2009/10      
                                                                          
Settlement                                                                     (£m) 
                                                                         
(1) Assumed start of 2004/2005 debt                                       197.122725
(2) Assumed 2004/2005 debt repayment                                        7.884909
      (= 4% of line 1)
(3) Estimated 2004/2005 Supported Capital Expenditure (Revenue)            18.627087
(4) Assumed end 2004/2005 (start 2005/2006) debt                          207.864903
      (= line 1 - line 2 + line 3)
(5) Assumed 2005/2006 debt repayment                                        8.314596
      (= 4% of line 4)
(6) Estimated 2005/2006 Supported Capital Expenditure (Revenue)            11.827853
(7) Assumed end 2005/2006 (start 2006/2007) debt                          211.378160
      (= line 4 - line 5 + line 6)
(8) Assumed 2006/2007 debt repayment                                        8.455126
      (= 4% of line 7)
(9) Estimated 2006/2007 Supported Capital Expenditure (Revenue)            12.414690
(10) Assumed end 2006/2007 (start 2007/2008) debt                         215.337723
      (= line 7 - line 8 + line 9)
(11) Assumed 2007/2008 debt repayment                                       8.613509
      (= 4% of line 10)
(12) Estimated 2007/2008 Supported Capital Expenditure (Revenue)           10.071863
(13) Assumed end 2007/2008 (start 2008/2009) debt                         216.796078
      (= line 10 - line 11 + line 12)
(14) Assumed 2008/2009 debt repayment                                       8.671843
      (= 4% of line 13)
(15) Estimated 2008/2009 Supported Capital Expenditure (Revenue)            7.150338
(16) Assumed end 2008/2009 (start 2009/2010) debt                         215.274572
      (= line 13 - line 14 + line 15)
(17) Assumed 2009/2010 debt repayment                                       8.610983
      (= 4% of line 16)
(18) Estimated 2009/2010 Supported Capital Expenditure (Revenue)            7.700990
(19) Assumed end 2009/2010 (start 2010/2011) debt                         214.364580
      (= line 16 - line 17 + line 18)


(20) Assumed mid-2009/2010 debt                                           214.819576
      (= line 16 / 2 + line 19 / 2)

(21) Assumed 2009/2010 interest charges                                    11.600257
      (= 5.4% of line 20)

(22) Assumed 2009/2010 debt repayment & interest charges                   20.211240 
      (= line 17 + line 21)

(23) Capital Financing scaling factor                                   0.16188458389379
(24) Capital Financing RNF                                              0.00032718881779
      (= line 22 x line 23/ 10,000,000,000)

LGF-FGD - May 2008. Contact: Tom Joss on Thomas.Joss@communities.gsi.gov.uk.

(C) Crown Copyright May 2008. This document, or extracts from this document, may not
be reproduced without permission