Mr. Fergal Mulligan:

There is a significant through-up in years four, six and eight when the estimated costs are divvied up. The simple context of how to arrive at a subsidy is that, over 25 years, all the bidders are in our own internal analysis which has gone on for several years and comprises multiple huge databases and spreadsheets that put together a big body of costs and commercial stuff-----