309100235093065E-2,5.878986096324669E-2,6.5073238756475082E-2,7.5154744067587917E-2,6.3266769447167956E-2,6.701961643992449E-2,2.7584672742930114E-2,3.9133806358309632E-2,2.5830556711091815E-2]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30069057830244328,0.27699807693406525,0.271897175346409,0.17535421478385776,0.13877471230718325,0.10691321064452042,8.5261934324904004E-2,5.8903822451098653E-2,5.2990352920003481E-2,2.0533216479411105E-2,9.6106832020431687E-3,4.1942116661413042E-3,3.6381953241992142E-3,2.0369478084130634E-3,9.5166502579150172E-4,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,1.0814205191419625E-2,6.5796536676448253E-3,2.6015428405530564E-5,2.580634760575325E-5,2.3416198311667461E-4,1.8343965476936609E-4,1.2385577279919724E-5,3.45727422647125E-7,1.460859884260275E-4,1.3460380751881301E-4,4.9799794943605248E-5,2.6398153425455249E-6,7.4735547230444246E-7,8.7764875886717753E-7,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.8608167191736405E-2,2.7727457856965013E-2,1.5828628978792125E-2,1.4773313152537321E-2,1.4611950209042714E-2,1.4490570764721026E-2,1.5110436733406552E-2,1.4461205980789881E-2,1.3855009890661265E-2,1.181605129743802E-2,9.3575557765704243E-3,8.8984258899214696E-3,7.1128331718514825E-3,7.86549957347033E-3,8.0424497441601746E-3,7.5836034521941037E-3]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30248608916168873,0.279457827918278,0.27531646500955248,0.20963269780229199,0.13926882629673326,0.10942349455304305,8.8674591656563093E-2,5.7619055375611475E-2,5.3679898092248102E-2,1.9795158638412663E-2,9.9847194326461337E-3,4.115766304022596E-3,3.6682635269297205E-3,2.0438718267109012E-3,0,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,1.1033685975339325E-2,6.6433278697114254E-3,1.5667894341498976E-4,5.2908305215394227E-5,5.2617418276511315E-5,5.2871066249479416E-5,1.2397139184517299E-4,7.3997135252946246E-7,1.9397301516324401E-4,1.2275607302303276E-4,1.1050557145669999E-4,1.4745655350271474E-4,1.2737259274334076E-6,1.4835754539813475E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,3.0912130746096014E-2,3.2918199461340718E-2,1.7227310976395821E-2,1.6506602431805486E-2,1.6559034542334816E-2,1.6027597468739725E-2,1.6644457398792022E-2,1.586945476486815E-2,1.5149741763189131E-2,1.2838860226431041E-2,1.0603189281082658E-2,9.7718860533322384E-3,8.2825020560614651E-3,8.2784635989638939E-3,8.4034400873220609E-3,8.3090903697231148E-3]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.33354772293210128,0.28797464877457979,0.27848184911529927,0.204945746654287,0.17396653417663224,0.10721963509048771,9.7899016778445647E-2,7.2454199155170831E-2,6.03340824741318E-2,2.5449890303871979E-2,1.7757035636623075E-2,3.5585012956508891E-3,2.7044662853763649E-3,1.8325791761452507E-3,7.7498603729964999E-4,0]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,3.7851367140121751E-9,0,2.591638882070275E-5,7.7517552028853994E-5,1.0359600303011025E-4,1.6362819915212337E-5,1.4020711689969375E-4,4.2087822350432997E-8,5.2745207930762998E-5,1.11242942831204E-4,1.3653182119772801E-5,1.1913986918515601E-6,9.2287963255221001E-7,1.025619929338015E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,1.5687889772337069E-2,1.6426231050504475E-2,1.9517932269919439E-2,1.9647028420531745E-2,1.9698010262180408E-2,1.8866347154880194E-2,2.1047122156710084E-2,2.0385631555736583E-2,1.9894056624834597E-2,1.7639028227469714E-2,1.7162061673590918E-2,1.6348119956856418E-2,1.5777250148467033E-2,1.4909737640640573E-2,1.4954255730876342E-2,1.4477446640473539E-2]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.33354772293210128,0.28797464877457979,0.27848184911529927,0.23627993293334476,0.19808475554066551,0.14888831087231652,0.13077956051253026,0.10046288547394543,0.10759869906126196,4.5974740976737594E-2,3.2765595997466659E-2,1.2570231476497799E-2,9.3079348647447206E-3,6.0582532331687824E-3,7.1142910633882955E-3,3.5948342604787526E-3]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,3.7851367140121751E-9,0,2.591638882070275E-5,1.5691773069827848E-4,7.9214393031912752E-5,7.9275514658550493E-5,1.2184582387798876E-5,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,1.5687889772337069E-2,1.6426231050504475E-2,1.9517932269919439E-2,1.9212502988779485E-2,1.7785512099782689E-2,1.7861188090880588E-2,1.6174416198858808E-2,1.8013403905065749E-2,1.7898043220664503E-2,1.6470915062693915E-2,1.4392443590586302E-2,1.28981707492979E-2,1.2981928983181325E-2,1.3491362492409375E-2,1.3206669858931651E-2,1.30640959141017E-2]
[]
[]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41956095642058272,0.36814799535424048,0.3317472129245555,0.27880988456054523,0.26987676309687725,0.26023246492983254,0.225556577786306,0.1755628696328205,0.15075092777624499,0.11577471487370908,0.10538057104743571,5.3404053557985623E-2,3.9183626065464022E-2,1.5391682693968251E-2,1.3372230482067874E-2,8.2260998372239349E-3,8.8141386152202298E-3,6.1331222867438348E-3]
[null,"Reciprocating Engine Diesel",1.1038729123959508E-2,1.2253932726914151E-2,3.7851367140121751E-9,0,0,2.1010654600421561E-4,9.6557426430012792E-5,9.4839136876793568E-5,1.2081114922909175E-5,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",4.5262615986222283E-2,4.3531323817186149E-2,3.2073662329743305E-2,3.9631003792530456E-2,4.5694547382281139E-2,4.6839564167690771E-2,4.4809047999684729E-2,4.4239819061626447E-2,4.4496802998434233E-2,4.2591174713358271E-2,4.1216118861015096E-2,3.4933654350450309E-2,3.1215428182341191E-2,2.9694910421051844E-2,2.6240300338089346E-2,2.4201214888621619E-2,2.3448182996790794E-2,2.2543689833311602E-2]
[]
[]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41760925696095375,0.37215649767280878,0.32955397291109673,0.28953464033107978,0.27416119029884145,0.25857209849233875,0.21702492397582349,0.167718604741637,0.1486680244135215,0.11305366865213182,0.10373123937088571,5.643785755481498E-2,3.0564114705322734E-2,1.4381310125565223E-2,1.238191977958935E-2,8.9766167655391509E-3,9.4373414941051302E-3,4.1989411873949532E-3]
[null,"Reciprocating Engine Diesel",1.1037855885508156E-2,1.2253932726914151E-2,3.7851367140121751E-9,0,0,8.9009277835102988E-5,9.6551677880365994E-5,9.4832370136318259E-5,1.2105808208569875E-5,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",0.10784941068151392,8.5290664357498339E-2,6.5991696647708264E-2,6.1108148477114654E-2,6.1421471821946516E-2,5.6934291474092541E-2,6.1856685715229898E-2,6.1906784691882155E-2,7.1591598669169101E-2,6.6362525966049773E-2,7.822617828076224E-2,8.4521741356054503E-2,9.2575824569590348E-2,8.5324180362825422E-2,8.1144505608212347E-2,4.3742132690584141E-2,4.1624992744124199E-2,3.7788830408684054E-2]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30365645796648727,0.2791713384951085,0.27115446720243275,0.20389470683837074,0.17604906433009473,0.10776947073934742,8.5653877703150999E-2,5.7984705317303556E-2,5.2487552278982379E-2,2.3234186410472528E-2,1.7900701417467187E-2,3.5706252263833726E-3,2.2355326496836221E-3,2.1635565328404242E-3,1.1761206432970071E-3,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,3.9568650626819749E-8,4.5129666540195501E-8,2.5875019423583251E-5,7.7712266247002002E-5,1.0665301295608625E-4,3.8999135124981751E-5,1.2614186930871651E-8,0,4.9124295771788998E-5,1.11499034258318E-4,1.3792973699008975E-5,1.08457622736997E-6,4.553996957748475E-7,2.5687371702129001E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,1.6280617311647077E-2,1.6347666590519339E-2,2.0146872354139526E-2,2.0530005834635972E-2,2.1122337588617906E-2,1.9590245726274703E-2,2.1161781411712478E-2,2.069971887258128E-2,2.0217366152594389E-2,1.8367566917390433E-2,1.7503811345088608E-2,1.6871961054876292E-2,1.6231795239588735E-2,1.5530392322513128E-2,1.5330628072213017E-2,1.4835550160343337E-2]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30241911823034923,0.27953818685547976,0.27170096533438948,0.21959321926971048,0.16866487966118701,0.12479282084834749,0.10625826394705122,8.8498505437733771E-2,7.5979459124114634E-2,3.051055608827136E-2,2.1130920508476477E-2,7.5010478735627519E-3,3.6345194698143104E-3,3.6475285621219702E-3,0,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,1.0584418889223925E-2,8.1762898404653499E-3,8.7237429406394895E-3,1.0502089815228122E-2,8.4822090436698916E-3,5.6519805413501436E-3,2.4594051097044802E-4,6.2512659796734E-5,1.9180365573176199E-4,1.3192707314460249E-4,5.3067895511173251E-5,5.8224112690470999E-5,1.0360466451718926E-5,4.5621327490933752E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,3.1989670547076257E-2,3.2682031044220967E-2,3.1799741170110148E-2,3.812541197990825E-2,4.4713420381237469E-2,4.3625431209803819E-2,4.5038088946273619E-2,4.3529614940310254E-2,4.378218034158627E-2,4.4138369421984375E-2,4.1996427516847783E-2,3.5165203439782994E-2,3.3000086412522306E-2,3.6685425090467648E-2,3.4621987960275491E-2,3.3854443142943995E-2]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.32977836901647251,0.28436576561234328,0.27848184911529927,0.204945746654287,0.17396653417663224,0.10721963509048771,8.5365695338319253E-2,5.775725643510618E-2,5.0804682768148396E-2,2.1915260780809204E-2,1.8191736483910502E-2,3.5972296550059544E-3,3.1555825410221772E-3,2.2348913435267575E-3,1.1645163984386113E-3,0]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,1.1794413819029775E-2,8.4917561894497246E-3,2.591638882070275E-5,7.7517552028853994E-5,1.0359600303011025E-4,1.6362819915212337E-5,0,0,4.8946784450479247E-5,1.2341638762148574E-4,1.10526405166833E-4,1.1228429721282525E-6,2.7813446375861252E-6,2.3783725993450475E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.9768555101858121E-2,2.8334428232704951E-2,1.9517932269919439E-2,1.9647028420531745E-2,1.9698010262180408E-2,1.8866347154880194E-2,2.0504121038247419E-2,2.0211602810157051E-2,1.9650380419493955E-2,1.7669562681281413E-2,1.7174581542623867E-2,1.6393884012122446E-2,1.5717332489221175E-2,1.4908072788022976E-2,1.5083423578005524E-2,1.4473629935172688E-2]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.32977836901647251,0.28436576561234328,0.27848184911529927,0.23627993293334476,0.19808475554066551,0.14888831087231652,0.13077956051253026,0.10046288547394543,0.10759869906126196,4.5974740976737594E-2,3.2765595997466659E-2,1.2570231476497799E-2,9.3079348647447206E-3,6.0582532331687824E-3,7.1142910633882955E-3,3.5948342604787526E-3]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,1.1794413819029775E-2,8.4917561894497246E-3,2.591638882070275E-5,1.5691773069827848E-4,7.9214393031912752E-5,7.9275514658550493E-5,1.2184582387798876E-5,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.9768555101858121E-2,2.8334428232704951E-2,1.9517932269919439E-2,1.9212502988779485E-2,1.7785512099782689E-2,1.7861188090880588E-2,1.6174416198858808E-2,1.8013403905065749E-2,1.7898043220664503E-2,1.6470915062693915E-2,1.4392443590586302E-2,1.28981707492979E-2,1.2981928983181325E-2,1.3491362492409375E-2,1.3206669858931651E-2,1.30640959141017E-2]
[]
[]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41956095642058272,0.36814799535424048,0.32828161017921725,0.28130658797889802,0.26987676309687725,0.26023246492983254,0.225556577786306,0.1755628696328205,0.15075092777624499,0.11577471487370908,0.10538057104743571,5.3404053557985623E-2,3.9183626065464022E-2,1.5391682693968251E-2,1.3372230482067874E-2,8.2260998372239349E-3,8.8141386152202298E-3,6.1331222867438348E-3]
[null,"Reciprocating Engine Diesel",1.1038729123959508E-2,1.2253932726914151E-2,1.179456437738345E-2,8.4900699358884755E-3,0,2.1010654600421561E-4,9.6557426430012792E-5,9.4839136876793568E-5,1.2081114922909175E-5,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",4.5262615986222283E-2,4.3531323817186149E-2,3.8909181746094555E-2,4.1527072891450953E-2,4.5694547382281139E-2,4.6839564167690771E-2,4.4809047999684729E-2,4.4239819061626447E-2,4.4496802998434233E-2,4.2591174713358271E-2,4.1216118861015096E-2,3.4933654350450309E-2,3.1215428182341191E-2,2.9694910421051844E-2,2.6240300338089346E-2,2.4201214888621619E-2,2.3448182996790794E-2,2.2543689833311602E-2]
[]
[]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.41760925696095375,0.37215649767280878,0.33659290086937926,0.29065116856319401,0.27416119029884145,0.25857209849233875,0.21702492397582349,0.167718604741637,0.1486680244135215,0.11305366865213182,0.10373123937088571,5.643785755481498E-2,3.0564114705322734E-2,1.4381310125565223E-2,1.238191977958935E-2,8.9766167655391509E-3,9.4373414941051302E-3,4.1989411873949532E-3]
[null,"Reciprocating Engine Diesel",1.1037855885508156E-2,1.2253932726914151E-2,1.179456437738345E-2,8.5381411616157997E-3,0,8.9009277835102988E-5,9.6551677880365994E-5,9.4832370136318259E-5,1.2105808208569875E-5,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",0.10784941068151392,8.5290664357498339E-2,6.5198330758149403E-2,6.3481373506423897E-2,6.1421471821946516E-2,5.6934291474092541E-2,6.1856685715229898E-2,6.1906784691882155E-2,7.1591598669169101E-2,6.6362525966049773E-2,7.822617828076224E-2,8.4521741356054503E-2,9.2575824569590348E-2,8.5324180362825422E-2,8.1144505608212347E-2,4.3742132690584141E-2,4.1624992744124199E-2,3.7788830408684054E-2]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30062662716190103,0.27679158818149324,0.27115446720243275,0.20389470683837074,0.17604906433009473,0.10776947073934742,9.8732081347008657E-2,7.3187168188283649E-2,6.0843321132421802E-2,2.3663038829738355E-2,1.7900701417467187E-2,3.5703425028596951E-3,2.8719628855336937E-3,1.8322458029084449E-3,0,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,1.0435562073799176E-2,7.2024058712894749E-3,2.5875019423583251E-5,7.7712266247002002E-5,1.0665301295608625E-4,3.8999135124981751E-5,1.4424349801041926E-4,2.4595302936643951E-7,1.223061582870245E-4,9.7346994137378504E-7,1.3792973699008975E-5,1.08457622736997E-6,1.3799809482833175E-6,1.2531602548793326E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,2.8598246970089152E-2,3.0472528113862262E-2,2.0146872354139526E-2,2.0530005834635972E-2,2.1122337588617906E-2,1.9590245726274703E-2,2.136590625496065E-2,2.085807041608595E-2,2.0570965475924293E-2,1.8993124549853243E-2,1.7503811345088608E-2,1.6693401298566123E-2,1.6297921636753081E-2,1.5421349595622408E-2,1.5271499326751044E-2,1.4835550160343337E-2]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838301,0.37472590473118805,0.30243100089424574,0.27938255503724324,0.27392626945205073,0.20983383894093177,0.17583236085296075,0.1110502821952858,8.6808808243379595E-2,5.7857708751974574E-2,5.2861746475129097E-2,2.5837103563274011E-2,1.9612404749280589E-2,3.7848813535017508E-3,2.5916640185991296E-3,1.6598785025717933E-3,0,0]
[null,"Reciprocating Engine Diesel",1.1038545916131194E-2,1.2253932726914276E-2,1.1591469279656276E-2,7.3871195542697752E-3,1.5671289004960551E-4,1.0931430973629925E-4,1.0884467911369399E-4,3.9166077336455583E-5,5.1909055335751586E-5,2.8674510419359999E-7,4.931429078717225E-5,1.7122073735721725E-4,1.1080056189644824E-4,1.1920287942399424E-6,8.8492434060051002E-7,3.226987849445575E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,3.0957444307694263E-2,3.1748425530195468E-2,2.0873326098633769E-2,2.097430334652475E-2,2.3201443437932123E-2,2.0442024978405349E-2,2.3089757397157698E-2,2.24256828273885E-2,2.1173465476577859E-2,1.9387177220776576E-2,1.8487024482364216E-2,1.7670840281400691E-2,1.6827537461569373E-2,1.5966469982797903E-2,1.5800055739118798E-2,1.5377966309284593E-2]
[]
[]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0.42095678897838323,0.37472590473118778,0.33322456719090876,0.28757032999585225,0.27883845843194754,0.20765623336977826,0.13992648654298251,0.10711085220389471,8.4606626894205256E-2,5.8376637920169408E-2,5.146758086052465E-2,2.615881919946178E-2,1.9033130232888003E-2,3.5069465129977115E-3,2.5392428308518241E-3,1.7929570346977858E-3,8.2709484955036669E-4,0]
[null,"Reciprocating Engine Diesel",1.1038545916131319E-2,1.2253932726914151E-2,7.6145472379809245E-7,2.4485175955518049E-7,2.591638882070275E-5,7.7410907921321003E-5,1.672788136692948E-5,1.6378569444868431E-5,1.195553929952635E-5,1.2280765337237825E-5,1.45959912626028E-4,1.71113274068372E-4,1.1066625293386725E-4,1.08623121022498E-6,6.5033132796572754E-7,1.1745234187061224E-6,0,0]
[null,"Reciprocating Engine Gas",3.2806971814954164E-2,3.263297070581983E-2,1.8100394549561995E-2,1.7757041005793752E-2,1.7769343570110088E-2,1.7043544066367468E-2,1.7746467633524322E-2,1.6221063934580997E-2,1.7839632249537468E-2,1.7919394266634157E-2,1.8823959839821557E-2,1.7122333437673262E-2,1.517402149578349E-2,1.4987099845058969E-2,1.3818845383890447E-2,1.2797827288080273E-2,1.3121846487616873E-2,1.2725099963123288E-2]

{"sheet":"CMBuild","index":8,"n_rows":479,"n_cols":15,"rows_kept":479,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","These values are the modelled quantities (in derated MW) of new build capacity cleared in the capacity mechanism for each delivery year"]
[]
[]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,801,801,0,801,1602,801,801,3204,4005,1602,801]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,468.05,468.05,0,468.05,374.44,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,468.05,468.05,468.05,468.05,187.22,0,0,0,0]
[]
[]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0,1602,801,801,0,801,1602,801,0,1602,1602,2403,0]
[null,"OCGT",528.89649999999995,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,468.05,468.05,0,374.44,187.22,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,0,468.05,468.05,468.05,374.44,0,0,0,0]
[]
[]
[null,"Status Quo - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0,1602,801,801,0,801,1602,801,801,801,1602,801,0]
[null,"OCGT",528.89649999999995,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,468.05,468.05,0,280.83,93.61,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,280.83,468.05,468.05,468.05,468.05,0,0,0,0]
[]
[]
[null,"Status Quo - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0,1602,801,801,0,801,1602,801,801,801,3204,801,0]
[null,"OCGT",528.89649999999995,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,468.05,468.05,0,280.83,93.61,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,280.83,468.05,468.05,468.05,468.05,0,0,0,93.61]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,801,801,0,1602,1602,801,801,2403,4005,2403,801]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,468.05,468.05,0,280.83,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,280.83,468.05,468.05,468.05,93.61,0,0,0,0]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0,1602,1602,0,0,801,1602,1602,0,1602,1602,1602,0]
[null,"OCGT",528.89649999999995,0,0,0,0,0,528.89649999999995,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,93.61,374.44,0,93.61,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,0,468.05,468.05,468.05,280.83,0,0,0,0]
[]
[]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,801,1602,801,0,801,1602,801,0,1602,1602,1602,0]
[null,"OCGT",0,0,0,0,0,0,528.89649999999995,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,374.44,374.44,0,93.61,93.61,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,0,468.05,468.05,468.05,468.05,0,0,0,0]
[]
[]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0,1602,1602,0,0,801,1602,801,0,1602,2403,1602,0]
[null,"OCGT",528.89649999999995,0,0,0,0,0,528.89649999999995,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,93.61,374.44,0,187.22,93.61,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,93.61,468.05,468.05,468.05,468.05,93.61,0,0,0]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,801,801,0,1602,801,801,801,3204,4005,2403,801]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,468.05,468.05,0,468.05,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,280.83,468.05,468.05,468.05,280.83,0,0,0,0]
[]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,801,0,0,801,2403,801,801,3204,4005,1602,1602]
[null,"OCGT",528.89649999999995,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,468.05,468.05,0,468.05,187.22,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,468.05,468.05,468.05,468.05,0,0,0,0,0]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,801,801,0,1602,1602,801,801,2403,4005,2403,801]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,468.05,468.05,0,280.83,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,280.83,468.05,468.05,468.05,93.61,0,0,0,0]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0,1602,1602,0,0,801,1602,1602,0,1602,1602,1602,0]
[null,"OCGT",528.89649999999995,0,0,0,0,0,528.89649999999995,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,93.61,374.44,0,93.61,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,0,468.05,468.05,468.05,280.83,0,0,0,0]
[]
[]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,801,1602,801,0,801,1602,801,0,1602,1602,1602,0]
[null,"OCGT",0,0,0,0,0,0,528.89649999999995,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,374.44,374.44,0,93.61,93.61,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,0,468.05,468.05,468.05,468.05,0,0,0,0]
[]
[]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",0,1602,1602,0,0,801,1602,801,0,1602,2403,1602,0]
[null,"OCGT",528.89649999999995,0,0,0,0,0,528.89649999999995,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,93.61,374.44,0,187.22,93.61,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,93.61,468.05,468.05,468.05,468.05,93.61,0,0,0]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,801,801,0,1602,801,801,801,3204,4005,2403,801]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,468.05,468.05,0,468.05,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,280.83,468.05,468.05,468.05,280.83,0,0,0,0]
[]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,801,0,0,801,2403,801,801,3204,4005,1602,1602]
[null,"OCGT",528.89649999999995,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,468.05,468.05,468.05,0,468.05,187.22,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,468.05,468.05,468.05,468.05,468.05,468.05,0,0,0,0,0]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,1602,801,0,1602,2403,801,801,3204,4005,2403,1602]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",748.88,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,187.22,468.05,0,374.44,280.83,0,0,0,0,0,0]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,1602,801,0,801,1602,801,801,1602,1602,1602,0]
[null,"OCGT",1057.7929999999999,0,0,528.89649999999995,0,528.89649999999995,1057.7929999999999,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,187.22,374.44,0,187.22,187.22,0,0,0,0,0,0]
[]
[]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,1602,801,0,801,1602,801,801,801,1602,2403,0]
[null,"OCGT",1057.7929999999999,0,0,0,0,528.89649999999995,528.89649999999995,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,280.83,468.05,0,468.05,468.05,187.22,0,0,0,0,0]
[]
[]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,1602,0,0,1602,2403,801,801,801,2403,2403,0]
[null,"OCGT",1057.7929999999999,0,0,528.89649999999995,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,280.83,468.05,0,374.44,374.44,280.83,0,0,0,0,0]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,1602,1602,0,1602,1602,1602,801,3204,4005,2403,801]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,187.22,468.05,0,468.05,280.83,280.83,0,0,0,0,0]
[]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,2403,1602,801,0,1602,2403,1602,0,3204,4005,2403,801]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,93.61,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,280.83,468.05,0,468.05,374.44,280.83,0,0,0,0,0]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,1602,801,0,1602,2403,801,801,3204,4005,2403,1602]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",748.88,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,187.22,468.05,0,374.44,280.83,0,0,0,0,0,0]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,1602,801,0,801,1602,801,801,1602,1602,1602,0]
[null,"OCGT",1057.7929999999999,0,0,528.89649999999995,0,528.89649999999995,1057.7929999999999,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,187.22,374.44,0,187.22,187.22,0,0,0,0,0,0]
[]
[]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,1602,801,0,801,1602,801,801,801,1602,2403,0]
[null,"OCGT",1057.7929999999999,0,0,0,0,528.89649999999995,528.89649999999995,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,280.83,468.05,0,468.05,468.05,187.22,0,0,0,0,0]
[]
[]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,1602,0,0,1602,2403,801,801,801,2403,2403,0]
[null,"OCGT",1057.7929999999999,0,0,528.89649999999995,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,280.83,468.05,0,374.44,374.44,280.83,0,0,0,0,0]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,1602,1602,0,1602,1602,1602,801,3204,4005,2403,801]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,187.22,468.05,0,468.05,280.83,280.83,0,0,0,0,0]
[]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,2403,1602,801,0,1602,2403,1602,0,3204,4005,2403,801]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,93.61,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,280.83,468.05,0,468.05,374.44,280.83,0,0,0,0,0]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",3204,1602,1602,1602,0,1602,2403,1602,0,3204,4005,2403,2403]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",187.22,0,0,280.83,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",280.83,0,0,93.61,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,1602,801,0,1602,1602,801,801,1602,1602,1602,1602]
[null,"OCGT",1057.7929999999999,528.89649999999995,0,1057.7929999999999,0,0,1057.7929999999999,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,1602,801,0,801,2403,801,801,1602,1602,1602,801]
[null,"OCGT",1057.7929999999999,528.89649999999995,0,1057.7929999999999,0,528.89649999999995,528.89649999999995,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,1602,801,0,1602,2403,801,801,801,2403,801,1602]
[null,"OCGT",1057.7929999999999,528.89649999999995,0,1057.7929999999999,0,0,0,528.89649999999995,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",3204,1602,1602,1602,0,1602,2403,1602,0,3204,4005,2403,2403]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",561.66,0,0,280.83,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",374.44,0,0,93.61,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",2403,2403,1602,1602,0,1602,2403,1602,0,3204,4005,3204,1602]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",748.88,0,0,280.83,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",561.66,0,0,93.61,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",3204,1602,1602,1602,0,1602,2403,1602,0,3204,4005,2403,2403]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",187.22,0,0,280.83,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",280.83,0,0,93.61,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,1602,801,0,1602,1602,801,801,1602,1602,1602,1602]
[null,"OCGT",1057.7929999999999,528.89649999999995,0,1057.7929999999999,0,0,1057.7929999999999,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,1602,801,0,801,2403,801,801,1602,1602,1602,801]
[null,"OCGT",1057.7929999999999,528.89649999999995,0,1057.7929999999999,0,528.89649999999995,528.89649999999995,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,1602,801,0,1602,2403,801,801,801,2403,801,1602]
[null,"OCGT",1057.7929999999999,528.89649999999995,0,1057.7929999999999,0,0,0,528.89649999999995,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",3204,1602,1602,1602,0,1602,2403,1602,0,3204,4005,2403,2403]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",561.66,0,0,280.83,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",374.44,0,0,93.61,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",2403,2403,1602,1602,0,1602,2403,1602,0,3204,4005,3204,1602]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",748.88,0,0,280.83,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",561.66,0,0,93.61,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",2403,1602,2403,801,0,1602,2403,1602,801,3204,4005,2403,1602]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",187.22,0,0,93.61,0,0,93.61,93.61,0,0,0,0,0]
[null,"Reciprocating Engine Gas",561.66,93.61,0,187.22,0,0,93.61,0,0,0,0,0,0]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,1602,801,0,801,2403,801,801,1602,1602,1602,801]
[null,"OCGT",1057.7929999999999,528.89649999999995,0,1057.7929999999999,0,528.89649999999995,528.89649999999995,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,1602,801,0,1602,1602,801,801,1602,1602,2403,801]
[null,"OCGT",1057.7929999999999,1057.7929999999999,0,1057.7929999999999,0,0,1057.7929999999999,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",187.22,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,1602,801,0,1602,1602,1602,0,1602,2403,2403,1602]
[null,"OCGT",1586.6895,528.89649999999995,0,1057.7929999999999,0,0,528.89649999999995,528.89649999999995,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",280.83,0,0,93.61,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",2403,1602,2403,1602,0,1602,1602,1602,801,3204,4005,1602,2403]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",468.05,0,0,93.61,0,0,0,187.22,0,0,0,0,0]
[null,"Reciprocating Engine Gas",748.88,93.61,0,187.22,0,93.61,0,0,0,0,0,0,0]
[]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,2403,1602,801,0,1602,2403,1602,0,3204,4005,2403,801]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",936.1,93.61,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",936.1,468.05,280.83,468.05,0,468.05,374.44,280.83,0,0,0,0,0]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",2403,1602,2403,1602,0,1602,1602,1602,801,3204,4005,1602,2403]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",187.22,0,0,187.22,0,0,0,187.22,0,0,0,0,0]
[null,"Reciprocating Engine Gas",561.66,93.61,0,187.22,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",1602,1602,1602,801,0,801,2403,801,801,1602,1602,1602,801]
[null,"OCGT",1057.7929999999999,528.89649999999995,0,1057.7929999999999,0,528.89649999999995,528.89649999999995,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,1602,801,0,1602,1602,801,801,1602,1602,2403,801]
[null,"OCGT",1057.7929999999999,1057.7929999999999,0,1057.7929999999999,0,0,1057.7929999999999,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",187.22,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",801,1602,1602,801,0,1602,1602,1602,0,1602,2403,2403,1602]
[null,"OCGT",1586.6895,528.89649999999995,0,1057.7929999999999,0,0,528.89649999999995,528.89649999999995,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",280.83,0,0,93.61,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",2403,1602,2403,801,0,1602,3204,801,801,3204,4005,2403,1602]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",468.05,0,0,93.61,0,0,93.61,0,0,0,0,0,0]
[null,"Reciprocating Engine Gas",748.88,93.61,0,93.61,0,93.61,93.61,0,0,0,0,0,0]
[]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",2403,1602,2403,1602,0,1602,1602,1602,801,3204,4005,2403,1602]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",748.88,0,0,93.61,0,0,0,93.61,0,0,0,0,0]
[null,"Reciprocating Engine Gas",842.49,93.61,0,187.22,0,93.61,0,93.61,0,0,0,0,0]
[]
[]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"CCGT",2403,2403,1602,1602,0,1602,1602,1602,801,3204,4005,2403,1602]
[null,"OCGT",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reciprocating Engine Diesel",187.22,0,0,93.61,0,93.61,0,187.22,0,0,0,0,0]
[null,"Reciprocating Engine Gas",561.66,0,0,93.61,0,93.61,0,0,0,0,0,0,0]

{"sheet":"CMClearingPrices","index":9,"n_rows":57,"n_cols":15,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","These values show the modelled CM clearing price (£/kW pa, 2016 real) in each delivery year"]
[]
[null,"Year",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Low - No dropouts",29.404211293394301,27.679942225269002,22.215617407674699,30.2423427881048,8.0335612370678504,27.889083409103002,30.384217625789201,23.246604116160302,11.943818496156,7.5102227551802905,6.09887108168971,3.4311815180770298,3.4563112295117402]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",41.7787145250417,43.824387982707002,32.097069666026805,43.319903429133596,10.008842596915001,40.548271429668603,44.283718467311999,39.589386498693699,28.245185184295,14.285980567389201,8.3735506374842785,9.2129214338954313,10.176657003389399]
[null,"Status Quo - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",42.685529316145995,43.343524693777098,31.693434502046099,43.622714697285403,10.6941369634075,42.860582450313402,45.404214041998699,41.662521657903696,31.922138536806198,12.555815404082699,8.9921183352186702,9.833789149743879,10.2824271713156]
[null,"Status Quo - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",42.661311956211797,44.895877827928302,33.199366014671,44.841518070676301,10.6941350241776,42.9437511737585,45.348743695660104,39.145891250809598,29.976016953141901,11.092036504383,7.9653837826264997,12.486954862303499,12.328519073647]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",27.579784290040699,27.339805902639203,19.684567806207898,30.102231758748403,7.9860342297660303,29.774856885267898,28.977562561225099,23.0599802959713,13.906984828061701,9.1055541914368803,8.2994658567966315,4.5181969059189901,3.5567826133023002]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",41.7787145250417,43.776055978977801,35.5919748660409,43.572008731404097,10.0044904667095,43.008597214631699,45.951664136922496,40.760338144071696,29.3939656326794,14.6933945705309,9.0994976020704001,9.6847940742522098,11.3795170672179]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",41.824453743464197,39.522980848805801,40.101377815106702,44.894536395963698,10.5753479091019,44.160833916731796,47.468640315529903,39.994412680411294,30.040967478760201,16.746457170928203,8.9852877436293515,10.446379046316999,10.861067856936101]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",42.661311956211797,43.9914701151353,35.0274457080329,43.154707263815105,14.533568517211901,44.975698024458502,47.650254055771796,38.043923515466602,28.180952763565003,20.191634833680702,8.7844143245175701,10.251536737569801,10.0488351833735]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",32.807057896731898,31.162732644146402,23.136421051965701,29.781881964743601,7.7804181577577998,32.916662994174402,23.820329376194199,26.546575607943002,16.3714244246409,8.862353314979309,7.5546105606566396,3.4404341534061298,2.97801141017431]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",37.2080232606884,28.009490815618999,23.255887217880801,23.7820909423925,9.0523265717104096,27.719437012006498,29.542228072819501,26.268673201063201,10.5356249521649,8.2334633243686799,6.8287713163018102,3.3557764825838201,2.2154007697995]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",27.579784290040699,27.339805902639203,19.684567806207898,30.1022317992411,7.9860342297660303,29.7748568852574,28.977562561214601,23.059980295960798,13.906984828061701,9.1055541914368803,8.2994658567966209,4.5181969059189901,3.5567826133023002]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",41.7787145250417,43.776055978977801,35.5919748660409,43.572008731404097,10.0044904667095,43.008597214631699,45.951664136922496,40.760338144071603,29.3939656326794,14.6933945705309,9.0994976020704001,9.6847940742522614,11.3795170672179]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",41.824453743464197,39.522980848805801,40.101377815106702,44.894536439480099,10.5753479091019,44.160833916731796,47.468640315518599,39.994412680400004,30.040967478760201,16.746457170916901,8.9852877436293408,10.446379046305699,10.861067856936101]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",42.661311956211797,43.9914701151353,35.0274457080329,43.154707263815105,14.533568517211901,44.975698024458502,47.650254055771796,38.043923515466602,28.180952763565003,20.191634833680702,8.7844143245175701,10.251536737569801,10.0488351833735]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",32.807057896731898,31.162732644146402,23.136421051965701,29.7818814079425,7.7804181577577998,32.916662491410897,23.8203288740599,26.5465751064364,16.3714244246409,8.862353314979309,7.5546105606566503,3.44043415340614,2.97801141017431]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",37.2080232606884,28.009490815618999,23.255887217880801,23.7820909423925,9.0523265717104096,27.719437012006498,29.542233250546598,26.268678372316501,10.535630116959,8.233463324368671,6.8287713163018102,3.3557764825838201,2.2154059129022698]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",31.151383800240499,30.8608211828113,26.029009100956699,33.456538383872896,9.772198750345769,32.516532330254201,32.298579596980296,27.2931340034737,18.456571241835199,10.674000618875201,10.129053385887699,4.7820366023435099,2.5171179749117001]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",43.869465179091399,44.503999511737803,41.5084355981353,47.050938280008303,9.7237154171986102,44.478173511328599,47.432485458669802,38.931531452110406,31.535398198899202,18.0814570966308,10.0731907079675,10.314236380884999,10.812832439020601]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",44.762795016153504,44.238954593068001,40.369546053153101,45.7889169114315,10.0417791825731,46.319647101817196,46.997316670929806,43.802040999184094,32.1833428983673,17.018112240256102,11.216091903835801,10.586677270198001,13.6485021785887]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",44.733156215515301,44.0936531889948,40.297640078464397,46.401205345966801,25.269594102971102,46.350899038177495,46.366136570216504,45.461586318017204,31.399849560720796,11.546172185066801,10.488051666937901,10.557511582910999,10.494230898552999]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",32.022659357452596,31.406495111262998,25.056321918572802,37.0459167506448,9.00044184959477,34.738224717751194,31.064404225068998,33.990119215983,18.562906888505299,11.4806103331695,8.6872066148274509,4.5862549293766097,1.5999999999999999E-10]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",33.6861254801698,33.793447831929399,26.634123250776099,34.1111863699022,9.7745752515221405,33.633741318482301,32.969075376121303,31.835331622877501,12.8836928673079,11.536211527965801,10.089146505490399,4.5620884188791804,2.5803697339582601]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",31.151383800240499,30.8608211828113,25.993179880946901,33.604734912511397,9.772198750345769,32.516532330254201,32.298550377234697,27.293104820261803,18.4565420950751,10.674000618875201,10.129053385887699,4.7820366023435099,2.5171179749117001]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",43.869465179091399,44.503999511737803,41.472606378125498,47.199134808646704,9.7237154171986102,44.478173511328599,47.432456238924402,38.931502268898406,31.535369052139099,18.0814279862409,10.0731907079675,10.314236380884999,10.812832439020601]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",44.762795016153504,44.238954593068001,40.381974344858101,45.872993483168607,10.0417791825731,46.3196219399223,46.997291540526099,43.802040999184094,32.1833178242101,17.018087197387398,11.216091903835801,10.586677270198001,13.6485021785887]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",44.733156215515301,44.0936531889948,40.297640078464397,46.4181167838153,25.269604180812198,46.350894625679601,46.366132163241204,45.461586318017204,31.399845163608997,11.5461677934417,10.488051666937901,10.557511582910999,10.494230898552999]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",32.022659357452596,31.406505736668997,25.0965684965023,37.0496960349574,9.0004497442891207,34.738227253404901,31.064404225068998,33.990119215983,18.5629094159756,11.4806103331695,8.6872066148274509,4.5862549293766097,1.5999999999999999E-10]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",33.6861254801698,33.793447831929399,26.661731388546201,34.117908026070999,9.7745752515221405,33.633746462921103,32.9690805141216,31.835336754453699,12.8834298719598,11.536211527965801,10.089146505490399,4.5620884188791804,2.5803697339582601]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",35.845996886607203,29.466485211755302,27.475908052212802,39.385504302948704,9.4888590348003401,33.953797643761604,33.943805093571697,33.054407270354304,13.790378427010999,12.397487534467,10.957295449557401,5.9706415128078296,4.1990063915985507]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",45.193594594274302,44.098874009146904,40.524654191777799,46.6014148775268,9.1945052529883409,45.0267811467534,47.459083775526402,41.867782065877101,33.427937279109102,20.960182973107798,11.5825250885591,10.7907779443678,10.9852579525341]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",45.037455581863604,44.621267784569902,39.999711507646005,47.614112038061997,9.4714980968748694,45.869315671191799,46.251559704991301,41.917003128876303,33.8216677339474,19.725487297346,12.029483095366199,11.4085216946378,11.2531295606061]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",46.522564876596604,44.414745696211099,40.052397750686005,48.848221151500802,9.471498683701471,44.847724376298103,46.058091116900997,46.940411100989301,34.2901339437229,14.3282543141987,12.3880457274514,11.665457316118601,11.405895069597999]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",36.840187595662002,28.932552491962998,27.447548063361701,39.460498210587396,9.4306936765339398,33.578825242041901,33.643972008324702,33.078628172684304,13.9287382566269,12.6965264334571,11.069811009792399,5.5574445155384504,3.9998494084414897]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",36.999934806386101,31.959946357741401,27.778816607469299,39.916270885428197,9.1649547887737697,34.5008750875487,33.398330756073499,33.156922780417403,14.2701247190664,12.444834979467,10.9588874052967,4.8792535006753699,4.3771671589893]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",35.845996886607203,29.466485211755302,27.5098353787461,39.385504302948704,9.4876973911026692,33.9537883538774,33.943795815300795,33.0543980036839,13.789626786792601,12.397487534467,10.957295449557401,5.9706415128078296,4.1990063915985507]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",45.193594594274302,44.098874009146904,40.558581518311101,46.601927877490702,9.1945051481050992,45.026771420283097,47.459074061214601,41.867772363711005,33.427927589061696,20.960173295152099,11.5825250885591,10.7907779443678,10.9852579525341]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",45.037455581863604,44.621267784569902,39.999711507646005,47.535106616593204,9.4714965735492989,45.869335697857899,46.251579706593205,41.917023105470101,33.821687685589197,19.725507224091498,12.029483095366199,11.4085216946378,11.2531295606061]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",46.522564876596604,44.414745696211099,40.075530046667701,48.827033477758299,9.4714976285353991,44.8477230879327,46.058089830147999,46.940409815845101,34.2901326601839,14.3282530322615,12.3880457274514,11.665457316118601,11.405893791781601]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",36.840187595662002,28.932463529729599,27.477312905106398,39.345522833182102,9.4299668750404404,33.578652713805894,33.643799694979698,33.078456074784604,13.9279612575851,12.6965264334571,11.069811009792399,5.5574445155384504,3.9998494084414897]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",36.999934806386101,31.9598472800268,27.778186456768299,39.741002116906401,9.1649162896106695,34.500708245601899,33.398164120455,33.156756353147003,14.2699704490116,12.444834979467,10.9588874052967,4.8792535006753699,4.3771671589893]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts",35.288710488441396,33.728877358951898,29.64043586268,37.755228366390199,9.3198075026621598,33.717999945377997,37.782466519290296,37.339383389391401,22.034610485185802,12.810137190031099,10.984163074549301,5.3920583753612803,2.6987753186064301]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",45.379575346177504,45.4564851840153,39.951372368115898,47.946049189840899,9.1951390579942593,44.598041139186101,45.7599906974581,41.989617601225,33.019084059570105,21.1499945218475,11.8236170922267,11.2568543768745,11.065332974553401]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",45.4089481495418,47.053955608884095,39.842974018415894,47.989784970077295,9.7383150613517397,43.296738202643205,48.281850015672099,41.310009742262103,31.0928728676218,19.723268060716102,11.753211755026499,10.746007505788301,10.4439303738313]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",46.680379026470298,44.797045712121303,40.028064357501698,49.302838836113999,9.8265658785454804,43.006232573865098,46.3142014043014,46.760839331692104,10.7902369840254,18.1562055446519,11.350016689002199,10.608540726505799,9.514525018161839]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",36.5919732202265,33.739366108394897,29.813359651284998,37.729685188535399,9.4840559643702509,37.284780158676497,30.764827944706099,38.606597219702401,19.6040334225085,12.967127236572001,9.9076831772601199,5.4121972317544502,2.7944432886395498]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts",33.6861254801698,33.793447831929399,26.661731388546201,34.117908026070999,9.7745752515221405,33.633746462921103,32.969080514121501,31.835336754453699,12.8834298719598,11.536211527965801,10.089146505490399,4.5620884188791804,2.5803697339582601]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts",35.288710488441396,33.728877358951898,29.666764913275301,38.462057460467499,9.486189845190891,35.3756901584809,32.110919028838197,38.55612023135,20.730274935143502,12.5576505796279,9.7197788010096406,5.4256705184424598,2.8878062410362499]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",45.379575346177504,45.4564851840153,39.951372368115898,47.958954487390599,9.1951373858919503,44.598037017019898,45.759986580450999,41.989613489365397,33.019079952846504,21.149990420248297,11.8236170922267,11.2568543768745,11.065332974553401]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",45.4089481495418,47.053955608884095,39.842974018415894,47.970474610914103,9.738314462168141,43.296742562019901,48.281854369592899,41.310014090739202,31.0928772106673,19.7232723983421,11.753211755026499,10.746007505788301,10.4439303738313]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",46.680379026470298,44.797045712121303,40.057377610551896,49.304532161500106,9.8265656782449895,43.006223709394604,46.314192550925199,46.760830489385199,10.790257570492601,18.1561967167703,11.3500078721253,10.608540726505799,9.5145162209409406]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",36.5919732202265,33.739366108394897,29.837331773634098,37.259053138304203,9.1691603662361398,37.222173770016795,37.944475745527498,31.006800997688302,22.229017191341597,12.8701733905592,10.868081472848601,4.9738948675320502,2.7268593023453698]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts",36.999934806386101,33.877288878119501,29.682294307851201,38.301466726503506,9.2911788680064689,37.501428750951106,30.665332059391901,38.300188812348097,20.114794293378701,12.904901878015599,11.1613678939965,4.9307708688787999,2.7659310548019302]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",35.594948649243406,34.353146413880204,25.415319465972999,37.108382297827703,9.0532515025493812,37.541386208694597,32.2137770671862,38.500885322402404,21.423583070582001,12.9260612123282,11.034664170361101,5.5162509333361696,2.56431300936906]

{"sheet":"CO2Emissions","index":10,"n_rows":57,"n_cols":20,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","All values are gCO2/kWh"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Low - No dropouts",271.96713507141061,265.64480691601176,239.88025550698654,223.52399661755186,193.92821611293357,148.54203239243955,120.06787534621785,120.40614913074631,121.05486337425346,107.93932133311476,116.63091570755599,102.64440584774171,101.40563741737783,83.184697513204767,80.798202391304315,69.090852763099036,66.856092013990192,64.097487463789989]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",271.96713507141061,265.64480691601176,239.88025550698654,223.52399661755186,193.92821611293357,149.3914212818124,120.69469575494495,120.9412553693103,121.44743025959016,107.793820036472,116.56673785516874,102.39744231707866,102.68112968223943,83.747444387986292,80.937579733594717,68.965799624923605,66.471885457972817,63.85644449118513]
[null,"Status Quo - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",272.01146612506511,265.67370986720351,239.89167866457865,223.48881479285208,193.80489414821753,149.06910049859428,120.30245400062884,120.41891567050105,120.94340725539276,107.56840093339611,116.44253401137222,101.91008176638663,101.96468414430122,83.038456727120931,80.800467813307733,69.102733638470568,66.830368783280107,63.876938768748865]
[null,"Status Quo - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",272.04717619208515,265.66724394680239,239.83140146427607,223.43658265405199,193.69815300279041,148.79323526671584,119.97170705986456,120.23916740125448,120.6294980213975,107.40620126225582,116.28944866622362,101.91301332218178,101.80364685912429,82.620512554859246,80.58562175496381,68.296071326363816,66.326541516028954,63.897181741129238]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",271.96713507141061,265.64480691601176,239.88806020710351,223.45542098034559,193.91791402970341,148.47013020825116,119.98716172058209,120.31255802498355,120.89656118056317,107.43331252554972,115.64148881297317,101.27568968758921,100.29996309828162,81.767421249132852,79.44240031970547,68.35458432282087,65.981945131200021,63.186877492902447]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",271.96713507141061,265.64480691601176,239.88806020710351,223.45542098034559,193.91791402970341,149.2494172183126,120.6320543842135,120.18923563055067,121.17031209095023,107.53617570025743,115.89950915956192,101.74526597319472,101.65704714700662,83.134046520941496,80.593868279129396,68.579820762874704,66.176596670891584,63.374197307913299]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",272.01146612506511,265.67370986720351,239.89959270381448,223.42754047993165,193.79480791526942,148.09065681044135,120.27728013806184,119.83032002651868,120.40768304315347,106.71873541705588,115.10375796185147,101.12387688130102,100.84705886728605,82.639017540845572,80.242190307916502,68.587595217775814,66.243556825138469,63.638045143796795]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",272.04717619208515,265.66724394680239,239.83140146427607,223.3846928656659,193.68966227495318,148.70924653166799,119.96031445047419,119.42525295596077,120.42451358275169,106.97552796069189,115.64437899195894,101.51462683546409,101.48194183054594,82.892313114920981,80.309285356657725,68.221122425560381,66.063310152544176,63.395420076459715]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",271.96713507141061,265.64480691601176,239.76505642926443,223.52333280099347,194.19516797917996,146.98416275635233,119.63119118197604,119.80556538884527,120.34825874238958,107.07449798242953,115.20195981434574,101.53270863242038,101.12917657901826,81.88853122986022,79.477979741567097,68.331018980338001,66.131642645338133,63.274842108734894]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",271.96713507141061,265.64480691601176,242.15827431529888,224.14447403369454,194.73522767418407,147.58306890554096,119.88254822301198,120.08063308907133,121.09404259124078,107.64658588264673,116.28503782636977,101.8988442501403,101.24379312950762,81.910540125873112,79.351434153695038,68.455466118157403,66.034223516573334,63.079142006239181]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",271.96713507141061,265.64480691601176,239.88806020710351,223.45542098034559,193.91791402970341,148.47013020825116,119.98716172058209,120.31255802498355,120.89656118056317,107.43331252554972,115.64148881297317,101.27568968758921,100.29996309828162,81.767421249132852,79.44240031970547,68.35458432282087,65.981945131200021,63.186877492902447]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",271.96713507141061,265.64480691601176,239.88806020710351,223.45542098034559,193.91791402970341,149.2494172183126,120.6320543842135,120.18923563055067,121.17031209095023,107.53617570025743,115.89950915956192,101.74526597319472,101.65704714700662,83.134046520941496,80.593868279129396,68.579820762874704,66.176596670891584,63.374197307913299]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",272.01146612506511,265.67370986720351,239.89959270381448,223.42754047993165,193.79480791526942,148.09065681044135,120.27728013806184,119.83032002651868,120.40768304315347,106.71873541705588,115.10375796185147,101.12387688130102,100.84705886728605,82.639017540845572,80.242190307916502,68.587595217775814,66.243556825138469,63.638045143796795]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",272.04717619208515,265.66724394680239,239.83140146427607,223.3846928656659,193.68966227495318,148.70924653166799,119.96031445047419,119.42525295596077,120.42451358275169,106.97552796069189,115.64437899195894,101.51462683546409,101.48194183054594,82.892313114920981,80.309285356657725,68.221122425560381,66.063310152544176,63.395420076459715]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",271.96713507141061,265.64480691601176,239.76505642926443,223.52348841440127,194.19516797917996,146.98416275635233,119.63119118197604,119.80556538884527,120.34825874238958,107.07449798242953,115.20195981434574,101.53270863242038,101.12917657901826,81.88853122986022,79.477979741567097,68.331018980338001,66.131642645338133,63.274842108734894]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",271.96713507141061,265.64480691601176,242.15827431529888,224.14447403369454,194.73522767418407,147.58306890554096,119.88254822301198,120.08063308907133,121.09404259124078,107.64658588264673,116.28503782636977,101.8988442501403,101.24379312950762,81.910540125873112,79.351434153695038,68.455466118157403,66.034223516573334,63.079142006239181]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",271.96713507141061,265.64480691601176,239.84363628849204,223.4173977651223,193.97451472951579,146.70865968757727,118.56313964272513,117.85944605264541,118.4098221959147,105.03182913871338,112.61590773080655,97.542369731535771,97.181456153967815,79.035809410403587,76.537649851620898,65.681244477800306,63.324450529021114,60.361056868034304]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",271.96713507141061,265.64480691601176,239.84363628849204,223.4173977651223,193.97451472951579,147.8261381176427,119.06849110150789,118.50519433377396,118.67055175504193,105.31505710323781,113.45539972862699,98.641598352796521,98.41122413594853,79.765735918282033,77.217452904120492,66.022665634919818,63.596499005003807,60.895351781196084]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",272.01146612506511,265.67370986720351,239.85323285632271,223.38607649772743,193.86597792333953,147.64572673341317,118.94746256028725,118.43616405449706,118.82120015969177,105.40276589431241,113.65555304452744,99.054804072533798,98.671023693791838,79.971752059634341,77.831892124147402,66.28705095752413,63.891817011215622,60.966452868805447]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",272.04717619208515,265.66724394680239,239.79415599349261,223.34421448603746,193.74787307273581,147.54586502888867,118.93505247992155,118.16884661464402,119.13887250410784,105.52031588684801,113.46117759240215,98.22709516307664,98.011755392978202,79.849279048899504,77.801083523131197,66.095354005032021,63.828853331446929,61.245471759430522]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",271.96713507141061,265.64480691601176,239.7338111368002,223.51069579343141,194.29367492640097,146.85523925695497,118.74057687845921,118.02381584801341,118.24228058112328,104.89651210500638,112.34576812173587,97.665850443468543,97.038279420970838,78.895991506383552,76.633763465392889,65.495388557153646,63.296360894213734,60.642748503244512]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",271.96713507141061,265.64480691601176,242.13549633623026,224.16670005103978,194.84592707108612,147.39680549110224,118.50157704794627,117.97309202644574,118.50457450972721,105.29569801625576,112.76838929600038,97.856057599803862,97.038873317367631,79.235617863370322,76.836612238539075,65.920245702920099,63.656725581062659,60.85468798434016]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",271.96713507141061,265.64480691601176,239.88808305556125,223.46541962131343,193.97451472951579,146.70865968757727,118.56313964272513,117.85944605264541,118.4098221959147,105.03182913871338,112.61590773080655,97.542369731535771,97.181456153967815,79.035809410403587,76.537649851620898,65.681244477800306,63.324450529021114,60.361056868034304]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",271.96713507141061,265.64480691601176,239.88808305556125,223.46541962131343,193.97451472951579,147.8261381176427,119.06849110150789,118.50519433377396,118.67055175504193,105.31505710323781,113.45539972862699,98.641598352796521,98.41122413594853,79.765735918282033,77.217452904120492,66.022665634919818,63.596499005003807,60.895351781196084]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",272.01146612506511,265.67370986720351,239.88919660456233,223.39255774992816,193.86597792333953,147.64572673341317,118.94746256028725,118.43616405449706,118.82120015969177,105.40276589431241,113.65555304452744,99.054804072533798,98.671023693791838,79.971752059634341,77.831892124147402,66.28705095752413,63.891817011215622,60.966452868805447]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",272.04717619208515,265.66724394680239,239.83162666532027,223.37707407047193,193.74787307273581,147.54586502888867,118.93505247992155,118.16884661464402,119.13887250410784,105.52031588684801,113.46117759240215,98.22709516307664,98.011755392978202,79.849279048899504,77.801083523131197,66.095354005032021,63.828853331446929,61.245471759430522]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",271.96713507141061,265.64480691601176,239.76634706427234,223.51329535652806,194.29367492640097,146.85523925695497,118.74057687845921,118.02381584801341,118.24228058112328,104.89651210500638,112.34576812173587,97.665850443468543,97.038279420970838,78.895991506383552,76.633763465392889,65.495388557153646,63.296360894213734,60.642748503244512]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",271.96713507141061,265.64480691601176,242.16026798956324,224.1544782895414,194.84592707108612,147.39680549110224,118.50157704794627,117.97309202644574,118.50457450972721,105.29569801625576,112.76838929600038,97.856057599803862,97.038873317367631,79.235617863370322,76.836612238539075,65.920245702920099,63.656725581062659,60.85468798434016]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",271.96713507141061,265.64480691601176,239.61131608932121,223.3139354443995,193.51412694235981,144.07748930000534,116.46701471033144,116.12897724585511,116.17365982092704,102.87008354642462,110.06317208813223,95.34213020320766,94.448310051815128,77.075507086927004,74.753714438491656,63.955239343652792,61.659778396088328,58.638175421438461]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",271.96713507141061,265.64480691601176,239.61131608932121,223.3139354443995,193.51412694235981,145.82475404661938,117.56476255130282,116.83662645523279,117.26855013879648,103.77730386879225,111.2543925771903,96.483311490473525,96.257760913813911,77.886655787758357,75.534257057135903,64.613119264404062,62.157308020430207,59.121350135299984]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",272.01146612506511,265.67370986720351,239.75322802798186,223.35338383264181,193.60604731365095,145.92427903986942,117.54321658357031,116.86805508515688,117.34008817676153,103.89004558330301,111.57304750994793,96.594488413783594,96.412172165243533,77.860477351147097,75.611198797894374,64.542712555980842,62.210470062747426,59.342925028686913]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",272.04717619208515,265.66724394680239,239.7694057936686,223.4475268847192,193.7859837278728,145.90627328956461,117.58874324930424,116.90429584536463,117.36409643970931,103.97274411998126,111.47107667252671,96.358943791142664,96.105344005647012,77.992400721804387,75.965278016831931,64.458121700923044,62.287719831707399,59.237051569448496]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",271.96713507141061,265.64480691601176,239.54931572815519,223.41986861930491,193.9185743930303,144.26640280930849,116.7024082751952,116.30664105773728,116.39426755727638,102.99518603560742,110.25765754831407,95.482679913996648,94.558059644055319,77.183721245882396,74.835948139347622,63.927432154248422,61.770117490839191,58.742227576001071]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",271.96713507141061,265.64480691601176,242.05702102960541,224.06204363254912,194.53962579482993,145.45565308118759,117.12838609609824,116.73812328457022,116.75179292117613,103.43628061935405,110.82942113763831,95.974656125450522,94.972293400081881,77.517720192005328,75.050392303024964,64.216758123279504,61.976214912939263,58.99740078851017]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",271.96713507141061,265.64480691601176,239.86501366199909,223.39395591823387,193.51412694235981,144.07748930000534,116.46701471033144,116.12897724585511,116.17365982092704,102.87008354642462,110.06317208813223,95.34213020320766,94.448310051815128,77.075507086927004,74.753714438491656,63.955239343652792,61.659778396088328,58.638175421438461]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",271.96713507141061,265.64480691601176,239.86501366199909,223.39395591823387,193.51412694235981,145.82475404661938,117.56476255130282,116.83662645523279,117.26855013879648,103.77730386879225,111.2543925771903,96.483311490473525,96.257760913813911,77.886655787758357,75.534257057135903,64.613119264404062,62.157308020430207,59.121350135299984]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",272.01146612506511,265.67370986720351,239.88587548147143,223.37211731958826,193.60604731365095,145.92427903986942,117.54321658357031,116.86805508515688,117.34008817676153,103.89004558330301,111.57304750994793,96.594488413783594,96.412172165243533,77.860477351147097,75.611198797894374,64.542712555980842,62.210470062747426,59.342925028686913]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",272.04717619208515,265.66724394680239,239.83174538646185,223.34087530913584,193.7859837278728,145.90627328956461,117.58874324930424,116.90429584536463,117.36409643970931,103.97274411998126,111.47107667252671,96.358943791142664,96.105344005647012,77.992400721804387,75.965278016831931,64.458121700923044,62.287719831707399,59.237051569448496]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",271.96713507141061,265.64480691601176,239.75556122780614,223.50830401788835,193.9185743930303,144.26640280930849,116.7024082751952,116.30664105773728,116.39426755727638,102.99518603560742,110.25765754831407,95.482679913996648,94.558059644055319,77.183721245882396,74.835948139347622,63.927432154248422,61.770117490839191,58.742227576001071]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",271.96713507141061,265.64480691601176,242.15058847134921,224.1489899473149,194.53962579482993,145.45565308118759,117.12838609609824,116.73812328457022,116.75179292117613,103.43628061935405,110.82942113763831,95.974656125450522,94.972293400081881,77.517720192005328,75.050392303024964,64.216758123279504,61.976214912939263,58.99740078851017]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts",271.96713507141061,265.64480691601176,239.68392424969696,223.3053179878512,193.55930438859647,144.94122070177812,117.2032795093925,116.31758954697069,116.73076024216596,103.43663912393345,110.83642693817745,95.81092906580777,94.999542709613721,77.439386023073624,75.191149339364074,64.249021037673415,61.945711046795594,59.046479159442477]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",271.96713507141061,265.64480691601176,239.68392424969696,223.3053179878512,193.55930438859647,145.95127548206929,117.66342280943044,116.97120656694638,117.37534782956163,103.93717381086448,111.67024148340612,96.56913146478891,96.336017387224047,77.947594213255371,75.680188080401123,64.574873105982249,62.342186176629333,59.406838018882766]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",272.01146612506511,265.67370986720351,239.77394653371587,223.46491442408674,193.83444315249841,147.28427832248681,118.4365891170002,117.72268296937473,117.9358404525136,104.5193298077519,111.86752043634492,97.283067832769035,96.954983713013164,78.416170230750382,75.998208714809437,64.75031449653136,62.447634377773468,59.674148465270171]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",272.04717619208515,265.66724394680239,239.79135896374214,223.46012757739194,193.73638094772306,147.15634843096373,118.32660424891047,117.57853978622559,118.02135285270423,104.49954022588928,111.99517921869675,97.468294516054229,96.751017491658644,78.740759188060451,76.44017151629096,64.932559760952913,62.631954777916249,59.568601006401117]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",271.96713507141061,265.64480691601176,239.65102145700567,223.42410250313432,194.01038356365936,145.13456301004908,117.40511801095286,116.49711384387864,116.6344243078036,103.22032867451203,110.51137669214563,95.994313544614585,95.171410045126095,77.535697328423581,75.186709996969441,64.252628586691117,62.148545613311043,59.160964085770942]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts",271.96713507141061,265.64480691601176,242.16026798956324,224.1544782895414,194.84592707108612,147.39680549110224,118.50157704794627,117.97309202644574,118.50457450972721,105.29569801625576,112.76838929600038,97.856057599803862,97.038873317367631,79.235617863370322,76.836612238539075,65.920245702920099,63.656725581062659,60.85468798434016]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts",271.96713507141061,265.64480691601176,239.86501366199909,223.41480638313698,193.55930438859647,144.94122070177812,117.2032795093925,116.31758954697069,116.41107842306685,103.07791771897921,110.30612145351242,95.830385188147034,95.004937380447245,77.433106080541734,75.204948557588722,64.291783620874355,62.028803282692394,59.031363952876283]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",271.96713507141061,265.64480691601176,239.86501366199909,223.41480638313698,193.55930438859647,145.95127548206929,117.66342280943044,116.97120656694638,117.37534782956163,103.93717381086448,111.67024148340612,96.56913146478891,96.336017387224047,77.947594213255371,75.680188080401123,64.574873105982249,62.342186176629333,59.406838018882766]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",272.01146612506511,265.67370986720351,239.88587548147143,223.38565329959428,193.83444315249841,147.28427832248681,118.4365891170002,117.72268296937473,117.9358404525136,104.5193298077519,111.86752043634492,97.283067832769035,96.954983713013164,78.416170230750382,75.998208714809437,64.75031449653136,62.447634377773468,59.674148465270171]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",272.04717619208515,265.66724394680239,239.83174538646185,223.34359462194811,193.73638094772306,147.15634843096373,118.32660424891047,117.57853978622559,118.02135285270423,104.49954022588928,111.99517921869675,97.468294516054229,96.751017491658644,78.740759188060451,76.44017151629096,64.932559760952913,62.631954777916249,59.568601006401117]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",271.96713507141061,265.64480691601176,239.75760159180717,223.51022115867409,194.01038356365936,145.13456301004908,117.40511801095286,116.49711384387864,116.96584347652141,103.60841654107496,111.03587261109006,95.706420145593441,95.163333027620922,77.53012247999375,75.330261639947864,64.209446767661063,62.130698557899201,59.165819689986854]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts",271.96713507141061,265.64480691601176,242.15269967207263,224.16610997040178,194.64762653955825,145.59492089270202,117.83720464552259,116.9051138029652,117.01279981672258,103.64918479827243,111.08775035126125,96.544499120254784,95.524857218173764,77.828843739399119,75.317658167127036,64.485333978467906,62.320890553457133,59.403523188980962]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",271.96713507141061,265.64480691601176,239.72021296795381,223.33701679451914,193.553710657408,144.89364238076845,116.58200896050984,116.26417942503946,116.29477979902438,103.05292029774635,110.36067915729934,95.7870180133568,94.945575436137673,77.404322090326076,75.006513170361004,64.201124195071174,61.874416326611218,59.003356086639428]

{"sheet":"WholesalePrices","index":11,"n_rows":57,"n_cols":20,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","All values are in £/MWh (2016 real)"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Low - No dropouts",47.273139860947168,46.920649432076353,47.644070953363475,48.4735094995496,49.486052862772219,50.927436132366623,51.334215195910581,52.290116287491806,53.795251438975072,54.210810907120056,56.072612485256691,54.052707689387596,54.266961329577057,50.371193503771025,50.016510269998321,44.685840749302848,45.883444285586876,45.683280347984876]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",47.273139860947168,46.920649432076353,47.644070953363475,48.4735094995496,49.486052862772219,51.102170342301719,51.725425896382831,52.634234903032173,53.985586742266918,54.044159220627776,56.1921996549844,54.494509215752828,54.90796038334058,51.285577346433705,50.384038536115099,45.446537401364473,46.218872725096006,46.059212905726675]
[null,"Status Quo - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",47.230342455901379,46.879384615917004,47.656688679962073,48.444150664648824,49.521336658714951,51.060374991099927,51.772963684572332,52.829823333294954,54.246963932435719,54.209849826768476,56.279202229848202,54.2851958776236,54.618946806718427,50.342121328007494,50.205475615648474,45.248508121686825,46.012361244238328,45.943759004890453]
[null,"Status Quo - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",47.21881666243948,46.847114492906321,47.678867349605298,48.574932008178422,49.512460119362423,51.039633917226055,51.929943330407326,53.032573730938303,54.524970495405576,54.521134971618572,56.43258639578103,54.302297840277355,54.809081232474007,50.68741127037368,50.424433628255322,45.042859710403874,46.019150313358352,45.876872663377469]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",47.273139860947168,46.920649432076353,47.64134274371122,48.468114411348147,49.471893272013503,50.938969170527976,51.351486627147722,52.291618395192224,53.79092929503225,54.163351283533004,55.607469716933004,53.847055193713075,54.375944355036999,50.345490551123177,50.143092570725472,44.690354858598575,46.032437218373445,45.743188041177596]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",47.273139860947168,46.920649432076353,47.64134274371122,48.468114411348147,49.471893272013503,51.163832570655075,51.716930587156895,52.273274722336005,54.083528864975875,54.015053850433723,55.991305002293352,54.618735830160396,54.551178146149475,50.828847566886026,50.210125752502648,45.274217629288621,46.554467249704331,46.302339536408574]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",47.230342455901379,46.879384615917004,47.653966990181324,48.438755687995524,49.507181111351045,50.98981753371465,51.872440514073645,52.450068954521996,53.863443898053042,54.283887426657877,55.970601770077046,53.882442176639323,54.288691694632398,50.650796723819894,50.187441168839904,45.198343564090301,46.403629792629424,45.715988005815269]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",47.21881666243948,46.847114492906321,47.678867349605298,48.527190502382744,49.502939669061348,51.044024504892221,51.950704339692372,52.617991683611095,54.416716685398058,54.58405883515637,56.36749260037945,54.587566311489425,54.830382193007345,50.947980819206329,50.585091119669656,45.356532629814843,46.42306066781255,45.756791443599177]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",47.273140038089984,46.920649668596219,47.814285328133948,48.470238686846649,49.620052985597781,50.659549194315446,51.045432740493524,51.973210998782022,53.366125507960597,53.902944007807619,55.261337676833499,53.927079209062072,54.251717445346252,50.232660492058727,49.841464069992981,44.845781001671099,45.588285139600345,45.210585156264827]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",47.273140038089984,46.920649668596219,47.821671656859827,48.653270059891248,49.656541713823579,50.769689164954706,51.035228016496781,51.832998203972878,53.715938590895654,54.004340755315226,55.649093719492249,53.967880054511369,54.274211974824404,50.268840572516368,49.715233276718699,45.271391568955544,45.880227242746876,45.476072290461403]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",47.273139860947168,46.920649432076353,47.64134274371122,48.468160716852822,49.471893272013503,50.938969170527976,51.351486627147722,52.291618395192224,53.79092929503225,54.163351283533004,55.607469716933004,53.847055193713075,54.375944355036999,50.345490551123177,50.143092570725472,44.690354858598575,46.032437218373445,45.743188041177596]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",47.273139860947168,46.920649432076353,47.64134274371122,48.468160716852822,49.471893272013503,51.163832570655075,51.716930587156895,52.273274722336005,54.083528864975875,54.015053850433723,55.991305002293352,54.618735830160396,54.551178146149475,50.828847566886026,50.210125752502648,45.274217629288621,46.554467249704331,46.302339536408574]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",47.230342455901379,46.879384615917004,47.653966990181324,48.438801993500199,49.507181111351045,50.98981753371465,51.872440514073645,52.450068954521996,53.863443898053042,54.283887426657877,55.970601770077046,53.882442176639323,54.288691694632398,50.650796723819894,50.187441168839904,45.198343564090301,46.403629792629424,45.715988005815269]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",47.21881666243948,46.847114492906321,47.678867349605298,48.527236807887427,49.502939669061348,51.044024504892221,51.950704339692372,52.617991683611095,54.416716685398058,54.58405883515637,56.36749260037945,54.587566311489425,54.830382193007345,50.947980819206329,50.585091119669656,45.356532629814843,46.42306066781255,45.756791443599177]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",47.273140038089984,46.920649668596219,47.814285328133948,48.470180433736672,49.620052985597781,50.659549194315446,51.045432740493524,51.973210998782022,53.366125507960597,53.902944007807619,55.261337676833499,53.927079209062072,54.251717445346252,50.232660492058727,49.841464069992981,44.845781001671099,45.588285139600345,45.210585156264827]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",47.273140038089984,46.920649668596219,47.821671656859827,48.652656392032071,49.656541713823579,50.769689164954706,51.035228016496781,51.832998203972878,53.715938590895654,54.004340755315226,55.649093719492249,53.967880054511369,54.274211974824404,50.268840572516368,49.715233276718699,45.271391568955544,45.880227242746876,45.476072290461403]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",47.273139860947168,46.920649432076353,47.722209263112624,48.499057514603273,49.479125745623271,50.393796538087855,51.066912129255932,51.735124971091949,53.04604438997827,53.507407972799406,54.755087715925399,52.592588387430233,53.417372781769103,49.803794294578822,49.439232969078951,44.429765439991648,46.088279001546994,45.936832667705552]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",47.273139860947168,46.920649432076353,47.722209263112624,48.499057514603273,49.479125745623271,50.703845903916502,51.306918038473775,51.814714732644624,53.319021704635375,53.718008245982645,55.191354438156154,53.61408849763648,54.19307277045251,50.655908204803744,50.001805893691326,45.297435733290875,46.541489041873952,46.265128061790826]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",47.230342455901379,46.879384615917004,47.733738078600624,48.467461949882527,49.532826576978223,50.89373235372468,51.414737321396672,52.064750004319947,53.505863398849307,53.821539988833557,55.239451377364006,53.668998597550555,54.184725581567875,50.628595087436274,50.336782791468757,45.402726081587026,46.484394313719271,46.135386664844106]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",47.21881666243948,46.847114492906321,47.755555180649203,48.579557871212529,49.509847690902077,50.875227176937344,51.621094774663071,52.234669379176225,54.17103049987022,54.322091205055393,55.616339849229895,53.4001777465826,53.890468896517049,50.457058482509659,50.164870197467771,45.120775847088723,46.555841556039724,45.722071737955403]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",47.273140038089984,46.920649668596219,47.824979333006098,48.471004375679527,49.623545939475754,50.468537580444817,51.115033141875223,51.846651895910327,52.805361989883224,53.131580761462729,54.184991409414167,52.544218541831796,53.153682024243103,49.6775147957798,49.243805177828833,44.632586325188534,45.534133952285899,45.378896632736833]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",47.273140038089984,46.920649668596219,47.822845601914153,48.644174568571749,49.613586505807504,50.767061239105118,50.828312943300922,51.343519764765276,52.878795480226351,53.310653095883275,54.104188210784507,52.365281755362574,53.057608025334474,49.697160383528974,49.091522001237749,44.7254301894272,45.498007586295223,45.383872386046001]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",47.273139860947168,46.920649432076353,47.710721707744177,48.469814385468901,49.479125745623271,50.393796538087855,51.066912129255932,51.735124971091949,53.04604438997827,53.507407972799406,54.755087715925399,52.592588387430233,53.417372781769103,49.803794294578822,49.439232969078951,44.429765439991648,46.088279001546994,45.936832667705552]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",47.273139860947168,46.920649432076353,47.710721707744177,48.469814385468901,49.479125745623271,50.703845903916502,51.306918038473775,51.814714732644624,53.319021704635375,53.718008245982645,55.191354438156154,53.61408849763648,54.19307277045251,50.655908204803744,50.001805893691326,45.297435733290875,46.541489041873952,46.265128061790826]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",47.230342455901379,46.879384615917004,47.724696023233655,48.448673946214022,49.532826576978223,50.89373235372468,51.414737321396672,52.064750004319947,53.505863398849307,53.821539988833557,55.239451377364006,53.668998597550555,54.184725581567875,50.628595087436274,50.336782791468757,45.402726081587026,46.484394313719271,46.135386664844106]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",47.21881666243948,46.847114492906321,47.700215956272878,48.569094911961074,49.509847690902077,50.875227176937344,51.621094774663071,52.234669379176225,54.17103049987022,54.322091205055393,55.616339849229895,53.4001777465826,53.890468896517049,50.457058482509659,50.164870197467771,45.120775847088723,46.555841556039724,45.722071737955403]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",47.273140038089984,46.920649668596219,47.815079973796401,48.471408554703352,49.623545939475754,50.468537580444817,51.115033141875223,51.846651895910327,52.805361989883224,53.131580761462729,54.184991409414167,52.544218541831796,53.153682024243103,49.6775147957798,49.243805177828833,44.632586325188534,45.534133952285899,45.378896632736833]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",47.273140038089984,46.920649668596219,47.815589594375325,48.648642298741493,49.613586505807504,50.767061239105118,50.828312943300922,51.343519764765276,52.878795480226351,53.310653095883275,54.104188210784507,52.365281755362574,53.057608025334474,49.697160383528974,49.091522001237749,44.7254301894272,45.498007586295223,45.383872386046001]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",47.273139860947168,46.920649432076353,47.7446595752523,48.542391187453241,49.579946120506143,50.030073090379773,50.491588021027148,50.996287013126427,52.447633178152607,52.792875751651323,54.066862427443098,52.047989347067755,52.592224541309349,49.050766865505651,48.855047754813505,44.362182892893721,45.965383031958879,45.789020163879783]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",47.273139860947168,46.920649432076353,47.7446595752523,48.542391187453241,49.579946120506143,50.470538966634649,51.067998775710755,51.854990714877601,52.925854734312132,53.462995326440428,54.62448165075147,52.861868445440045,53.568525457676202,49.792764162073574,49.484011789725926,44.917905093768496,46.150919266011677,45.947755159211425]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",47.230342455901379,46.879384615917004,47.736235120723052,48.516034393385823,49.59900161679132,50.731447213177802,51.155268754487246,51.872633058180746,52.971411820295351,53.563505992967698,54.823072690438707,52.976766843816328,53.544814254228569,49.602361451891326,49.388607863559002,44.75089653312277,46.154750439299626,45.929419888392111]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",47.21881666243948,46.847114492906321,47.737673300672348,48.544306179856093,49.466707557784403,50.622439791482421,51.146573845682852,51.983646231973353,53.067837651382249,53.5088149024307,54.79011077185492,52.673217121923756,53.317681900706773,49.389568425015106,49.611867386544326,44.688575654013519,46.137881498915931,45.762097004193606]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",47.273140038089984,46.920649668596219,47.868949293748393,48.544865053671629,49.68794353110075,50.002636335670701,50.58464058724293,50.937086065652402,52.315862218656974,52.738062983449097,53.850513144430025,51.932416327930348,52.586113972887297,48.906425566674905,48.740784333537349,44.612685136421973,45.52579276989735,45.251024183740448]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",47.273140038089984,46.920649668596219,47.873646766215103,48.669067075296056,49.720846842422176,50.435386458699725,50.583519669358196,50.92320405439218,52.227627586308977,52.740560064025374,53.7980793488682,52.012628567732698,52.595317408294022,49.01218977789862,48.611238804485893,44.664793413706853,45.5543421189452,45.377343701855125]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",47.273139860947168,46.920649432076353,47.713332818487046,48.435335412304433,49.579946120823848,50.030073090379595,50.491588021027148,50.996287013126427,52.447633178152607,52.792875751651323,54.066862427443098,52.047989347067755,52.592224541309349,49.050766865505651,48.855047754813505,44.362182892893721,45.965383031958879,45.789020163879783]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",47.273139860947168,46.920649432076353,47.713332818487046,48.435335412304433,49.579946120823848,50.47053896663445,51.067998775710755,51.854990714877601,52.925854734312132,53.462995326440428,54.62448165075147,52.861868445440045,53.568525457676202,49.792764162073574,49.484011789725926,44.917905093768496,46.150919266011677,45.947755159211425]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",47.230342455901379,46.879384615917004,47.724872465234249,48.413546872648574,49.599001616793799,50.731447213177802,51.155268754487246,51.872633058180746,52.971411820295351,53.563505992967698,54.823072690438707,52.976766843816328,53.544814254228569,49.602361451891326,49.388607863559002,44.75089653312277,46.154750439299626,45.929419888392111]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",47.21881666243948,46.847114492906321,47.69965873850898,48.546196950681292,49.466707557784403,50.622439791482421,51.146573845682852,51.983646231973353,53.067837651382249,53.5088149024307,54.79011077185492,52.673217121923756,53.317681900706773,49.389568425015106,49.611867386544326,44.688575654013519,46.137881498915931,45.762097004193606]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",47.273140038089984,46.920649668596219,47.829185439585828,48.466929531307947,49.687943545817852,50.002636335662721,50.58464058724293,50.937086065652402,52.315862218656974,52.738062983449097,53.850513144430025,51.932416327930348,52.586113972887297,48.906425566674905,48.740784333537349,44.612685136421973,45.52579276989735,45.251024183740448]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",47.273140038089984,46.920649668596219,47.817376426003051,48.612727380375283,49.720846873940232,50.435386458682849,50.583519669358196,50.92320405439218,52.227627586308977,52.740560064025374,53.7980793488682,52.012628567732698,52.595317408294022,49.01218977789862,48.611238804485893,44.664793413706853,45.5543421189452,45.377343701855125]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts",47.273139860947168,46.920649432076353,47.723150896526768,48.543146695863001,49.544196741401628,50.30333071123993,51.036060481188002,50.926162633689771,52.723452901724599,52.922005331773398,54.234128988244152,52.304005401525274,52.821561577627392,49.246156493309051,49.006049862649725,44.552291594363069,46.115258268861247,46.009361791782176]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",47.273139860947168,46.920649432076353,47.723150896526768,48.543146695863001,49.544196741401628,50.44217730824537,51.079230612624599,51.858464746043275,52.860734364707476,53.494102752650825,54.794197957732123,52.803304759562124,53.531273477228574,49.624250523667818,49.3987219315365,44.761650091567127,46.170732187134355,46.097352472220898]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",47.230342455901379,46.879384615917004,47.714491236381733,48.436194432547275,49.467975125779525,51.140775361345852,51.220546790944304,51.847886174010171,53.364420293549976,53.565815652570919,54.881648265413773,53.324641129983675,53.981865014654623,50.174252404075276,49.868681082127274,44.943955875712518,46.668150950361053,46.201078372917507]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",47.21881666243948,46.847114492906321,47.728930523677178,48.532895661036228,49.45896969236567,50.840182027566001,51.379051568692049,52.212830188939492,53.393725454053829,53.67000602996881,55.120772392582275,53.30077362358135,53.548090205725501,50.186380569189154,49.911028958321303,44.974481917066754,46.434732419882359,45.709349699496144]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",47.273140038089984,46.920649668596219,47.841983153205923,48.538032297473976,49.631533309610873,50.340540653678545,51.033597922199675,50.902975062964799,52.378236532129975,52.789645918662877,53.901102203880555,52.161662764711551,52.821314653995252,49.122290232585932,48.914685873657426,44.779658746794077,45.727521673191944,45.431584010819797]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts",47.273140038089984,46.920649668596219,47.815589594375325,48.648642298741493,49.613586505807504,50.767061239105118,50.828312943300922,51.343519764765276,52.878795480226351,53.310653095883275,54.104188210784507,52.365281755362574,53.057608025334474,49.697160383528974,49.091522001237749,44.7254301894272,45.498007586295223,45.383872386046001]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts",47.273139860947168,46.920649432076353,47.7131377077609,48.496104303631171,49.544196741617981,50.303330711239802,51.036060481188002,50.926162633689771,52.585273685035133,52.793977661317257,54.084610441540448,52.280891930199452,52.810165311823098,49.218663746112426,49.079955000059499,44.595973813150252,46.192319010228729,46.004039048119346]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",47.273139860947168,46.920649432076353,47.7131377077609,48.496104303631171,49.544196741617981,50.442177308245249,51.079230612624599,51.858464746043275,52.860734364707476,53.494102752650825,54.794197957732123,52.803304759562124,53.531273477228574,49.624250523667818,49.3987219315365,44.761650091567127,46.170732187134355,46.097352472220898]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",47.230342455901379,46.879384615917004,47.724872465234249,48.470299694962975,49.467975125779525,51.140775361345852,51.220546790944304,51.847886174010171,53.364420293549976,53.565815652570919,54.881648265413773,53.324641129983675,53.981865014654623,50.174252404075276,49.868681082127274,44.943955875712518,46.668150950361053,46.201078372917507]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",47.21881666243948,46.847114492906321,47.69965873850898,48.581549132473796,49.45896969236567,50.840182027566001,51.379051568692049,52.212830188939492,53.393725454053829,53.67000602996881,55.120772392582275,53.30077362358135,53.548090205725501,50.186380569189154,49.911028958321303,44.974481917066754,46.434732419882359,45.709349699496144]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",47.273140038089984,46.920649668596219,47.829073769114004,48.47313752442485,49.631533309612429,50.340540653678545,51.033597922199675,50.902975062964799,52.631897385749802,52.864754401141553,54.037549447698346,52.016556931140578,52.821672236880268,49.113181487119796,48.957769024165955,44.750791314459555,45.713215806621548,45.434839342291127]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts",47.273140038089984,46.920649668596219,47.817205212581179,48.645291767843602,49.708338453725624,50.388111389650597,50.966156911451279,50.931859577332624,52.261771128753601,52.789428551854392,53.892967580622681,52.129303885293979,52.685405329609274,49.20227420519813,48.654757648437894,44.81783959780708,45.72930459556315,45.400356299218132]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",47.273139860947168,46.920649432076353,47.70445919004262,48.541389341916101,49.551614972049173,50.303337304788045,50.50654626908478,50.955111571569475,52.45101495469028,52.74782054134662,54.069202706778071,52.174673030706252,52.768239261264291,49.248352570741432,48.969381788793747,44.439133899290226,46.13842569020705,45.819849051570422]

{"sheet":"BSUoSCharges","index":12,"n_rows":57,"n_cols":20,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","All values are in £/MWh (2016 real)"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Low - No dropouts",1.4366153751456217,1.4637717671937811,1.5245387044709944,1.5858476398601908,1.6945474779915155,1.8278230271987699,2.0307895751939489,2.0871156602753755,2.5139219995397459,2.7627959709372059,3.2272214028165558,3.3078004260500542,3.724432726475599,3.6712033824203081,3.7081944468020418,3.5868216536197117,3.3769952623986024,3.6158088699605138]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",1.4366153751456217,1.4637717671937811,1.5245387044709944,1.5858476398601908,1.6945474779915155,1.8305485071860303,2.0404048049406134,2.0969510939283231,2.5429951061145597,2.7924669887811522,3.2535779307643891,3.3257792562904345,3.8323898929546432,3.8207239249490468,3.7998684885053091,3.6036725967904641,3.384418124879581,3.6394292344365393]
[null,"Status Quo - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",1.437145128612725,1.4642832061827156,1.5256215516383815,1.5883643130945908,1.696726487487443,1.8349054873313053,2.0435456813686073,2.0971063412839857,2.5411447821089843,2.8021020183302587,3.2576236045502043,3.3473039940172349,3.836269382852985,3.7622857533919039,3.8097971048187129,3.6085302170567877,3.395296782125067,3.6713913234890323]
[null,"Status Quo - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",1.4419858081408157,1.4683028081031466,1.5273838465677689,1.5904383355695675,1.7019039246594456,1.8383632556577909,2.0457222501351966,2.1112422562057294,2.5448164506158131,2.8154937537966953,3.3110040212500493,3.342577829923103,3.7886251595925176,3.7416355495064675,3.7923897444884314,3.5953720231260977,3.4437429416988516,3.7385698952074615]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",1.4366153751456217,1.4637717671937811,1.5245261046241261,1.5859314720128381,1.6944245472747441,1.8277296566779033,2.0307950968281805,2.0877278510984585,2.5172950753093475,2.7642381782775494,3.2085530088908087,3.2112705864905138,3.608926244482431,3.5785407543217822,3.60604083905559,3.5630654705078744,3.3715720688446806,3.6042970622995347]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",1.4366153751456217,1.4637717671937811,1.5245261046241261,1.5859314720128381,1.6944245472747441,1.8307459444440337,2.0404965074421031,2.0899323764657209,2.5465210976626222,2.7962072662402324,3.2525124599733997,3.324461723146666,3.7161523161552141,3.7262282955799004,3.6965209591686525,3.5757947531078913,3.3716229060575929,3.6063318119910805]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",1.437145128612725,1.4642832061827156,1.525615955692075,1.5884507857919534,1.6966071145415942,1.832524914644504,2.0433831098709403,2.0918107538076764,2.5169307103295724,2.7524909743994104,3.2060194733139453,3.2833438033338931,3.7143290776672275,3.7390558735581338,3.7089414330012702,3.5414704266457528,3.3692340074821288,3.6403954135186125]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",1.4419858081408157,1.4683028081031466,1.5273838465677689,1.5904650648291994,1.7017730876495567,1.8382524916311469,2.0455220354110208,2.1001259226474374,2.5519390500876753,2.8168973218545164,3.2970091539168966,3.3325636396463563,3.7791352967693279,3.7959456781919836,3.7675041703608803,3.587615891917173,3.4270645829081623,3.7163744445382982]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",1.4366153752132966,1.4637717673164279,1.521390477323932,1.5871881293194545,1.6962552280944492,1.8313079772477112,2.0409449215112527,2.0905375456724027,2.4683867241251423,2.7074299917712112,3.0259280384140994,3.061864337301857,3.4907433454645709,3.3456922514852008,3.3684619115526311,3.2263787821145136,3.0501284517829279,3.1564027135571018]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",1.4366153752132966,1.4637717673164279,1.5242967517361035,1.5882877917023097,1.6964881047747977,1.8325235769740107,2.0459140949163226,2.0906871670563887,2.4841101399156535,2.7007215670188356,3.0981635530063825,3.0922980925412165,3.4928817260024054,3.3587823997076578,3.3634801876610263,3.2870317343748723,3.0399673143649224,3.1664699749953784]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",1.4366153751456217,1.4637717671937811,1.5245261046241261,1.5859314720128381,1.6944245472747441,1.8277296566779033,2.0307950968281805,2.0877278510984585,2.5172950753093475,2.7642381782775494,3.2085530088908087,3.2112705864905138,3.608926244482431,3.5785407543217822,3.60604083905559,3.5630654705078744,3.3715720688446806,3.6042970622995347]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",1.4366153751456217,1.4637717671937811,1.5245261046241261,1.5859314720128381,1.6944245472747441,1.8307459444440337,2.0404965074421031,2.0899323764657209,2.5465210976626222,2.7962072662402324,3.2525124599733997,3.324461723146666,3.7161523161552141,3.7262282955799004,3.6965209591686525,3.5757947531078913,3.3716229060575929,3.6063318119910805]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",1.437145128612725,1.4642832061827156,1.525615955692075,1.5884507857919534,1.6966071145415942,1.832524914644504,2.0433831098709403,2.0918107538076764,2.5169307103295724,2.7524909743994104,3.2060194733139453,3.2833438033338931,3.7143290776672275,3.7390558735581338,3.7089414330012702,3.5414704266457528,3.3692340074821288,3.6403954135186125]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",1.4419858081408157,1.4683028081031466,1.5273838465677689,1.5904650648291994,1.7017730876495567,1.8382524916311469,2.0455220354110208,2.1001259226474374,2.5519390500876753,2.8168973218545164,3.2970091539168966,3.3325636396463563,3.7791352967693279,3.7959456781919836,3.7675041703608803,3.587615891917173,3.4270645829081623,3.7163744445382982]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",1.4366153752132966,1.4637717673164279,1.521390477323932,1.5871881293194545,1.6962552280944492,1.8313079772477112,2.0409449215112527,2.0905375456724027,2.4683867241251423,2.7074299917712112,3.0259280384140994,3.061864337301857,3.4907433454645709,3.3456922514852008,3.3684619115526311,3.2263787821145136,3.0501284517829279,3.1564027135571018]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",1.4366153752132966,1.4637717673164279,1.5242967517361035,1.5882877917023097,1.6964881047747977,1.8325235769740107,2.0459140949163226,2.0906871670563887,2.4841101399156535,2.7007215670188356,3.0981635530063825,3.0922980925412165,3.4928817260024054,3.3587823997076578,3.3634801876610263,3.2870317343748723,3.0399673143649224,3.1664699749953784]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",1.4366153751456217,1.4637717671937811,1.5252240742942353,1.5861215746147512,1.6941877387398132,1.834921051637125,2.0419926159503836,2.0843943891505492,2.5173372813962431,2.7639850894553599,3.1315449761926337,3.0519708156747978,3.3857498379047919,3.3793842477830429,3.3988241866872206,3.3947360340198642,3.2972530648435292,3.5042184920967152]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",1.4366153751456217,1.4637717671937811,1.5252240742942353,1.5861215746147512,1.6941877387398132,1.8345868948605539,2.0385102864861464,2.1001961959378677,2.5217166766184564,2.7603939068964385,3.2166405267790168,3.2096005484716019,3.6377643726998863,3.561106019419316,3.5424837792850541,3.5019918013507612,3.3334375909941443,3.5842631209097742]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",1.437145128612725,1.4642832061827156,1.5258642365909925,1.588713670257156,1.6962668232222982,1.8376864939807624,2.044278387680722,2.1015344372957618,2.52802484166553,2.7666078569370902,3.2217757970787178,3.2207593066532625,3.6291234879679006,3.5659757097289462,3.6357583066503119,3.5016010523828558,3.3539377290241634,3.5833963830427198]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",1.4419858081408157,1.4683028081031466,1.5275694238689714,1.590516873316361,1.7014013063748168,1.8403587323477371,2.0466189352259661,2.1034105893705366,2.5443085658287377,2.7954992479961294,3.2433050609285852,3.1822273583565468,3.548391562255981,3.4806079213949412,3.5615587532734443,3.465189147960686,3.3706292802978073,3.6394482931345467]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",1.4366153752132966,1.4637717673164279,1.5219419045045099,1.5871521125843291,1.6958215002843464,1.8372593046481009,2.0451185509252476,2.0850089219274133,2.4849462129500224,2.6928916550522279,2.9565673165444601,2.9173631651397365,3.1940104140865166,3.0993760114882423,3.1357608724481185,3.0686339813944516,2.966906888022709,3.0877032166051439]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",1.4366153752132966,1.4637717673164279,1.5249928111152016,1.5881472144802877,1.6963363490358878,1.8383847544039627,2.0473118182395167,2.0837141041809266,2.4788031323472111,2.6939092590910256,2.9858747099906062,2.908709956363638,3.1475962770102091,3.1060114542999484,3.1243831248493814,3.0745508101816981,2.972714952582785,3.0876334879495166]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",1.4366153751456217,1.4637717671937811,1.5244401214610133,1.585896774494495,1.6941877387398132,1.834921051637125,2.0419926159503836,2.0843943891505492,2.5173372813962431,2.7639850894553599,3.1315449761926337,3.0519708156747978,3.3857498379047919,3.3793842477830429,3.3988241866872206,3.3947360340198642,3.2972530648435292,3.5042184920967152]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",1.4366153751456217,1.4637717671937811,1.5244401214610133,1.585896774494495,1.6941877387398132,1.8345868948605539,2.0385102864861464,2.1001961959378677,2.5217166766184564,2.7603939068964385,3.2166405267790168,3.2096005484716019,3.6377643726998863,3.561106019419316,3.5424837792850541,3.5019918013507612,3.3334375909941443,3.5842631209097742]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",1.437145128612725,1.4642832061827156,1.5255569788810668,1.5884389524766984,1.6962668232222982,1.8376864939807624,2.044278387680722,2.1015344372957618,2.52802484166553,2.7666078569370902,3.2217757970787178,3.2207593066532625,3.6291234879679006,3.5659757097289462,3.6357583066503119,3.5016010523828558,3.3539377290241634,3.5833963830427198]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",1.4419858081408157,1.4683028081031466,1.5273400670571713,1.5904979027487183,1.7014013063748168,1.8403587323477371,2.0466189352259661,2.1034105893705366,2.5443085658287377,2.7954992479961294,3.2433050609285852,3.1822273583565468,3.548391562255981,3.4806079213949412,3.5615587532734443,3.465189147960686,3.3706292802978073,3.6394482931345467]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",1.4366153752132966,1.4637717673164279,1.5213876182293171,1.5871055567274481,1.6958215002843464,1.8372593046481009,2.0451185509252476,2.0850089219274133,2.4849462129500224,2.6928916550522279,2.9565673165444601,2.9173631651397365,3.1940104140865166,3.0993760114882423,3.1357608724481185,3.0686339813944516,2.966906888022709,3.0877032166051439]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",1.4366153752132966,1.4637717673164279,1.5242864364204498,1.5880977970563379,1.6963363490358878,1.8383847544039627,2.0473118182395167,2.0837141041809266,2.4788031323472111,2.6939092590910256,2.9858747099906062,2.908709956363638,3.1475962770102091,3.1060114542999484,3.1243831248493814,3.0745508101816981,2.972714952582785,3.0876334879495166]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",1.4366153751456217,1.4637717671937811,1.5253945712097181,1.5869281628218701,1.6950159246431353,1.8257700032692097,2.0380420347404282,2.0833237468063794,2.4979495721727374,2.7427400174845809,3.0586007098295296,2.9612659877302234,3.1882730814879645,3.2812465030324192,3.3005033746476089,3.3212945780855661,3.2767241805822631,3.469850851145631]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",1.4366153751456217,1.4637717671937811,1.5253945712097181,1.5869281628218701,1.6950159246431353,1.8354042773026709,2.0476121557081295,2.0906330413372802,2.5282283142611073,2.7709174411764006,3.1526536771459126,3.0966132169388705,3.487062450592918,3.4467838248131066,3.450007381915098,3.4404931019004068,3.3199772454204348,3.5246101668848344]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",1.437145128612725,1.4642832061827156,1.5262518015192079,1.5892582871117513,1.6967983674550562,1.838549878717036,2.0516285896909365,2.0929071554580445,2.5371468178969137,2.7859589388845811,3.1598475285704231,3.1057138614569446,3.4944157717134914,3.4511391890124647,3.4501971321771538,3.4272312531050182,3.3297149644529065,3.5480269579421582]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",1.4419858081408157,1.4683028081031466,1.5282944313009292,1.591118764667214,1.7019422993742006,1.8398053023911856,2.0530690691969453,2.1005580963132982,2.5413630847474677,2.7931782957839477,3.1907407879844598,3.1055142269898592,3.4546899723011242,3.4501567834371247,3.4935322416887074,3.4170018816759362,3.359356041786429,3.5740461381127817]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",1.4366153752132966,1.4637717673164279,1.5220520549954506,1.5879089971891709,1.6962925870480916,1.8270224149413217,2.0408232351012114,2.0844430988566587,2.4700952353221446,2.66953281333359,2.8965802566479328,2.8232055091130137,3.0500251762672637,3.044036038443636,3.0517375006553529,2.9573907473627554,2.9464901409877657,3.0435971748753627]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",1.4366153752132966,1.4637717673164279,1.5247063478482505,1.5889306392312192,1.6972062903927749,1.8329845912560658,2.0398333971820488,2.0862156703261401,2.4686757551413909,2.6815575783193077,2.9268896127941426,2.8447603175824177,3.0500563618760337,3.0550313849684732,3.0384327623605332,2.9729618414950636,2.9446223805730005,3.0409291367533751]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",1.4366153751456217,1.4637717671937811,1.5245734463143579,1.5860876603483764,1.6950159249319647,1.8257700032690576,2.0380420347404287,2.0833237468063794,2.4979495721727374,2.7427400174845809,3.0586007098295296,2.9612659877302234,3.1882730814879645,3.2812465030324192,3.3005033746476089,3.3212945780855661,3.2767241805822631,3.469850851145631]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",1.4366153751456217,1.4637717671937811,1.5245734463143579,1.5860876603483764,1.6950159249319647,1.8354042773025088,2.0476121557081295,2.0906330413372802,2.5282283142611073,2.7709174411764006,3.1526536771459126,3.0966132169388705,3.487062450592918,3.4467838248131066,3.450007381915098,3.4404931019004068,3.3199772454204348,3.5246101668848344]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",1.437145128612725,1.4642832061827156,1.5255514912384753,1.5887574777063571,1.6967983674573826,1.8385498787170349,2.0516285896909365,2.0929071554580445,2.5371468178969137,2.7859589388845811,3.1598475285704231,3.1057138614569446,3.4944157717134914,3.4511391890124647,3.4501971321771538,3.4272312531050182,3.3297149644529065,3.5480269579421582]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",1.4419858081408157,1.4683028081031466,1.5273399353866317,1.5907419854437901,1.7019422993742006,1.8398053023911856,2.0530690691969453,2.1005580963132982,2.5413630847474677,2.7931782957839477,3.1907407879844598,3.1055142269898592,3.4546899723011242,3.4501567834371247,3.4935322416887074,3.4170018816759362,3.359356041786429,3.5740461381127817]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",1.4366153752132966,1.4637717673164279,1.5213197556424085,1.5872260895279524,1.6962926006351786,1.8270224149339815,2.0408232351012194,2.0844430988566587,2.4700952353221446,2.66953281333359,2.8965802566479328,2.8232055091130137,3.0500251762672637,3.044036038443636,3.0517375006553529,2.9573907473627554,2.9464901409877657,3.0435971748753627]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",1.4366153752132966,1.4637717673164279,1.5242895305970643,1.5881701421191161,1.6972063195726466,1.8329845912404876,2.0398333971820661,2.0862156703261401,2.4686757551413909,2.6815575783193077,2.9268896127941426,2.8447603175824177,3.0500563618760337,3.0550313849684732,3.0384327623605332,2.9729618414950636,2.9446223805730005,3.0409291367533751]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts",1.4366153751456217,1.4637717671937811,1.5252041965655407,1.5867250563782036,1.694738003993111,1.8316593415170435,2.0432096477169965,2.0835034142118558,2.4981039585752356,2.7346229756106735,3.1051449735556722,2.989753290886914,3.2376928751262661,3.2748764359825029,3.3055183869932154,3.3363780759796113,3.2840117374549971,3.4900111158215905]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",1.4366153751456217,1.4637717671937811,1.5252041965655407,1.5867250563782036,1.694738003993111,1.834804915540913,2.047118037218417,2.0903527529786818,2.527136049514318,2.774442009120881,3.1540752259186022,3.1083742234465443,3.4917433742489887,3.4461251181729775,3.4511674642842607,3.4162679734543828,3.3333051223762604,3.5435090238819718]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",1.437145128612725,1.4642832061827156,1.5262509256680679,1.5891076630873961,1.6967374563004127,1.8378044360578545,2.0488339821018275,2.104870965857057,2.5366081775730343,2.786526885882366,3.1504531990407085,3.1612975224964668,3.5791644550785642,3.5157717721652273,3.4893169051067541,3.448806326301562,3.3370587573562411,3.5809998851442475]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",1.4419858081408157,1.4683028081031466,1.5281641302617974,1.5910142716079454,1.7020690010122637,1.8388185102639405,2.0544326724986131,2.109864180460062,2.5607467562002517,2.8020738776691796,3.1938200457695562,3.2044737991729044,3.5044130956339776,3.5301581117393357,3.5336461989552084,3.4730711004097286,3.3912734929647876,3.6176602186529667]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",1.4366153752132966,1.4637717673164279,1.5227590729389522,1.5875877442771145,1.6961140060284337,1.8326908205611145,2.0447543331153413,2.0848527052829637,2.4661552194680847,2.6675758953954509,2.8954562889027375,2.8522287918890257,3.103288055861253,3.0404763475672585,3.0458570853328015,2.9865209936421269,2.9641460670233437,3.060369475420234]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts",1.4366153752132966,1.4637717673164279,1.5242864364204498,1.5880977970563379,1.6963363490358878,1.8383847544039627,2.0473118182395167,2.0837141041809266,2.4788031323472111,2.6939092590910256,2.9858747099906062,2.908709956363638,3.1475962770102091,3.1060114542999484,3.1243831248493814,3.0745508101816981,2.972714952582785,3.0876334879495166]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts",1.4366153751456217,1.4637717671937811,1.5245734463143579,1.5861008594459309,1.6947380041925624,1.831659341516936,2.0432096477169965,2.0835034142118558,2.4939227257795094,2.7400586634998749,3.0616269637765452,2.9950616339895486,3.2378004814548729,3.2796210642225541,3.3376343033679734,3.3525671439356617,3.2922767365416004,3.4897823038629596]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",1.4366153751456217,1.4637717671937811,1.5245734463143579,1.5861008594459309,1.6947380041925624,1.8348049155408055,2.047118037218417,2.0903527529786818,2.527136049514318,2.774442009120881,3.1540752259186022,3.1083742234465443,3.4917433742489887,3.4461251181729775,3.4511674642842607,3.4162679734543828,3.3333051223762604,3.5435090238819718]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",1.437145128612725,1.4642832061827156,1.5255514912384753,1.5887102650569411,1.6967374563004127,1.8378044360578545,2.0488339821018275,2.104870965857057,2.5366081775730343,2.786526885882366,3.1504531990407085,3.1612975224964668,3.5791644550785642,3.5157717721652273,3.4893169051067541,3.448806326301562,3.3370587573562411,3.5809998851442475]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",1.4419858081408157,1.4683028081031466,1.5273399353866317,1.5905161789788951,1.7020690010122637,1.8388185102639405,2.0544326724986131,2.109864180460062,2.5607467562002517,2.8020738776691796,3.1938200457695562,3.2044737991729044,3.5044130956339776,3.5301581117393357,3.5336461989552084,3.4730711004097286,3.3912734929647876,3.6176602186529667]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",1.4366153752132966,1.4637717673164279,1.5213335115766755,1.5871691211287644,1.6961140060298598,1.8326908205611137,2.0447543331153413,2.0848527052829637,2.4764577188879109,2.6787966836484483,2.9378531952153875,2.8222431001380053,3.1034867347120891,3.0405939290140664,3.0686598063274872,2.9745964864925365,2.9645155606098625,3.060419003730996]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts",1.4366153752132966,1.4637717673164279,1.5242895305970643,1.5881440393282409,1.6968728089992722,1.8326294600074586,2.0501200067503791,2.088026546799314,2.4649132419474045,2.6798944393487405,2.9248927196071524,2.8883794922220942,3.1031702126495824,3.0511585442840166,3.0297572554627039,2.9924677531656543,2.9624571289632704,3.0590335753745808]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",1.4366153751456217,1.4637717671937811,1.5251775717388405,1.5866936586828886,1.6947376475490981,1.831675307769485,2.0379597690777658,2.0833029476528204,2.4987835172438695,2.7607854855544067,3.0804444334870849,2.9959214869720379,3.238676231998626,3.2856322259276096,3.300505970901956,3.3417866903484641,3.2872784247748497,3.4918422844052563]

{"sheet":"ReserveCosts","index":13,"n_rows":57,"n_cols":20,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","All values are given in £millions (2016 real)"]
[]
[null,"Year",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Low - No dropouts",67.072835234766217,48.429346679744064,44.675665560878969,30.18060282715382,28.613402759873082,30.683571368763662,52.018233296006485,65.281107413121035,182.8702153031567,254.32746728768169,418.5998792742904,458.31511060653361,576.27516527378282,620.40075669997645,641.75611844031755,635.37266428166595,548.14468749714399,631.85756820236395]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",67.072835234766217,48.429346679744064,44.675665560878969,30.18060282715382,28.613402759873082,31.767130561729402,55.831839922912955,69.004405603146878,195.16766362965859,266.85873322998151,429.94508847563753,470.82846996982062,618.58240926539349,683.45064807908238,680.05407821903145,641.97785731868998,550.74677023840002,641.94723896474704]
[null,"Status Quo - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",67.171259857034514,48.429630490354299,44.6839623828428,30.689967351481428,28.361841398563168,32.244448624942656,55.657035080432159,67.988920695203618,192.61623240047101,267.88534085341047,429.37442817907259,476.34285160753529,617.70342157003597,656.03375898487866,682.20255902539736,641.70880748408103,553.13043949303199,654.11788512713099]
[null,"Status Quo - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",68.783534136657678,49.30425160468473,44.052144252493221,30.388680174968592,29.34919026825613,32.33104887915718,54.307430709714971,69.052819483049376,188.009159513996,268.08321188025991,436.01500227898561,457.31019277618771,577.44339045815866,630.87788608848984,657.76925035326212,632.42379308760894,564.70183223024605,669.38771947082103]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",67.072835234766217,48.429346679744064,44.669550668323488,30.220787802039009,28.55709846133389,30.642324915450359,52.020605080889325,65.541826300596242,184.2636688515565,254.91521029547511,411.11755201809143,419.35027989248022,531.08554558870037,582.41731072128414,599.71162768232955,625.30648840829701,545.84402457715692,627.02998142903402]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",67.072835234766217,48.429346679744064,44.669550668323488,30.220787802039009,28.55709846133389,31.854335536461171,55.871215955540137,66.016842737248794,196.6246863087635,268.38359773338988,429.51778987568218,470.294557814955,573.10460541377245,644.67231155633385,637.50278011512671,630.169354697215,545.32076575915903,628.06584239501296]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",67.171259857034514,48.429630490354299,44.681248484275628,30.731380126674011,28.307254532144391,31.194864021604491,55.587349887248493,65.737550506434957,182.62743454070838,247.71090698210099,408.71374282677692,450.48516812393677,570.0706186450883,646.52208487292182,640.72857588138118,613.34684558012407,542.09524357928592,641.12830733013493]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",68.783534136657678,49.30425160468473,44.052144252493221,30.401459369972606,29.289467218727548,32.28230011664359,54.221833392996473,64.352854200036617,190.93024303970358,268.6513595770183,430.47415949945832,453.31297478109389,573.79065002733216,652.87322683223488,647.64913486332603,629.15147520195399,557.68337879873002,660.16266932070698]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",67.072835269499151,48.429346740927116,42.519149244430089,30.285627907509721,28.681833185597249,31.48275178076225,55.623621610872547,65.867702318458399,163.34578089264971,230.80526410652311,337.04983740365202,358.66949133989613,484.10834918136402,487.47310419890482,501.43655065885946,482.60000985699025,408.76052756244462,438.41147634208721]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",67.072835269499151,48.429346740927116,43.928406454288876,30.812379070371271,28.788396561818921,32.019251894508201,57.756257694186978,65.931360526110936,169.83674769327769,228.07375453919991,365.98116750693248,370.95055509589332,484.94449453731897,492.84087011367092,499.38689519529163,508.29960238022875,404.45229668227665,442.63076003040408]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",67.072835234766217,48.429346679744064,44.669550668323488,30.220787802039009,28.55709846133389,30.642324915450359,52.020605080889325,65.541826300596242,184.2636688515565,254.91521029547511,411.11755201809143,419.35027989248022,531.08554558870037,582.41731072128414,599.71162768232955,625.30648840829701,545.84402457715692,627.02998142903402]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",67.072835234766217,48.429346679744064,44.669550668323488,30.220787802039009,28.55709846133389,31.854335536461171,55.871215955540137,66.016842737248794,196.6246863087635,268.38359773338988,429.51778987568218,470.294557814955,573.10460541377245,644.67231155633385,637.50278011512671,630.169354697215,545.32076575915903,628.06584239501296]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",67.171259857034514,48.429630490354299,44.681248484275628,30.731380126674011,28.307254532144391,31.194864021604491,55.587349887248493,65.737550506434957,182.62743454070838,247.71090698210099,408.71374282677692,450.48516812393677,570.0706186450883,646.52208487292182,640.72857588138118,613.34684558012407,542.09524357928592,641.12830733013493]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",68.783534136657678,49.30425160468473,44.052144252493221,30.401459369972606,29.289467218727548,32.28230011664359,54.221833392996473,64.352854200036617,190.93024303970358,268.6513595770183,430.47415949945832,453.31297478109389,573.79065002733216,652.87322683223488,647.64913486332603,629.15147520195399,557.68337879873002,660.16266932070698]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",67.072835269499151,48.429346740927116,42.519149244430089,30.285627907509721,28.681833185597249,31.48275178076225,55.623621610872547,65.867702318458399,163.34578089264971,230.80526410652311,337.04983740365202,358.66949133989613,484.10834918136402,487.47310419890482,501.43655065885946,482.60000985699025,408.76052756244462,438.41147634208721]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",67.072835269499151,48.429346740927116,43.928406454288876,30.812379070371271,28.788396561818921,32.019251894508201,57.756257694186978,65.931360526110936,169.83674769327769,228.07375453919991,365.98116750693248,370.95055509589332,484.94449453731897,492.84087011367092,499.38689519529163,508.29960238022875,404.45229668227665,442.63076003040408]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",67.072835234766217,48.429346679744064,45.008285700928923,30.311913557996039,28.44863624133238,33.81912561967372,56.830432292110274,64.122176646059401,184.2811046358571,254.81206896382909,380.25258825658022,355.04800164417401,443.77220384461191,500.78083480160711,514.42517703609008,553.980480169663,514.31592677725803,585.06107471748601]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",67.072835234766217,48.429346679744064,45.008285700928923,30.311913557996039,28.44863624133238,33.550823764699743,55.018354802394434,70.385704438927505,186.3749158510671,253.78293748595638,415.13163592263163,423.74864921963467,542.43542239265071,576.91079459406853,574.08102245548821,598.90788558145698,529.127710098443,618.81000825326396]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",67.171259857034514,48.429630490354299,44.80165871320029,30.857278538440148,28.151646101291082,33.470582898108894,55.971104776776642,69.871484886337697,187.20398970887939,253.45156653408401,415.02208364783365,425.18364714880408,536.787275159361,575.65292302757814,610.63412810257898,596.48467426929903,535.61867184633002,617.24149963755497]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",68.783534136657678,49.30425160468473,44.141964145096559,30.426228883584898,29.119760562300911,33.209285452952415,54.690788317539287,65.741605219775309,187.8008684412851,259.98967316290612,409.21165455520367,393.30543824741426,484.97514405845322,525.16295292951565,563.89814744927776,577.49953518960297,533.93472653413096,628.19000901600702]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",67.072835269499151,48.429346740927116,42.786537185048196,30.268375469483637,28.483361188587551,34.109346504478459,57.41483152872047,63.515483210370093,170.18189676147603,224.88560229220431,309.26990184233279,300.35831369579807,368.08042143850696,386.46829548018025,405.6952035757144,415.76110177279867,373.47533298842899,409.61887284587982]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",67.072835269499151,48.429346740927116,44.265926784225975,30.74504093429756,28.71895378259746,34.60605928663216,58.35612309443475,62.964587510958694,167.64589995405879,225.29994623587561,321.0079212783811,296.8664472521927,349.93165676339362,389.18923516312088,401.01400023400561,418.26815350227196,375.93790012657121,409.5896489123304]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",67.072835234766217,48.429346679744064,44.627821764034621,30.204155533164048,28.44863624133238,33.81912561967372,56.830432292110274,64.122176646059401,184.2811046358571,254.81206896382909,380.25258825658022,355.04800164417401,443.77220384461191,500.78083480160711,514.42517703609008,553.980480169663,514.31592677725803,585.06107471748601]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",67.072835234766217,48.429346679744064,44.627821764034621,30.204155533164048,28.44863624133238,33.550823764699743,55.018354802394434,70.385704438927505,186.3749158510671,253.78293748595638,415.13163592263163,423.74864921963467,542.43542239265071,576.91079459406853,574.08102245548821,598.90788558145698,529.127710098443,618.81000825326396]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",67.171259857034514,48.429630490354299,44.652646157855422,30.725713015095749,28.151646101291082,33.470582898108894,55.971104776776642,69.871484886337697,187.20398970887939,253.45156653408401,415.02208364783365,425.18364714880408,536.787275159361,575.65292302757814,610.63412810257898,596.48467426929903,535.61867184633002,617.24149963755497]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",68.783534136657678,49.30425160468473,44.030954856405216,30.417159100636091,29.119760562300911,33.209285452952415,54.690788317539287,65.741605219775309,187.8008684412851,259.98967316290612,409.21165455520367,393.30543824741426,484.97514405845322,525.16295292951565,563.89814744927776,577.49953518960297,533.93472653413096,628.19000901600702]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",67.072835269499151,48.429346740927116,42.517762864781048,30.24607466868116,28.483361188587551,34.109346504478459,57.41483152872047,63.515483210370093,170.18189676147603,224.88560229220431,309.26990184233279,300.35831369579807,368.08042143850696,386.46829548018025,405.6952035757144,415.76110177279867,373.47533298842899,409.61887284587982]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",67.072835269499151,48.429346740927116,43.923404540878366,30.7213694093487,28.71895378259746,34.60605928663216,58.35612309443475,62.964587510958694,167.64589995405879,225.29994623587561,321.0079212783811,296.8664472521927,349.93165676339362,389.18923516312088,401.01400023400561,418.26815350227196,375.93790012657121,409.5896489123304]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",67.072835234766217,48.429346679744064,45.091030382680145,30.69855192790812,28.827959062929338,29.776647482341417,55.133483816612397,63.666213128915601,176.27183533443551,246.1540610952004,351.01638965465696,318.43447072011475,366.51334040136453,460.55307736910117,473.9581924203564,522.861229726499,505.60702816631903,570.64867539914098]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",67.072835234766217,48.429346679744064,45.091030382680145,30.69855192790812,28.827959062929338,33.911848912292349,58.926596056803497,66.315085309750501,189.0656777528275,258.07325125264231,389.47021798888471,377.96208974181832,483.47348734242973,529.99619585489938,536.00569760426868,572.85825412697,523.41964864273996,593.79095087074802]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",67.171259857034514,48.429630490354299,44.989618326416945,31.118101850923541,28.39471067361028,33.851245639882734,59.121720071404802,66.203675558962004,190.96699072279091,261.32072412794747,390.22793559397871,378.6733307108193,484.16721577012527,528.63212184296515,534.32745259687351,565.03105055538003,525.362551526125,602.41909566821801]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",68.783534136657678,49.30425160468473,44.49286961280837,30.713991696685632,29.366707138994091,32.9657133624709,57.448398491629504,64.535576427210401,186.59288302868811,259.05017924503761,388.40042674787679,362.68497861115804,448.90849141680718,512.83038860628687,536.23408191129033,557.16928946826192,529.19081254910202,601.00704395733601]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",67.072835269499151,48.429346740927116,42.839949338036156,30.630932061369119,28.698928483530381,29.591335868845938,55.5713970641022,63.274747016297802,164.0510913421092,215.37444252053729,285.24424851117919,262.36247099795298,311.77959667954019,363.77550270314373,371.12504938618235,368.62562560818139,364.81881586539004,391.13361709210261]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts",67.072835269499151,48.429346740927116,44.127020278143966,31.120310567051909,29.117035239126313,32.222718717846639,55.146585150538399,64.0289087522534,163.46509916011888,220.2706382469143,297.38356796966548,271.06057528968688,311.79179081500092,368.2842710756675,365.65101466834551,375.22333865310492,364.02690224739428,390.01541729199533]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts",67.072835234766217,48.429346679744064,44.692526292725262,30.295656741255979,28.827959195218028,29.776647482274093,55.133483816612497,63.666213128915601,176.27183533443551,246.1540610952004,351.01638965465696,318.43447072011475,366.51334040136453,460.55307736910117,473.9581924203564,522.861229726499,505.60702816631903,570.64867539914098]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",67.072835234766217,48.429346679744064,44.692526292725262,30.295656741255979,28.827959195218028,33.911848912220805,58.926596056803596,66.315085309750501,189.0656777528275,258.07325125264231,389.47021798888471,377.96208974181832,483.47348734242973,529.99619585489938,536.00569760426868,572.85825412697,523.41964864273996,593.79095087074802]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",67.171259857034514,48.429630490354299,44.64998478396965,30.878258432682607,28.394710674673991,33.851245639882194,59.121720071404802,66.203675558962004,190.96699072279091,261.32072412794747,390.22793559397871,378.6733307108193,484.16721577012527,528.63212184296515,534.32745259687351,565.03105055538003,525.362551526125,602.41909566821801]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",68.783534136657678,49.30425160468473,44.030891127524349,30.533854452485777,29.366707138994091,32.9657133624709,57.448398491629504,64.535576427210401,186.59288302868811,259.05017924503761,388.40042674787679,362.68497861115804,448.90849141680718,512.83038860628687,536.23408191129033,557.16928946826192,529.19081254910202,601.00704395733601]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",67.072835269499151,48.429346740927116,42.484856185535648,30.303811292047058,28.698934700923559,29.591335865606389,55.571397064105696,63.274747016297802,164.0510913421092,215.37444252053729,285.24424851117919,262.36247099795298,311.77959667954019,363.77550270314373,371.12504938618235,368.62562560818139,364.81881586539004,391.13361709210261]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts",67.072835269499151,48.429346740927116,43.92490491217314,30.756023541871251,29.117048591711239,32.222718710971222,55.146585150545803,64.0289087522534,163.46509916011888,220.2706382469143,297.38356796966548,271.06057528968688,311.79179081500092,368.2842710756675,365.65101466834551,375.22333865310492,364.02690224739428,390.01541729199533]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts",67.072835234766217,48.429346679744064,44.998638744383648,30.601192775363209,28.700666815229425,32.378264275636276,57.353200991506199,63.742729607610293,176.3356140026541,242.8461216111196,369.67141774561168,329.93353619111554,385.84785428225791,457.94191575372088,476.02227654687505,529.25254022752802,508.69860358358801,579.10307543454098]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts",67.072835234766217,48.429346679744064,44.998638744383648,30.601192775363209,28.700666815229425,33.647120117850079,58.714427081512497,66.195778741798094,188.614328256958,259.5101736754271,390.04031883583002,382.728075597734,485.30489275999582,529.72588126012693,536.48333854094255,562.59696935840395,529.07153479390195,601.71732426505901]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts",67.171259857034514,48.429630490354299,44.98919355980491,31.045966263050278,28.366857217885421,33.522583069701142,57.923830081375407,71.2899792404544,190.7447906168623,261.55168095210121,386.46673892504157,401.14456944016098,517.27208070160009,555.0964889581719,550.41432975353689,574.15591361153997,528.47197462280303,616.23718984564198]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts",68.783534136657678,49.30425160468473,44.429803573669382,30.664033815346997,29.42454251914997,32.531412655654158,58.0313765127095,68.470171604768808,194.54241375439321,262.65100524792274,389.61956536910827,402.1852249401453,468.04740483724908,545.2305415528707,552.54706220318997,580.82493715588305,542.62205884613297,619.13427580459495]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts",67.072835269499151,48.429346740927116,43.18278349375332,30.477048153328816,28.617210570189421,32.093064187784719,57.258519003422201,63.449018970258003,162.42456740841749,214.57763249913842,284.79408376818219,274.07436075250939,332.60634319603713,362.31581049579756,368.70564083280408,380.96856080889233,372.3047697143802,398.16304555568234]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts",67.072835269499151,48.429346740927116,43.923404540878366,30.7213694093487,28.71895378259746,34.60605928663216,58.35612309443475,62.964587510958694,167.64589995405879,225.29994623587561,321.0079212783811,296.8664472521927,349.93165676339362,389.18923516312088,401.01400023400561,418.26815350227196,375.93790012657121,409.5896489123304]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts",67.072835234766217,48.429346679744064,44.692526292725262,30.3019837337878,28.700666906581468,32.378264275588933,57.353200991506199,63.742729607610293,174.60830217396699,245.06132844030091,352.22931790558181,332.0762797335276,385.88995312365228,459.88679185040729,489.24057963954988,536.11231246048101,512.20483598027704,579.00712094871199]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts",67.072835234766217,48.429346679744064,44.692526292725262,30.3019837337878,28.700666906581468,33.647120117802352,58.714427081512497,66.195778741798094,188.614328256958,259.5101736754271,390.04031883583002,382.728075597734,485.30489275999582,529.72588126012693,536.48333854094255,562.59696935840395,529.07153479390195,601.71732426505901]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts",67.171259857034514,48.429630490354299,44.64998478396965,30.855647748661429,28.366857217885421,33.522583069701142,57.923830081375407,71.2899792404544,190.7447906168623,261.55168095210121,386.46673892504157,401.14456944016098,517.27208070160009,555.0964889581719,550.41432975353689,574.15591361153997,528.47197462280303,616.23718984564198]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts",68.783534136657678,49.30425160468473,44.030891127524349,30.425896922505508,29.42454251914997,32.531412655654158,58.0313765127095,68.470171604768808,194.54241375439321,262.65100524792274,389.61956536910827,402.1852249401453,468.04740483724908,545.2305415528707,552.54706220318997,580.82493715588305,542.62205884613297,619.13427580459495]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts",67.072835269499151,48.429346740927116,42.491526460532,30.276522761506669,28.617210570842019,32.093064187784378,57.258519003422201,63.449018970258003,166.67766244759707,219.1464681941525,301.77463549280657,261.97410597732187,332.68403020988421,362.36402612114125,378.0874778610945,375.91596298200596,372.46143167199182,398.18380333524237]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts",67.072835269499151,48.429346740927116,43.92490491217314,30.743519999273349,28.96443557502262,32.065982951006198,59.561322361762457,64.799367810250899,161.91185217139341,219.59344797086871,296.5837844241355,288.66240787724217,332.56026437497331,366.6961681859168,362.08160767204009,383.48829465354174,371.58867516651935,397.60315731731646]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts",67.072835234766217,48.429346679744064,44.985717321108972,30.58614227793657,28.700503557984632,32.38531737205048,55.098147094387805,63.657355217343408,176.61634693094692,253.5081338305873,359.77139501558338,332.42336438688,386.23257315092968,462.35083415719754,473.95926098948786,531.54432520038301,510.08441921293098,579.87099351435791]

{"sheet":"InstalledCapacity","index":14,"n_rows":1170,"n_cols":20,"rows_kept":1170,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note","All capacities are in MW"]
[]
[]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,29905.1,30105.1,29358.1,28720.1,26523.1,25801.1,24232.1,24185.1,22327.8,22017,21152]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,413,413,413,413,413,413,413,305,305]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1646.961,2146.9610000000002,2646.9610000000002,3146.9610000000002,3146.9610000000002,3646.9610000000002,4046.9610000000002,4046.9610000000002,4046.9610000000002,3897.567,3897.567,3883.7669999999998,3706.8649999999998]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,5046.527,5546.527,6046.527,6546.527,7046.527,7546.527,7746.527,7746.527,7746.527,7746.527,7746.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,80641.679000000004,81515.159,82266.638999999996,83279.119000000006,84566.599000000002,84945.078999999998,85509.819000000003,85654.559000000008,86238.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,37309.194532005786,37094.736924117853,37646.831808564995,38803.61476369611,41524.751342161544,42836.377188056707,44393.218583050839,45678.844267212655,46860.282768164107,47958.300814650836,49229.657851551703,51672.415711940354,53265.358113042923]
[]
[null,"Status Quo - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,28660.1,29325.1,29005.1,29205.1,28998.1,28360.1,25623.1,24901.1,22432.1,23123.1,22013.1,21766.799999999999,20536]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,1522.5,1522.5,1522.5,1522.5,1502.5,1502.5,1470.5,1470.5,1470.5,1470.5,978,920,920]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1646.961,2146.9610000000002,2646.9610000000002,3146.9610000000002,3146.9610000000002,3546.9610000000002,3746.9610000000002,3746.9610000000002,3746.9610000000002,3746.9610000000002,3746.9610000000002,3746.9610000000002,3746.9610000000002]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,5046.527,5546.527,5546.527,6046.527,6546.527,7046.527,7446.527,7446.527,7446.527,7446.527,7446.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69140.379000000001,72947.078999999998,74330.77900000001,77988.478999999992,81731.179000000004,82604.659,83324.138999999996,84336.619000000006,85624.099000000002,86002.578999999998,86074.818999999989,86269.559000000008,86853.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36409.194532005786,36194.736924117853,36746.831808564995,37903.61476369611,40664.751342161544,41876.377188056707,42693.218583050839,43978.844267212655,44460.282768164121,46445.694814650837,48464.351851551706,50985.40971194036,52389.454113042913]
[]
[null,"Status Quo - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,28660.1,29325.1,29005.1,29205.1,28998.1,28360.1,25623.1,24901.1,23332.1,23123.1,22005.1,21585.1,19834.099999999999]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,1522.5,1522.5,1522.5,1522.5,1127.2,1127.2,1127.2,1127.2,1127.2,1127.2,978,920,920]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1646.961,2146.9610000000002,2646.9610000000002,3146.9610000000002,3146.9610000000002,3446.9610000000002,3546.9610000000002,3546.9610000000002,3546.9610000000002,3546.9610000000002,3546.9610000000002,3546.9610000000002,3546.9610000000002]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,5046.527,5546.527,5846.527,6346.527,6846.527,7346.527,7846.527,7846.527,7846.527,7846.527,7846.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69140.379000000001,72947.078999999998,74330.77900000001,77988.478999999992,81355.879000000001,82229.358999999997,82980.838999999993,83993.319000000003,85280.798999999999,85659.278999999995,86074.818999999989,86269.559000000008,86853.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36409.194532005786,36194.736924117853,36746.831808564995,37903.61476369611,40964.751342161544,42076.377188056707,42793.218583050839,44078.844267212655,45560.282768164121,46645.694814650851,48656.351851551706,51003.709711940348,51887.55411304289]
[]
[null,"Status Quo - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,28660.1,29325.1,29005.1,29205.1,28998.1,28360.1,25623.1,24901.1,23332.1,23123.1,22078.1,21432,19672]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,1522.5,1522.5,1522.5,1522.5,1127.2,1127.2,1127.2,1127.2,1127.2,1127.2,978,920,920]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1646.961,2146.9610000000002,2646.9610000000002,3146.9610000000002,3146.9610000000002,3446.9610000000002,3546.9610000000002,3546.9610000000002,3546.9610000000002,3546.9610000000002,3546.9610000000002,3546.9610000000002,3546.9610000000002]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,5046.527,5546.527,5846.527,6346.527,6846.527,7346.527,7846.527,7846.527,7846.527,7846.527,7946.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69140.379000000001,72947.078999999998,74330.77900000001,77988.478999999992,81355.879000000001,82229.358999999997,82980.838999999993,83993.319000000003,85280.798999999999,85659.278999999995,86074.818999999989,86269.559000000008,86853.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36409.194532005786,36194.736924117853,36746.831808564995,37903.61476369611,40964.751342161544,42076.377188056707,42793.218583050839,44078.844267212655,45560.282768164121,46645.694814650851,48729.351851551706,50850.609711940342,51825.454113042913]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,29889.1,30089.1,29358.1,29620.1,27423.1,26701.1,25132.1,25065.1,23172.3,22917,22052]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,413,413,413,413,413,413,413,355,305]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1646.961,2146.9610000000002,2646.9610000000002,3146.9610000000002,3146.9610000000002,3446.9610000000002,3446.9610000000002,3446.9610000000002,3446.9610000000002,3446.9610000000002,3297.567,3283.7669999999998,3106.8649999999998]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,5046.527,5546.527,5846.527,6346.527,6846.527,7346.527,7446.527,7446.527,7446.527,7446.527,7446.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,80641.679000000004,81515.159,82266.638999999996,83279.119000000006,84566.599000000002,84945.078999999998,85509.819000000003,85704.559000000008,86238.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,37309.194532005786,37094.736924117853,37630.831808564995,38787.61476369611,41324.751342161544,43336.377188056707,44493.218583050839,45778.844267212655,46860.282768164107,48087.694814650837,49174.157851551703,51672.415711940354,53265.358113042923]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,28660.1,29325.1,29905.1,29205.1,28998.1,28360.1,25623.1,25801.1,23332.1,24023.1,22473.1,22082.1,20886.8]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,1522.5,1522.5,1522.5,1522.5,1522.5,1522.5,2055.5,2055.5,2055.5,2055.5,1543,1485,1485]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1646.961,2146.9610000000002,2246.9610000000002,2646.9610000000002,2646.9610000000002,2746.9610000000002,2746.9610000000002,2746.9610000000002,2746.9610000000002,2746.9610000000002,2746.9610000000002,2746.9610000000002,2746.9610000000002]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,5046.527,5546.527,5546.527,6046.527,6546.527,7046.527,7346.527,7346.527,7346.527,7346.527,7346.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69140.379000000001,72947.078999999998,74330.77900000001,77988.478999999992,81751.179000000004,82624.659,83909.138999999996,84921.619000000006,86209.099000000002,86587.578999999998,86639.818999999989,86834.559000000008,87418.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36409.194532005786,36194.736924117853,37246.831808564995,37403.61476369611,40164.751342161544,41076.377188056707,41693.218583050839,43878.844267212655,44260.282768164121,46245.694814650837,47824.351851551706,50200.709711940348,51640.254113042931]
[]
[null,"Scenario 1 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,29325.1,29905.1,30105.1,29898.1,29260.1,26523.1,25801.1,23332.1,24023.1,22905.1,22514.1,20886.8]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,890.5,890.5,1455.5,1455.5,1455.5,1455.5,978,920,920]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1646.961,2146.9610000000002,2546.9610000000002,2946.9610000000002,2946.9610000000002,3046.9610000000002,3146.9610000000002,3146.9610000000002,3146.9610000000002,3146.9610000000002,2997.567,2997.567,2997.567]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,5046.527,5546.527,5546.527,6046.527,6546.527,7046.527,7546.527,7546.527,7546.527,7546.527,7546.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81119.179000000004,81992.659,83309.138999999996,84321.619000000006,85609.099000000002,85987.578999999998,86074.818999999989,86269.559000000008,86853.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,37309.194532005786,36194.736924117853,37546.831808564995,38603.61476369611,41364.751342161544,42276.377188056707,42993.218583050839,44278.844267212655,44860.282768164121,46845.694814650837,48706.957851551706,51083.315711940348,52090.860113042931]
[]
[null,"Scenario 1 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,28660.1,29325.1,29905.1,29205.1,28998.1,28360.1,25623.1,24901.1,22432.1,23123.1,22049.1,21650.1,20338.099999999999]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,1522.5,1522.5,1522.5,1522.5,1522.5,1522.5,2055.5,2055.5,2055.5,2055.5,1543,1485,1485]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1646.961,2146.9610000000002,2246.9610000000002,2646.9610000000002,2646.9610000000002,2846.9610000000002,2946.9610000000002,2946.9610000000002,2946.9610000000002,2946.9610000000002,2797.567,2797.567,2797.567]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,5046.527,5546.527,5646.527,6146.527,6646.527,7146.527,7646.527,7746.527,7746.527,7746.527,7746.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69140.379000000001,72947.078999999998,74330.77900000001,77988.478999999992,81751.179000000004,82624.659,83909.138999999996,84921.619000000006,86209.099000000002,86587.578999999998,86639.818999999989,86834.559000000008,87418.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36409.194532005786,36194.736924117853,37246.831808564995,37403.61476369611,40264.751342161544,41276.377188056707,41993.218583050839,43278.844267212655,43860.282768164121,45945.694814650837,47850.957851551706,50219.315711940348,51542.160113042919]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2222.6444641298999,2270.662220724269,2299.0340150035681,2325.2792471539965,2426.7953905539284,2451.3615202800429,2476.6235644273656,2502.8890273134512,2531.0884551885028,2547.6395420754134,2571.638730477941,2604.0002050762228,2659.0980008882811,2722.5144544656396,2761.4561554939642,2793.9304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,30460.1,31125.1,30805.1,31005.1,29433.1,29695.1,27423.1,26701.1,25132.1,25085.1,23757,22912,22522.000000000004]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,413,413,413,413,413,413,413,305,280]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,268.69600000000003,268.69600000000003,430.50100000000003,1430.501,1930.501,2430.5009999999997,2930.5009999999997,2930.5009999999997,3430.5009999999997,3430.5009999999997,3430.5009999999997,3430.5009999999997,3430.5009999999997,3348.7687999999998,3334.9687999999996,3164.4667999999997]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1481.4401684391273,1993.0529999999999,2759.9870000000001,3759.9870000000001,4259.9870000000001,4759.9870000000001,5259.9870000000001,5559.9870000000001,6059.9870000000001,6559.9870000000001,7059.9870000000001,7359.9870000000001,7359.9870000000001,7359.9870000000001,7359.9870000000001,7359.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,80641.679000000004,81515.159,82266.638999999996,83279.119000000006,84566.599000000002,84945.078999999998,85509.818999999989,85654.559000000008,86213.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32256.815979128281,34326.627221299874,34937.936858342247,37632.694532005786,37418.236924117853,37970.331808564995,39127.11476369611,40823.251342161544,43034.877188056707,44116.718583050839,45402.344267212655,46683.782768164136,47931.194814650866,49650.019651551731,51558.577511940355,53632.919913042919]
[]
[null,"Scenario 1 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2149.1444641298999,2197.162220724269,2225.5340150035681,2251.7792471539965,2353.2953905539284,2377.8615202800429,2403.1235644273656,2429.3890273134512,2457.5884551885028,2474.1395420754134,2498.138730477941,2530.5002050762228,2585.5980008882811,2649.0144544656396,2687.9561554939642,2720.4304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,30460.1,31125.1,30805.1,30105.1,29898.1,29260.1,27423.1,26701.1,25132.1,25093.1,22802.799999999999,22917,21622]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,1522.5,1522.5,1522.5,1522.5,978,978,978,978,978,978,978,870,845]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,203.696,203.696,365.50100000000003,1365.501,1865.501,2365.5010000000002,2865.5010000000002,2865.5010000000002,3365.5010000000002,3565.5010000000002,3565.5010000000002,3565.5010000000002,3565.5010000000002,3551.4306000000001,3537.6306,3367.1286]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1255.4933987312286,1556.0529999999999,2322.9869999999996,3322.9869999999996,3822.9869999999996,4322.9870000000001,4822.9870000000001,5322.9870000000001,5822.9870000000001,6322.9870000000001,6822.9870000000001,6822.9870000000001,6822.9870000000001,6822.9870000000001,6822.9870000000001,6822.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69140.379000000001,72947.078999999998,74330.77900000001,77988.478999999992,81206.679000000004,82080.159,82831.638999999996,83844.119000000006,85131.599000000002,85510.078999999998,86074.819000000003,86219.559000000008,86778.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,31892.369209420372,33751.127221299874,34362.436858342247,37057.194532005786,36842.736924117853,37394.831808564995,37651.61476369611,40912.751342161544,42224.377188056707,43941.218583050839,45226.844267212655,46208.282768164136,47463.694814650866,48287.981451551706,51155.739311940357,52325.08171304292]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,29889.1,30089.1,29358.1,29620.1,27423.1,26701.1,25132.1,25065.1,23172.3,22917,22052]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,413,413,413,413,413,413,413,355,305]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1646.961,2146.9610000000002,2646.9610000000002,3146.9610000000002,3146.9610000000002,3446.9610000000002,3446.9610000000002,3446.9610000000002,3446.9610000000002,3446.9610000000002,3297.567,3283.7669999999998,3106.8649999999998]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,5046.527,5546.527,5846.527,6346.527,6846.527,7346.527,7446.527,7446.527,7446.527,7446.527,7446.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,80641.679000000004,81515.159,82266.638999999996,83279.119000000006,84566.599000000002,84945.078999999998,85509.819000000003,85704.559000000008,86238.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,37309.194532005786,37094.736924117853,37630.831808564995,38787.61476369611,41324.751342161544,43336.377188056707,44493.218583050839,45778.844267212655,46860.282768164107,48087.694814650837,49174.157851551703,51672.415711940354,53265.358113042923]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,28660.1,29325.1,29905.1,29205.1,28998.1,28360.1,25623.1,25801.1,23332.1,24023.1,22473.1,22082.1,20886.8]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,1522.5,1522.5,1522.5,1522.5,1522.5,1522.5,2055.5,2055.5,2055.5,2055.5,1543,1485,1485]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1646.961,2146.9610000000002,2246.9610000000002,2646.9610000000002,2646.9610000000002,2746.9610000000002,2746.9610000000002,2746.9610000000002,2746.9610000000002,2746.9610000000002,2746.9610000000002,2746.9610000000002,2746.9610000000002]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,5046.527,5546.527,5546.527,6046.527,6546.527,7046.527,7346.527,7346.527,7346.527,7346.527,7346.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69140.379000000001,72947.078999999998,74330.77900000001,77988.478999999992,81751.179000000004,82624.659,83909.138999999996,84921.619000000006,86209.099000000002,86587.578999999998,86639.818999999989,86834.559000000008,87418.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36409.194532005786,36194.736924117853,37246.831808564995,37403.61476369611,40164.751342161544,41076.377188056707,41693.218583050839,43878.844267212655,44260.282768164121,46245.694814650837,47824.351851551706,50200.709711940348,51640.254113042931]
[]
[null,"Scenario 1 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,29325.1,29905.1,30105.1,29898.1,29260.1,26523.1,25801.1,23332.1,24023.1,22905.1,22514.1,20886.8]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,890.5,890.5,1455.5,1455.5,1455.5,1455.5,978,920,920]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1646.961,2146.9610000000002,2546.9610000000002,2946.9610000000002,2946.9610000000002,3046.9610000000002,3146.9610000000002,3146.9610000000002,3146.9610000000002,3146.9610000000002,2997.567,2997.567,2997.567]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,5046.527,5546.527,5546.527,6046.527,6546.527,7046.527,7546.527,7546.527,7546.527,7546.527,7546.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81119.179000000004,81992.659,83309.138999999996,84321.619000000006,85609.099000000002,85987.578999999998,86074.818999999989,86269.559000000008,86853.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,37309.194532005786,36194.736924117853,37546.831808564995,38603.61476369611,41364.751342161544,42276.377188056707,42993.218583050839,44278.844267212655,44860.282768164121,46845.694814650837,48706.957851551706,51083.315711940348,52090.860113042931]
[]
[null,"Scenario 1 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,28660.1,29325.1,29905.1,29205.1,28998.1,28360.1,25623.1,24901.1,22432.1,23123.1,22049.1,21650.1,20338.099999999999]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,1522.5,1522.5,1522.5,1522.5,1522.5,1522.5,2055.5,2055.5,2055.5,2055.5,1543,1485,1485]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1646.961,2146.9610000000002,2246.9610000000002,2646.9610000000002,2646.9610000000002,2846.9610000000002,2946.9610000000002,2946.9610000000002,2946.9610000000002,2946.9610000000002,2797.567,2797.567,2797.567]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,5046.527,5546.527,5646.527,6146.527,6646.527,7146.527,7646.527,7746.527,7746.527,7746.527,7746.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69140.379000000001,72947.078999999998,74330.77900000001,77988.478999999992,81751.179000000004,82624.659,83909.138999999996,84921.619000000006,86209.099000000002,86587.578999999998,86639.818999999989,86834.559000000008,87418.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36409.194532005786,36194.736924117853,37246.831808564995,37403.61476369611,40264.751342161544,41276.377188056707,41993.218583050839,43278.844267212655,43860.282768164121,45945.694814650837,47850.957851551706,50219.315711940348,51542.160113042919]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2222.6444641298999,2270.662220724269,2299.0340150035681,2325.2792471539965,2426.7953905539284,2451.3615202800429,2476.6235644273656,2502.8890273134512,2531.0884551885028,2547.6395420754134,2571.638730477941,2604.0002050762228,2659.0980008882811,2722.5144544656396,2761.4561554939642,2793.9304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,30460.1,31125.1,30805.1,31005.1,29433.1,29695.1,27423.1,26701.1,25132.1,25085.1,23757,22912,22522.000000000004]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,413,413,413,413,413,413,413,305,280]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,268.69600000000003,268.69600000000003,430.50100000000003,1430.501,1930.501,2430.5009999999997,2930.5009999999997,2930.5009999999997,3430.5009999999997,3430.5009999999997,3430.5009999999997,3430.5009999999997,3430.5009999999997,3348.7687999999998,3334.9687999999996,3164.4667999999997]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1481.4401684391273,1993.0529999999999,2759.9870000000001,3759.9870000000001,4259.9870000000001,4759.9870000000001,5259.9870000000001,5559.9870000000001,6059.9870000000001,6559.9870000000001,7059.9870000000001,7359.9870000000001,7359.9870000000001,7359.9870000000001,7359.9870000000001,7359.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,80641.679000000004,81515.159,82266.638999999996,83279.119000000006,84566.599000000002,84945.078999999998,85509.818999999989,85654.559000000008,86213.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32256.815979128281,34326.627221299874,34937.936858342247,37632.694532005786,37418.236924117853,37970.331808564995,39127.11476369611,40823.251342161544,43034.877188056707,44116.718583050839,45402.344267212655,46683.782768164136,47931.194814650866,49650.019651551731,51558.577511940355,53632.919913042919]
[]
[null,"Scenario 1 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2149.1444641298999,2197.162220724269,2225.5340150035681,2251.7792471539965,2353.2953905539284,2377.8615202800429,2403.1235644273656,2429.3890273134512,2457.5884551885028,2474.1395420754134,2498.138730477941,2530.5002050762228,2585.5980008882811,2649.0144544656396,2687.9561554939642,2720.4304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,30460.1,31125.1,30805.1,30105.1,29898.1,29260.1,27423.1,26701.1,25132.1,25093.1,22802.799999999999,22917,21622]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,1522.5,1522.5,1522.5,1522.5,978,978,978,978,978,978,978,870,845]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,203.696,203.696,365.50100000000003,1365.501,1865.501,2365.5010000000002,2865.5010000000002,2865.5010000000002,3365.5010000000002,3565.5010000000002,3565.5010000000002,3565.5010000000002,3565.5010000000002,3551.4306000000001,3537.6306,3367.1286]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1255.4933987312286,1556.0529999999999,2322.9869999999996,3322.9869999999996,3822.9869999999996,4322.9870000000001,4822.9870000000001,5322.9870000000001,5822.9870000000001,6322.9870000000001,6822.9870000000001,6822.9870000000001,6822.9870000000001,6822.9870000000001,6822.9870000000001,6822.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69140.379000000001,72947.078999999998,74330.77900000001,77988.478999999992,81206.679000000004,82080.159,82831.638999999996,83844.119000000006,85131.599000000002,85510.078999999998,86074.819000000003,86219.559000000008,86778.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,31892.369209420372,33751.127221299874,34362.436858342247,37057.194532005786,36842.736924117853,37394.831808564995,37651.61476369611,40912.751342161544,42224.377188056707,43941.218583050839,45226.844267212655,46208.282768164136,47463.694814650866,48287.981451551706,51155.739311940357,52325.08171304292]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,30460.1,31125.1,31705.1,31905.1,31698.1,31960.1,30123.1,29401.1,27832.1,28225.1,26457,26517,25222]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,951.5,951.5,919.5,919.5,919.5,919.5,770.3,355,305]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1446.961,1446.961,1446.961,1446.961,1446.961,1446.961,1446.961,1446.961,1446.961,1446.961,1446.961,1283.7670000000001,1106.865]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,4746.527,5246.527,5246.527,5646.527,5946.527,5946.527,5946.527,5946.527,5946.527,5946.527,5946.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81180.179000000004,82053.659,82773.138999999996,83785.619000000006,85073.099000000002,85451.578999999998,85867.119000000006,85704.559000000008,86238.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,38009.194532005786,37294.736924117853,37946.831808564995,38603.61476369611,41364.751342161544,42976.377188056707,44293.218583050839,45078.844267212655,46060.282768164107,47747.694814650837,49108.2518515517,51772.415711940354,52935.358113042894]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,30805.1,31005.1,30798.1,30160.1,27423.1,26701.1,25132.1,25823.1,23825.1,23882.1,22336]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2087.5,2087.5,2652.5,2503.3000000000002,3068.3,4166.3,4166.3,4166.3,4166.3,4166.3,4108.3,4108.3]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,4746.527,5146.527,5146.527,5346.527,5546.527,5546.527,5546.527,5546.527,5546.527,5546.527,5546.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,73512.078999999998,74895.77900000001,79118.478999999992,82731.979000000007,84170.459000000003,86019.938999999998,87032.419000000009,88319.899000000005,88698.379000000001,89263.118999999992,89457.859000000011,90041.598999999987]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36309.194532005786,35594.736924117853,36246.831808564995,36803.61476369611,39564.751342161544,40076.377188056707,40393.218583050839,41178.844267212655,42160.282768164121,44145.694814650851,45276.351851551721,48100.709711940362,49189.454113042942]
[]
[null,"Scenario 2 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,30805.1,31005.1,30798.1,30160.1,27423.1,26701.1,25132.1,24923.1,23805.1,23450.1,22219.3]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2087.5,2087.5,2087.5,2087.5,2652.5,3185.5,3185.5,3185.5,3185.5,3185.5,3127.5,3127.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,4846.527,5346.527,5346.527,5846.527,6346.527,6546.527,6546.527,6546.527,6546.527,6546.527,6546.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,73512.078999999998,74895.77900000001,78553.478999999992,82316.179000000004,83754.659,85039.138999999996,86051.619000000006,87339.099000000002,87717.578999999998,88282.318999999989,88477.059000000008,89060.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36309.194532005786,35594.736924117853,36346.831808564995,37003.61476369611,39764.751342161544,40576.377188056707,41193.218583050839,42178.844267212655,43160.282768164121,44245.694814650837,46256.351851551706,48668.709711940348,50072.754113042931]
[]
[null,"Scenario 2 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,30805.1,30105.1,29914.1,30176.1,28339.1,27617.1,26032.1,25823.1,24725.1,24467.3,21977]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2087.5,2087.5,2652.5,2652.5,2652.5,2620.5,2620.5,2620.5,2620.5,2620.5,2562.5,2562.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,4846.527,5346.527,5346.527,5746.527,6146.527,6446.527,6446.527,6446.527,6446.527,6446.527,6446.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,73512.078999999998,74895.77900000001,79118.478999999992,82881.179000000004,83754.659,84474.138999999996,85486.619000000006,86774.099000000002,87152.578999999998,87717.318999999989,87912.059000000008,88495.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36309.194532005786,35594.736924117853,36346.831808564995,36103.61476369611,38880.751342161544,40492.377188056707,41909.218583050839,42994.844267212655,43960.282768164121,45045.694814650837,47076.351851551706,49585.90971194036,49730.454113042913]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2222.6444641298999,2270.662220724269,2299.0340150035681,2325.2792471539965,2426.7953905539284,2451.3615202800429,2476.6235644273656,2502.8890273134512,2531.0884551885028,2547.6395420754134,2571.638730477941,2604.0002050762228,2659.0980008882811,2722.5144544656396,2761.4561554939642,2793.9304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,30460.1,31125.1,31705.1,32805.1,32058.1,32320.1,30123.1,30301.1,28732.1,28685.1,26507,26512,25222]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,413,413,413,413,413,413,413,355,280]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,268.69600000000003,268.69600000000003,430.50100000000003,1430.501,1430.501,1430.501,1430.501,1430.501,1430.501,1430.501,1430.501,1430.501,1430.501,1430.501,1334.9688000000001,1164.4668000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1481.4401684391273,1993.0529999999999,2759.9870000000001,3759.9870000000001,4259.9870000000001,4459.9870000000001,4959.9870000000001,4959.9870000000001,5459.9870000000001,5759.9870000000001,6059.9870000000001,6059.9870000000001,6059.9870000000001,6059.9870000000001,6059.9870000000001,6059.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,80641.679000000004,81515.159,82266.638999999996,83279.119000000006,84566.599000000002,84945.078999999998,85509.818999999989,85704.559000000008,86213.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32256.815979128281,34326.627221299874,34937.936858342247,37632.694532005786,36918.236924117853,37570.331808564995,39127.11476369611,41348.251342161544,43059.877188056707,44016.718583050839,46002.344267212655,46983.782768164136,48231.194814650866,49181.751851551729,51858.577511940355,53032.91991304289]
[]
[null,"Scenario 2 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2149.1444641298999,2197.162220724269,2225.5340150035681,2251.7792471539965,2353.2953905539284,2377.8615202800429,2403.1235644273656,2429.3890273134512,2457.5884551885028,2474.1395420754134,2498.138730477941,2530.5002050762228,2585.5980008882811,2649.0144544656396,2687.9561554939642,2720.4304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,30460.1,32025.1,32605.1,32805.1,32598.1,32860.1,31023.1,31201.1,28732.1,28685.1,26932,26512,25222]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,507,507,475,475,475,475,475,355,305]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,203.696,203.696,365.50100000000003,1365.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1437.6306,1267.1286]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1255.4933987312286,1556.0529999999999,2322.9869999999996,3322.9869999999996,3822.9869999999996,4122.9870000000001,4622.9870000000001,4622.9870000000001,5122.9870000000001,5522.9870000000001,5822.9870000000001,5822.9870000000001,5822.9870000000001,5822.9870000000001,5822.9870000000001,5822.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,80735.679000000004,81609.159,82328.638999999996,83341.119000000006,84628.599000000002,85007.078999999998,85571.818999999989,85704.559000000008,86238.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,31892.369209420372,33751.127221299874,34362.436858342247,37057.194532005786,37342.736924117853,38094.831808564995,38751.61476369611,41512.751342161544,43224.377188056707,44641.218583050839,46626.844267212655,46708.282768164136,47955.694814650866,49331.251851551729,51650.739311940357,52825.081713042891]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,30460.1,31125.1,31705.1,31905.1,31698.1,31960.1,30123.1,29401.1,27832.1,28225.1,26457,26517,25222]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,951.5,951.5,919.5,919.5,919.5,919.5,770.3,355,305]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,1446.961,1446.961,1446.961,1446.961,1446.961,1446.961,1446.961,1446.961,1446.961,1446.961,1446.961,1283.7670000000001,1106.865]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,4746.527,5246.527,5246.527,5646.527,5946.527,5946.527,5946.527,5946.527,5946.527,5946.527,5946.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81180.179000000004,82053.659,82773.138999999996,83785.619000000006,85073.099000000002,85451.578999999998,85867.119000000006,85704.559000000008,86238.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,38009.194532005786,37294.736924117853,37946.831808564995,38603.61476369611,41364.751342161544,42976.377188056707,44293.218583050839,45078.844267212655,46060.282768164107,47747.694814650837,49108.2518515517,51772.415711940354,52935.358113042894]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,30805.1,31005.1,30798.1,30160.1,27423.1,26701.1,25132.1,25823.1,23825.1,23882.1,22336]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2087.5,2087.5,2652.5,2503.3000000000002,3068.3,4166.3,4166.3,4166.3,4166.3,4166.3,4108.3,4108.3]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,4746.527,5146.527,5146.527,5346.527,5546.527,5546.527,5546.527,5546.527,5546.527,5546.527,5546.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,73512.078999999998,74895.77900000001,79118.478999999992,82731.979000000007,84170.459000000003,86019.938999999998,87032.419000000009,88319.899000000005,88698.379000000001,89263.118999999992,89457.859000000011,90041.598999999987]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36309.194532005786,35594.736924117853,36246.831808564995,36803.61476369611,39564.751342161544,40076.377188056707,40393.218583050839,41178.844267212655,42160.282768164121,44145.694814650851,45276.351851551721,48100.709711940362,49189.454113042942]
[]
[null,"Scenario 2 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,30805.1,31005.1,30798.1,30160.1,27423.1,26701.1,25132.1,24923.1,23805.1,23450.1,22219.3]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2087.5,2087.5,2087.5,2087.5,2652.5,3185.5,3185.5,3185.5,3185.5,3185.5,3127.5,3127.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,4846.527,5346.527,5346.527,5846.527,6346.527,6546.527,6546.527,6546.527,6546.527,6546.527,6546.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,73512.078999999998,74895.77900000001,78553.478999999992,82316.179000000004,83754.659,85039.138999999996,86051.619000000006,87339.099000000002,87717.578999999998,88282.318999999989,88477.059000000008,89060.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36309.194532005786,35594.736924117853,36346.831808564995,37003.61476369611,39764.751342161544,40576.377188056707,41193.218583050839,42178.844267212655,43160.282768164121,44245.694814650837,46256.351851551706,48668.709711940348,50072.754113042931]
[]
[null,"Scenario 2 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,30805.1,30105.1,29914.1,30176.1,28339.1,27617.1,26032.1,25823.1,24725.1,24467.3,21977]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2087.5,2087.5,2652.5,2652.5,2652.5,2620.5,2620.5,2620.5,2620.5,2620.5,2562.5,2562.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,4046.527,4546.527,4846.527,5346.527,5346.527,5746.527,6146.527,6446.527,6446.527,6446.527,6446.527,6446.527,6446.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,73512.078999999998,74895.77900000001,79118.478999999992,82881.179000000004,83754.659,84474.138999999996,85486.619000000006,86774.099000000002,87152.578999999998,87717.318999999989,87912.059000000008,88495.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36309.194532005786,35594.736924117853,36346.831808564995,36103.61476369611,38880.751342161544,40492.377188056707,41909.218583050839,42994.844267212655,43960.282768164121,45045.694814650837,47076.351851551706,49585.90971194036,49730.454113042913]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2222.6444641298999,2270.662220724269,2299.0340150035681,2325.2792471539965,2426.7953905539284,2451.3615202800429,2476.6235644273656,2502.8890273134512,2531.0884551885028,2547.6395420754134,2571.638730477941,2604.0002050762228,2659.0980008882811,2722.5144544656396,2761.4561554939642,2793.9304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,30460.1,31125.1,31705.1,32805.1,32058.1,32320.1,30123.1,30301.1,28732.1,28685.1,26507,26512,25222]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,413,413,413,413,413,413,413,355,280]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,268.69600000000003,268.69600000000003,430.50100000000003,1430.501,1430.501,1430.501,1430.501,1430.501,1430.501,1430.501,1430.501,1430.501,1430.501,1430.501,1334.9688000000001,1164.4668000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1481.4401684391273,1993.0529999999999,2759.9870000000001,3759.9870000000001,4259.9870000000001,4459.9870000000001,4959.9870000000001,4959.9870000000001,5459.9870000000001,5759.9870000000001,6059.9870000000001,6059.9870000000001,6059.9870000000001,6059.9870000000001,6059.9870000000001,6059.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,80641.679000000004,81515.159,82266.638999999996,83279.119000000006,84566.599000000002,84945.078999999998,85509.818999999989,85704.559000000008,86213.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32256.815979128281,34326.627221299874,34937.936858342247,37632.694532005786,36918.236924117853,37570.331808564995,39127.11476369611,41348.251342161544,43059.877188056707,44016.718583050839,46002.344267212655,46983.782768164136,48231.194814650866,49181.751851551729,51858.577511940355,53032.91991304289]
[]
[null,"Scenario 2 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2149.1444641298999,2197.162220724269,2225.5340150035681,2251.7792471539965,2353.2953905539284,2377.8615202800429,2403.1235644273656,2429.3890273134512,2457.5884551885028,2474.1395420754134,2498.138730477941,2530.5002050762228,2585.5980008882811,2649.0144544656396,2687.9561554939642,2720.4304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,30460.1,32025.1,32605.1,32805.1,32598.1,32860.1,31023.1,31201.1,28732.1,28685.1,26932,26512,25222]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,507,507,475,475,475,475,475,355,305]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,203.696,203.696,365.50100000000003,1365.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1437.6306,1267.1286]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1255.4933987312286,1556.0529999999999,2322.9869999999996,3322.9869999999996,3822.9869999999996,4122.9870000000001,4622.9870000000001,4622.9870000000001,5122.9870000000001,5522.9870000000001,5822.9870000000001,5822.9870000000001,5822.9870000000001,5822.9870000000001,5822.9870000000001,5822.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,80735.679000000004,81609.159,82328.638999999996,83341.119000000006,84628.599000000002,85007.078999999998,85571.818999999989,85704.559000000008,86238.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,31892.369209420372,33751.127221299874,34362.436858342247,37057.194532005786,37342.736924117853,38094.831808564995,38751.61476369611,41512.751342161544,43224.377188056707,44641.218583050839,46626.844267212655,46708.282768164136,47955.694814650866,49331.251851551729,51650.739311940357,52825.081713042891]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,32260.1,32925.1,33505.1,34605.1,33858.1,34120.1,32823.1,33001.1,30532.1,31264.1,29157,29217,28822]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,957.5,957.5,925.5,925.5,925.5,925.5,925.5,355,355]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,846.96100000000001,846.96100000000001,846.96100000000001,1146.961,1146.961,1146.961,1146.961,1146.961,1146.961,1146.961,1146.961,1146.961,806.86500000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3346.527,3346.527,3346.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81186.179000000004,82059.659,82779.138999999996,83791.619000000006,85079.099000000002,85457.578999999998,86022.318999999989,85704.559000000008,86288.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,38509.194532005786,37294.736924117853,37746.831808564995,39203.61476369611,41424.751342161544,42636.377188056707,44193.218583050839,45878.844267212655,45960.282768164121,47986.694814650837,49008.251851551729,51835.609711940371,53735.358113042894]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,30460.1,31125.1,31705.1,31905.1,31698.1,31960.1,29223.1,28501.1,26932.1,27623.1,25185.1,25880,25072]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2652.5,2652.5,3782.5,3782.5,3782.5,4880.5,4880.5,4880.5,4880.5,4880.5,4822.5,4822.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,74077.078999999998,75460.77900000001,80248.478999999992,84011.179000000004,84884.659,86734.138999999996,87746.619000000006,89034.099000000002,89412.578999999998,89977.318999999989,90172.059000000008,90755.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36209.194532005786,34994.736924117853,35446.831808564995,35603.61476369611,38364.751342161544,39576.377188056707,39693.218583050839,40478.844267212655,41460.282768164121,43445.694814650837,44136.351851551706,47598.609711940371,49425.454113042913]
[]
[null,"Scenario 3 - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,30460.1,31125.1,31705.1,31905.1,31698.1,31060.1,29223.1,28501.1,26932.1,27623.1,25626.1,25880,24172]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2652.5,2652.5,3782.5,3782.5,4347.5,4880.5,4880.5,4880.5,4880.5,4880.5,4822.5,4822.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,74077.078999999998,75460.77900000001,80248.478999999992,84011.179000000004,85449.659,86734.138999999996,87746.619000000006,89034.099000000002,89412.578999999998,89977.318999999989,90172.059000000008,90755.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36209.194532005786,34994.736924117853,35446.831808564995,35603.61476369611,38364.751342161544,38676.377188056707,39693.218583050839,40478.844267212655,41460.282768164121,43445.694814650837,44577.351851551735,47598.609711940371,48525.454113042913]
[]
[null,"Scenario 3 - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,30460.1,31125.1,31705.1,31905.1,31698.1,31960.1,30123.1,29401.1,27832.1,27623.1,26525.1,25880,25072]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2652.5,2652.5,3782.5,3782.5,3782.5,3750.5,4315.5,4315.5,4315.5,4315.5,4257.5,4257.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,74077.078999999998,75460.77900000001,80248.478999999992,84011.179000000004,84884.659,85604.138999999996,87181.619000000006,88469.099000000002,88847.578999999998,89412.318999999989,89607.059000000008,90190.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36209.194532005786,34994.736924117853,35446.831808564995,35603.61476369611,38364.751342161544,39576.377188056707,40593.218583050839,41378.844267212655,42360.282768164121,43445.694814650837,45476.351851551735,47598.609711940371,49425.454113042913]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2222.6444641298999,2270.662220724269,2299.0340150035681,2325.2792471539965,2426.7953905539284,2451.3615202800429,2476.6235644273656,2502.8890273134512,2531.0884551885028,2547.6395420754134,2571.638730477941,2604.0002050762228,2659.0980008882811,2722.5144544656396,2761.4561554939642,2793.9304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,32260.1,32925.1,33505.1,34605.1,33858.1,34120.1,32823.1,33001.1,30532.1,31264.1,29157,29217,28822]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,957.5,957.5,925.5,925.5,925.5,925.5,925.5,355,355]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,268.69600000000003,268.69600000000003,430.50100000000003,1030.501,1030.501,1030.501,1330.501,1330.501,1330.501,1330.501,1330.501,1330.501,1330.501,1330.501,1234.9688000000001,1064.4668000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1481.4401684391273,1993.0529999999999,2759.9870000000001,3159.9870000000001,3159.9870000000001,3159.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81186.179000000004,82059.659,82779.138999999996,83791.619000000006,85079.099000000002,85457.578999999998,86022.318999999989,85704.559000000008,86288.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32256.815979128281,34326.627221299874,34937.936858342247,38432.694532005786,37218.236924117853,37670.331808564995,39127.11476369611,41348.251342161544,42559.877188056707,44116.718583050839,45802.344267212655,45883.782768164121,47910.194814650866,48931.7518515517,51663.577511940355,53732.91991304289]
[]
[null,"Scenario 3 - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2149.1444641298999,2197.162220724269,2225.5340150035681,2251.7792471539965,2353.2953905539284,2377.8615202800429,2403.1235644273656,2429.3890273134512,2457.5884551885028,2474.1395420754134,2498.138730477941,2530.5002050762228,2585.5980008882811,2649.0144544656396,2687.9561554939642,2720.4304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,31360.1,32925.1,33505.1,34605.1,33858.1,34120.1,32823.1,33001.1,30532.1,31263.1,29157,29212,28822]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,957.5,957.5,925.5,925.5,925.5,925.5,925.5,355,355]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,203.696,203.696,365.50100000000003,1165.501,1165.501,1165.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1437.6306,1267.1286]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1255.4933987312286,1556.0529999999999,2322.9869999999996,2922.9869999999996,2922.9869999999996,2922.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81186.179000000004,82059.659,82779.138999999996,83791.619000000006,85079.099000000002,85457.578999999998,86022.318999999989,85704.559000000008,86288.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,31892.369209420372,33751.127221299874,34362.436858342247,37357.194532005786,37042.736924117853,37494.831808564995,38951.61476369611,41172.751342161544,42384.377188056707,43941.218583050839,45626.844267212655,45708.282768164121,47733.694814650866,48756.2518515517,51550.739311940357,53625.081713042891]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,32260.1,32925.1,33505.1,34605.1,33858.1,34120.1,32823.1,33001.1,30532.1,31264.1,29157,29217,28822]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,957.5,957.5,925.5,925.5,925.5,925.5,925.5,355,355]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,846.96100000000001,846.96100000000001,846.96100000000001,1146.961,1146.961,1146.961,1146.961,1146.961,1146.961,1146.961,1146.961,1146.961,806.86500000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3346.527,3346.527,3346.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81186.179000000004,82059.659,82779.138999999996,83791.619000000006,85079.099000000002,85457.578999999998,86022.318999999989,85704.559000000008,86288.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,38509.194532005786,37294.736924117853,37746.831808564995,39203.61476369611,41424.751342161544,42636.377188056707,44193.218583050839,45878.844267212655,45960.282768164121,47986.694814650837,49008.251851551729,51835.609711940371,53735.358113042894]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,30460.1,31125.1,31705.1,31905.1,31698.1,31960.1,29223.1,28501.1,26932.1,27623.1,25185.1,25880,25072]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2652.5,2652.5,3782.5,3782.5,3782.5,4880.5,4880.5,4880.5,4880.5,4880.5,4822.5,4822.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,74077.078999999998,75460.77900000001,80248.478999999992,84011.179000000004,84884.659,86734.138999999996,87746.619000000006,89034.099000000002,89412.578999999998,89977.318999999989,90172.059000000008,90755.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36209.194532005786,34994.736924117853,35446.831808564995,35603.61476369611,38364.751342161544,39576.377188056707,39693.218583050839,40478.844267212655,41460.282768164121,43445.694814650837,44136.351851551706,47598.609711940371,49425.454113042913]
[]
[null,"Scenario 3 - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,30460.1,31125.1,31705.1,31905.1,31698.1,31060.1,29223.1,28501.1,26932.1,27623.1,25626.1,25880,24172]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2652.5,2652.5,3782.5,3782.5,4347.5,4880.5,4880.5,4880.5,4880.5,4880.5,4822.5,4822.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,74077.078999999998,75460.77900000001,80248.478999999992,84011.179000000004,85449.659,86734.138999999996,87746.619000000006,89034.099000000002,89412.578999999998,89977.318999999989,90172.059000000008,90755.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36209.194532005786,34994.736924117853,35446.831808564995,35603.61476369611,38364.751342161544,38676.377188056707,39693.218583050839,40478.844267212655,41460.282768164121,43445.694814650837,44577.351851551735,47598.609711940371,48525.454113042913]
[]
[null,"Scenario 3 - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,30460.1,31125.1,31705.1,31905.1,31698.1,31960.1,30123.1,29401.1,27832.1,27623.1,26525.1,25880,25072]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2652.5,2652.5,3782.5,3782.5,3782.5,3750.5,4315.5,4315.5,4315.5,4315.5,4257.5,4257.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,74077.078999999998,75460.77900000001,80248.478999999992,84011.179000000004,84884.659,85604.138999999996,87181.619000000006,88469.099000000002,88847.578999999998,89412.318999999989,89607.059000000008,90190.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36209.194532005786,34994.736924117853,35446.831808564995,35603.61476369611,38364.751342161544,39576.377188056707,40593.218583050839,41378.844267212655,42360.282768164121,43445.694814650837,45476.351851551735,47598.609711940371,49425.454113042913]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2222.6444641298999,2270.662220724269,2299.0340150035681,2325.2792471539965,2426.7953905539284,2451.3615202800429,2476.6235644273656,2502.8890273134512,2531.0884551885028,2547.6395420754134,2571.638730477941,2604.0002050762228,2659.0980008882811,2722.5144544656396,2761.4561554939642,2793.9304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,32260.1,32925.1,33505.1,34605.1,33858.1,34120.1,32823.1,33001.1,30532.1,31264.1,29157,29217,28822]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,957.5,957.5,925.5,925.5,925.5,925.5,925.5,355,355]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,268.69600000000003,268.69600000000003,430.50100000000003,1030.501,1030.501,1030.501,1330.501,1330.501,1330.501,1330.501,1330.501,1330.501,1330.501,1330.501,1234.9688000000001,1064.4668000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1481.4401684391273,1993.0529999999999,2759.9870000000001,3159.9870000000001,3159.9870000000001,3159.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001,3259.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81186.179000000004,82059.659,82779.138999999996,83791.619000000006,85079.099000000002,85457.578999999998,86022.318999999989,85704.559000000008,86288.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32256.815979128281,34326.627221299874,34937.936858342247,38432.694532005786,37218.236924117853,37670.331808564995,39127.11476369611,41348.251342161544,42559.877188056707,44116.718583050839,45802.344267212655,45883.782768164121,47910.194814650866,48931.7518515517,51663.577511940355,53732.91991304289]
[]
[null,"Scenario 3 - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2149.1444641298999,2197.162220724269,2225.5340150035681,2251.7792471539965,2353.2953905539284,2377.8615202800429,2403.1235644273656,2429.3890273134512,2457.5884551885028,2474.1395420754134,2498.138730477941,2530.5002050762228,2585.5980008882811,2649.0144544656396,2687.9561554939642,2720.4304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,31360.1,32925.1,33505.1,34605.1,33858.1,34120.1,32823.1,33001.1,30532.1,31263.1,29157,29212,28822]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,957.5,957.5,925.5,925.5,925.5,925.5,925.5,355,355]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,203.696,203.696,365.50100000000003,1165.501,1165.501,1165.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1437.6306,1267.1286]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1255.4933987312286,1556.0529999999999,2322.9869999999996,2922.9869999999996,2922.9869999999996,2922.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996,3022.9869999999996]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81186.179000000004,82059.659,82779.138999999996,83791.619000000006,85079.099000000002,85457.578999999998,86022.318999999989,85704.559000000008,86288.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,31892.369209420372,33751.127221299874,34362.436858342247,37357.194532005786,37042.736924117853,37494.831808564995,38951.61476369611,41172.751342161544,42384.377188056707,43941.218583050839,45626.844267212655,45708.282768164121,47733.694814650866,48756.2518515517,51550.739311940357,53625.081713042891]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,31360.1,32025.1,33505.1,33705.1,33498.1,33760.1,31923.1,32101.1,30532.1,30948.799999999999,28732,29217,27922.000000000004]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,957.5,957.5,925.5,925.5,925.5,925.5,925.5,355,355]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,846.96100000000001,846.96100000000001,846.96100000000001,946.96100000000001,946.96100000000001,946.96100000000001,1046.961,1146.961,1146.961,1146.961,1146.961,983.76700000000005,806.86500000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3646.527,3746.527,3746.527,3946.527,3946.527,3946.527,4046.527,4046.527,4046.527,4046.527,4046.527,4046.527,4046.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81186.179000000004,82059.659,82779.138999999996,83791.619000000006,85079.099000000002,85457.578999999998,86022.318999999989,85704.559000000008,86288.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,37909.194532005786,36794.736924117853,38146.831808564995,38603.61476369611,41364.751342161544,42576.377188056707,43793.218583050839,45578.844267212655,46560.282768164107,48271.394814650848,49183.251851551729,52272.415711940354,53435.358113042923]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,30460.1,31125.1,31705.1,31905.1,31698.1,31060.1,29223.1,28501.1,26932.1,27623.1,26065.1,25448,24172]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2652.5,2652.5,3782.5,3782.5,4347.5,4880.5,4880.5,4880.5,4880.5,4880.5,4822.5,4822.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,74077.078999999998,75460.77900000001,80248.478999999992,84011.179000000004,85449.659,86734.138999999996,87746.619000000006,89034.099000000002,89412.578999999998,89977.318999999989,90172.059000000008,90755.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36209.194532005786,34994.736924117853,35446.831808564995,35603.61476369611,38364.751342161544,38676.377188056707,39693.218583050839,40478.844267212655,41460.282768164121,43445.694814650837,45016.351851551735,47166.609711940371,48525.454113042913]
[]
[null,"Generator Residual - no phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,30805.1,31005.1,30798.1,31060.1,28323.1,27601.1,26032.1,26723.1,25165.1,24467.3,22877]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,3217.5,3217.5,4347.5,4347.5,4347.5,5445.5,5445.5,5445.5,5445.5,5445.5,5387.5,5387.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,74642.078999999998,76025.77900000001,80813.478999999992,84576.179000000004,85449.659,87299.138999999996,88311.619000000006,89599.099000000002,89977.578999999998,90542.318999999989,90737.059000000008,91320.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,35509.194532005786,34294.736924117853,34746.831808564995,34903.61476369611,37664.751342161544,38876.377188056707,38993.218583050839,39778.844267212655,40760.282768164121,42745.694814650837,44316.351851551735,46385.909711940389,47430.454113042913]
[]
[null,"Generator Residual - no phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,30805.1,31005.1,30798.1,31060.1,28323.1,28501.1,26032.1,26723.1,25186.1,24072.3,23827]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2652.5,3217.5,3217.5,4347.5,4347.5,4347.5,4880.5,5445.5,5445.5,5445.5,5445.5,5387.5,4875]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3346.527,3346.527,3346.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,70270.379000000001,74642.078999999998,76025.77900000001,80813.478999999992,84576.179000000004,85449.659,86734.138999999996,88311.619000000006,89599.099000000002,89977.578999999998,90542.318999999989,90737.059000000008,90808.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,35609.194532005786,34394.736924117853,34846.831808564995,35103.61476369611,37864.751342161544,39076.377188056707,39193.218583050839,40878.844267212655,40960.282768164121,42945.694814650837,44537.351851551735,46190.909711940389,48580.454113042913]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2222.6444641298999,2270.662220724269,2299.0340150035681,2325.2792471539965,2426.7953905539284,2451.3615202800429,2476.6235644273656,2502.8890273134512,2531.0884551885028,2547.6395420754134,2571.638730477941,2604.0002050762228,2659.0980008882811,2722.5144544656396,2761.4561554939642,2793.9304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,31360.1,32025.1,33505.1,34605.1,33858.1,34120.1,31923.1,32101.1,30532.1,31264.1,28307,28317,27922]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,957.5,957.5,925.5,925.5,925.5,925.5,925.5,355,355]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,268.69600000000003,268.69600000000003,430.50100000000003,930.50099999999998,930.50099999999998,930.50099999999998,1030.501,1030.501,1030.501,1030.501,1230.501,1230.501,1230.501,1230.501,1134.9688000000001,964.46680000000015]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1481.4401684391273,1993.0529999999999,2759.9870000000001,3559.9870000000001,3659.9870000000001,3659.9870000000001,3859.9870000000001,3859.9870000000001,3959.9870000000001,3959.9870000000001,3959.9870000000001,3959.9870000000001,3959.9870000000001,3959.9870000000001,3959.9870000000001,3959.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81186.179000000004,82059.659,82779.138999999996,83791.619000000006,85079.099000000002,85457.578999999998,86022.318999999989,85704.559000000008,86288.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32256.815979128281,34326.627221299874,34937.936858342247,37832.694532005786,36718.236924117853,38070.331808564995,39427.11476369611,41648.251342161544,42959.877188056707,43616.718583050839,45502.344267212655,46483.782768164136,48510.194814650866,48681.751851551729,51363.577511940355,53432.91991304289]
[]
[null,"Generator Residual - no phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2149.1444641298999,2197.162220724269,2225.5340150035681,2251.7792471539965,2353.2953905539284,2377.8615202800429,2403.1235644273656,2429.3890273134512,2457.5884551885028,2474.1395420754134,2498.138730477941,2530.5002050762228,2585.5980008882811,2649.0144544656396,2687.9561554939642,2720.4304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,30460.1,32025.1,32605.1,32805.1,32598.1,32860.1,31023.1,31201.1,28732.1,28685.1,26932,26512,25222]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,507,507,475,475,475,475,475,355,305]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,203.696,203.696,365.50100000000003,1365.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1465.501,1437.6306,1267.1286]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1255.4933987312286,1556.0529999999999,2322.9869999999996,3322.9869999999996,3822.9869999999996,4122.9870000000001,4622.9870000000001,4622.9870000000001,5122.9870000000001,5522.9870000000001,5822.9870000000001,5822.9870000000001,5822.9870000000001,5822.9870000000001,5822.9870000000001,5822.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,80735.679000000004,81609.159,82328.638999999996,83341.119000000006,84628.599000000002,85007.078999999998,85571.818999999989,85704.559000000008,86238.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,31892.369209420372,33751.127221299874,34362.436858342247,37057.194532005786,37342.736924117853,38094.831808564995,38751.61476369611,41512.751342161544,43224.377188056707,44641.218583050839,46626.844267212655,46708.282768164136,47955.694814650866,49331.251851551729,51650.739311940357,52825.081713042891]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,31360.1,32025.1,33505.1,34605.1,33858.1,34120.1,31923.1,32101.1,30532.1,30046.1,28307,28317,27922]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,957.5,957.5,925.5,925.5,925.5,925.5,925.5,355,355]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,846.96100000000001,846.96100000000001,846.96100000000001,1046.961,1046.961,1046.961,1046.961,1246.961,1246.961,1246.961,1246.961,1083.7670000000001,906.86500000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3646.527,3746.527,3746.527,3946.527,3946.527,3946.527,3946.527,3946.527,3946.527,3946.527,3946.527,3946.527,3946.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81186.179000000004,82059.659,82779.138999999996,83791.619000000006,85079.099000000002,85457.578999999998,86022.318999999989,85704.559000000008,86288.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,37909.194532005786,36794.736924117853,38146.831808564995,39603.61476369611,41824.751342161544,43036.377188056707,43693.218583050839,45578.844267212655,46560.282768164107,47368.694814650837,48758.2518515517,51372.415711940354,53435.358113042894]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,30460.1,31125.1,31705.1,31905.1,31698.1,31060.1,29223.1,28501.1,26932.1,27623.1,26065.1,25448,24172]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,2652.5,2652.5,3782.5,3782.5,4347.5,4880.5,4880.5,4880.5,4880.5,4880.5,4822.5,4822.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527,3046.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,74077.078999999998,75460.77900000001,80248.478999999992,84011.179000000004,85449.659,86734.138999999996,87746.619000000006,89034.099000000002,89412.578999999998,89977.318999999989,90172.059000000008,90755.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,36209.194532005786,34994.736924117853,35446.831808564995,35603.61476369611,38364.751342161544,38676.377188056707,39693.218583050839,40478.844267212655,41460.282768164121,43445.694814650837,45016.351851551735,47166.609711940371,48525.454113042913]
[]
[null,"Generator Residual - with phasing - 5% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,30805.1,31005.1,30798.1,31060.1,28323.1,27601.1,26032.1,26723.1,25165.1,24467.3,22877]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2087.5,3217.5,3217.5,4347.5,4347.5,4347.5,5445.5,5445.5,5445.5,5445.5,5445.5,5387.5,5387.5]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527,3246.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,69705.379000000001,74642.078999999998,76025.77900000001,80813.478999999992,84576.179000000004,85449.659,87299.138999999996,88311.619000000006,89599.099000000002,89977.578999999998,90542.318999999989,90737.059000000008,91320.798999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,35509.194532005786,34294.736924117853,34746.831808564995,34903.61476369611,37664.751342161544,38876.377188056707,38993.218583050839,39778.844267212655,40760.282768164121,42745.694814650837,44316.351851551735,46385.909711940389,47430.454113042913]
[]
[null,"Generator Residual - with phasing - 10% efficiency adder - BEIS Medium - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,29560.1,30225.1,30805.1,31005.1,30798.1,31060.1,28323.1,28501.1,26032.1,26723.1,25186.1,24072.3,23827]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,2652.5,3217.5,3217.5,4347.5,4347.5,4347.5,4880.5,5445.5,5445.5,5445.5,5445.5,5387.5,4875]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001,646.96100000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3346.527,3346.527,3346.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527,3446.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,70270.379000000001,74642.078999999998,76025.77900000001,80813.478999999992,84576.179000000004,85449.659,86734.138999999996,88311.619000000006,89599.099000000002,89977.578999999998,90542.318999999989,90737.059000000008,90808.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,35609.194532005786,34394.736924117853,34846.831808564995,35103.61476369611,37864.751342161544,39076.377188056707,39193.218583050839,40878.844267212655,40960.282768164121,42945.694814650837,44537.351851551735,46190.909711940389,48580.454113042913]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - Low dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2222.6444641298999,2270.662220724269,2299.0340150035681,2325.2792471539965,2426.7953905539284,2451.3615202800429,2476.6235644273656,2502.8890273134512,2531.0884551885028,2547.6395420754134,2571.638730477941,2604.0002050762228,2659.0980008882811,2722.5144544656396,2761.4561554939642,2793.9304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,31360.1,32025.1,33505.1,33705.1,33498.1,33760.1,32823.1,32101.1,30532.1,30597,28732,28312,27922.000000000004]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,957.5,957.5,925.5,925.5,925.5,925.5,925.5,355,355]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,268.69600000000003,268.69600000000003,430.50100000000003,930.50099999999998,930.50099999999998,930.50099999999998,1030.501,1030.501,1030.501,1130.501,1130.501,1130.501,1130.501,1130.501,1034.9688000000001,864.46680000000015]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1481.4401684391273,1993.0529999999999,2759.9870000000001,3559.9870000000001,3659.9870000000001,3659.9870000000001,3759.9870000000001,3759.9870000000001,3859.9870000000001,3959.9870000000001,3959.9870000000001,3959.9870000000001,3959.9870000000001,3959.9870000000001,3959.9870000000001,3959.9870000000001]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81186.179000000004,82059.659,82779.138999999996,83791.619000000006,85079.099000000002,85457.578999999998,86022.318999999989,85704.559000000008,86288.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32256.815979128281,34326.627221299874,34937.936858342247,37832.694532005786,36718.236924117853,38070.331808564995,38427.11476369611,41188.251342161544,42499.877188056707,44616.718583050839,45402.344267212655,46383.782768164136,47743.09481465086,49006.751851551729,51258.577511940355,53332.919913042919]
[]
[null,"Generator Residual - with phasing - 0% efficiency adder - BEIS Low - High dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2149.1444641298999,2197.162220724269,2225.5340150035681,2251.7792471539965,2353.2953905539284,2377.8615202800429,2403.1235644273656,2429.3890273134512,2457.5884551885028,2474.1395420754134,2498.138730477941,2530.5002050762228,2585.5980008882811,2649.0144544656396,2687.9561554939642,2720.4304535931046]
[null,"CCGT",31360.1,30768.1,30765.1,30765.1,29666.1,31360.1,32025.1,33505.1,34605.1,33858.1,34120.1,31923.1,32101.1,30532.1,31263.1,28732,28312,27922]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,957.5,957.5,925.5,925.5,925.5,925.5,925.5,355,355]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,203.696,203.696,365.50100000000003,1165.501,1165.501,1165.501,1265.501,1265.501,1265.501,1265.501,1365.501,1365.501,1365.501,1365.501,1337.6306,1167.1286]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1255.4933987312286,1556.0529999999999,2322.9869999999996,3222.9869999999996,3322.9869999999996,3322.9869999999996,3522.9869999999996,3522.9869999999996,3622.9869999999996,3622.9869999999996,3722.9869999999996,3722.9869999999996,3722.9869999999996,3722.9869999999996,3722.9869999999996,3722.9869999999996]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81186.179000000004,82059.659,82779.138999999996,83791.619000000006,85079.099000000002,85457.578999999998,86022.318999999989,85704.559000000008,86288.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,31892.369209420372,33751.127221299874,34362.436858342247,37657.194532005786,36542.736924117853,37894.831808564995,39251.61476369611,41472.751342161544,42784.377188056707,43441.218583050839,45326.844267212655,46308.282768164136,48333.694814650866,48931.2518515517,51250.739311940357,53325.081713042891]
[]
[null,"GSP £5 - no phasing - 0% efficiency adder - BEIS Low - No dropouts"]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Storage",2744,2944.0017510871562,2944.0154437470583,2994.0426481667278,3064.140438907662,3064.3774291120103,3064.8633751214111,3065.7582909058256,3067.2836800349,3249.7344454028625,3253.0638170461757,3257.4508033430261,3413.088991827422,3570.1862762820451,3579.4632930792568,3590.9487388965772,4716.6556764278675,4732.5815848126012]
[null,"Biomass",2532.8706999999999,2532.8706999999999,2532.8706999999999,2922.8706999999999,2922.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3207.8706999999999,3013.8706999999999,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2978.6507000000001,2937.0506999999998]
[null,"CHP",5576.9956774244147,5755.3764805610572,5922.2300213803965,5990.3186327978565,6143.3175415222213,6217.2268557256011,6285.2629159423795,6326.8406936655165,6377.5821682548749,6224.2496702342842,6136.7796191716689,6168.9729097090822,6199.4650278953304,4877.630473811214,4945.0939881695203,4976.4409393673723,5010.8311851232511,5051.2520602383784]
[null,"Coal",13975,14183,11015,9560,7076,1926,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hydro and marine",1640.2457283806129,1646.5906059676693,1652.7990079801586,1659.367865633825,1676.4938932822913,1692.2735615989006,1707.9030658711376,1723.3782881987843,2083.6947519999999,2119.8475666869945,2210.8313595978761,2378.64019114039,2504.2674474135183,2558.7057019790036,2582.9465343473498,3146.980286,3670.7957232210779,4184.3795552064203]
[null,"Interconnectors",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755]
[null,"Nuclear",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356]
[null,"Wind",14654.602810417287,16089.565134315064,18357.191023451618,19138.009520088875,19962.799029757931,21648.867588420457,24593.357484168751,25992.817339512796,29220.816679055886,32350.419902308335,34113.792909400247,34948.103851360014,35588.523832775885,37677.227577218146,38307.790866886004,38862.333945255064,39449.356962079975,40035.856559028543]
[null,"Solar",11933.620348183096,13364.193215191597,14106.308150000006,14412.985633888307,14875.872239868588,15383.090149994829,16048.174992460241,16733.995976002043,17693.634219923086,18803.331030215631,20031.021327652245,21375.091585422921,22634.240536822595,23607.39283379749,24493.642431280423,25292.21378756706,26002.434309594231,26673.714200163875]
[null,"Other Renewable",2139.9068845852635,2217.4780506657808,2296.1444641298999,2344.162220724269,2372.5340150035681,2398.7792471539965,2500.2953905539284,2524.8615202800429,2550.1235644273656,2576.3890273134512,2604.5884551885028,2621.1395420754134,2645.138730477941,2677.5002050762228,2732.5980008882811,2796.0144544656396,2834.9561554939642,2867.4304535931046]
[null,"CCGT",31360.1,30768.1,30365.1,30365.1,29666.1,31360.1,32925.1,33505.1,34605.1,33033.1,33295.1,31923.1,32101.1,30532.1,31264.1,28732,29217,27922]
[null,"OCGT",1302.5,1302.5,1303.5,1303.5,1042.5,957.5,957.5,957.5,957.5,957.5,957.5,925.5,925.5,925.5,925.5,925.5,355,355]
[null,"Recip Engine - Diesel",149.39400000000001,333.69600000000003,485.15600000000001,485.15600000000001,646.96100000000001,846.96100000000001,846.96100000000001,846.96100000000001,946.96100000000001,946.96100000000001,1046.961,1046.961,1246.961,1246.961,1246.961,1246.961,1083.7670000000001,906.86500000000001]
[null,"Recip Engine - Gas",527.22400000000005,933.72400000000005,1629.5929999999998,2279.5929999999998,3046.527,3646.527,3646.527,3646.527,3746.527,3746.527,3846.527,3846.527,3846.527,3846.527,3846.527,3846.527,3846.527,3846.527]
[]
[null,"Year","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34"]
[null,"Transmission capacity",75227.978999999992,74453.978999999992,73449.978999999992,72086.978999999992,70116.679000000004,68575.379000000001,72382.078999999998,73765.77900000001,77423.478999999992,81186.179000000004,82059.659,82779.138999999996,83791.619000000006,85079.099000000002,85457.578999999998,86022.318999999989,85704.559000000008,86288.298999999999]
[null,"Distribution capacity",26443.481148990671,30752.116937788334,32294.928810689147,34503.127221299874,35514.436858342247,37909.194532005786,37594.736924117853,38046.831808564995,39303.61476369611,40699.751342161544,42111.377188056707,43593.218583050839,45478.844267212655,46460.282768164107,48486.694814650837,49083.251851551729,52172.415711940354,53335.358113042894]

{"sheet":"AnnexB","index":15,"n_rows":22,"n_cols":21,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Fuel prices (NG base case, FES 2016)"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Coal ($/tonne)",54.88,59.57,61.78,63.41,65.75,66.819999999999993,67.989999999999995,68.39,69.540000000000006,70.16,70.44,70.06,70.66,71.64,72.540000000000006,73.239999999999995,73.64,74.02,74.36]
[null,"Gas (£/therm)",0.40910000000000002,0.41959999999999997,0.4299,0.442,0.45400000000000001,0.46760000000000002,0.48630000000000001,0.50019999999999998,0.51359999999999995,0.52980000000000005,0.54769999999999996,0.55620000000000003,0.56010000000000004,0.56630000000000003,0.56730000000000003,0.56869999999999998,0.56989999999999996,0.57150000000000001,0.57399999999999995]
[null,"UK Carbon (£/tonne)",24.53,25.24,25.43,25.8,25.89,25.97,26.22,26.48,26.93,28.02,28.64,29.55,30.54,31.45,32.25,33.049999999999997,33.86,34.76,35.46]
[null,"Brent Oil ($/bbl)",57.72,64.83,73.349999999999994,77.87,79.88,81.39,82.89,83.9,85.4,86.91,88.91,90.92,92.02,92.93,93.43,93.93,94.69,95.44,96.19]
[]
[null,"Non-CM Installed Capacity (NG \"Slow Progression\", FES 2016)"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Offshore Wind (MW)",4871.3999999999996,5471,6830,7490,8227,9812,11876,12620,15150,17132,18432,19182,19682,21682,22182,22682,23182,23682,24182]
[null,"Onshore Wind (MW)",9783.2028104172878,10618,11527,11648,11735,11836,12717,13373,14071,15218,15681,15766,15906,15995,16125,16180,16267,16354,16436]
[null,"Solar (MW)",11934,13364,14106,14413,14876,15383,16048,16734,17694,18803,20031,21375,22634,23607,24494,25292,26002,26674,27456]
[null,"Nuclear (MW)",8985,8985,8985,8985,8985,8985,8038,7126,4715,4715,3512,4912,3832,5686,5686,7356,7356,7356,7356]
[null,"Interconnection (MW)",4150,4150,4150,4150,4150,5150,6155,6155,7555,9955,9955,9955,11355,11355,11355,11355,11355,12755,13955]
[]
[null,"Demand (NG \"Slow Progression\", FES 2016)"]
[]
[null,"Year",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Demand (TWh)",330.18200000000002,327.79599999999999,326.69900000000001,325.351,323.78500000000003,322.197,320.16199999999998,319.74900000000002,319.46300000000002,319.09800000000001,318.60599999999999,318.19299999999998,318.19200000000001,318.30700000000002,318.49400000000003,319.27800000000002,320.47300000000001,321.64999999999998,322.62599999999998]