£(m)
                                                                          
 
(1)  Assumed start of 1990/91 debt                                    9.382698 
(2)  Assumed 1990/91 debt repayment                                   0.375308 
      (= 4% of line 1)
(3)  Actual 1990/91 Credit Approvals                                  0.093000 
(4)  Assumed end 1990/91 (start 1991/92) debt                         9.100390 
      (= line 1 - line 2 + line 3)
(5)  Assumed 1991/92 debt repayment                                   0.364016
      (= 4% of line 4)
(6)  Estimated 1991/92 Credit Approvals                               0.378000
(7)  Assumed end 1991/92 (start 1992/93) debt                         9.114375
      (= line 4 - line 5 + line 6)
(8)  Assumed 1992/93 debt repayment                                   0.364575
      (= 4% of line 7)
(9)  Estimated 1992/93 Credit Approvals                               0.536000
(10) Assumed end 1992/93 debt                                         9.285800
      (= line 7 - line 8 + line 9)
(11) Assumed Further Education Debt                                   0.000000
(12) Assumed start 1993/94 debt after FE debt adjustment              9.285800
      (= line 10 - line 11)
(13) Assumed 1993/94 debt repayment                                   0.371432
      (= 4% of line 12)
(14) Estimated 1993/94 Credit Approvals                               0.082000
(15) Assumed end 1993/94 (start 1994/95) debt                         8.996368
      (= line 12 - line 13 + line 14)
(16) Assumed 1994/95 debt repayment                                   0.359855
      (= 4% of line 15)
(17) Estimated 1994/95 Credit Approvals                               0.114000
(18) Assumed end 1994/95 (start 1995/96) debt                         8.750513
      (= line 15 - line 16 + line 17)
(19) Assumed 1995/96 debt repayment                                   0.350021
      (= 4% of line 18)
(20) Estimated 1995/96 Credit Approvals                               0.253000
(21) Assumed end 1995/96 (start 1996/97) debt                         8.653493
      (= line 18 - line 19 + line 20)
(22) Assumed 1996/97 debt repayment                                   0.346140
      (= 4% of line 21)
(23) Estimated 1996/97 Credit Approvals                               0.115000
(24) Assumed end 1996/97 (start 1997/98) debt                         8.422353
      (= line 21 - line 22 + line 23)
(25) Assumed 1997/98 debt repayment                                   0.336894
      (= 4% of line 24)
(26) Estimated 1997/98 Credit Approvals                               0.288000
(27) Assumed end 1997/98 (start 1998/99) debt                         8.373459
      (= line 24 - line 25 + line 26)
(28) Assumed 1998/99 debt repayment                                   0.334938
      (= 4% of line 27)
(29) Estimated 1998/99 Credit Approvals                               0.020000
(30) Assumed end 1998/99 (start 1999/2000) debt                       8.058520
      (= line 27 - line 28 + line 29)
(31) Assumed 1999/2000 debt repayment                                 0.322341
      (= 4% of line 30)
(32) Estimated 1999/2000 Credit Approvals                             0.020000
(33) Assumed end 1999/2000 (start 2000/2001) debt                     7.756180
      (= line 30 - line 31 + line 32)
(34) Assumed 2000/2001 debt repayment                                 0.310247
      (= 4% of line 33)
(35) Estimated 2000/2001 Credit Approvals                             0.722000
(36) Assumed end 2000/2001 (start 2001/2002) debt                     8.167932
      (= line 33 - line 34 + line 35)
(37) Assumed 2001/2002 debt repayment                                 0.326717
      (= 4% of line 36)
(38) Estimated 2001/2002 Credit Approvals                             0.000000
(39) Assumed end 2001/2002 (start 2002/2003) debt                     7.841215
      (= line 36 - line 37 + line 38)
(40) Assumed 2002/2003 debt repayment                                 0.313649
      (= 4% of line 39)
(41) Estimated 2002/2003 Credit Approvals                             0.383000
(42) Assumed end 2002/2003 (start 2003/2004) debt                     7.910566
      (= line 39 - line 40 + line 41)
(43) Assumed 2003/2004 debt repayment                                 0.316423
      (= 4% of line 42)
(44) Estimated 2003/2004 Credit Approvals                             0.049000
(45) Assumed end 2003/2004 (start 2004/2005) debt                     7.643144
      (= line 42 - line 43 + line 44)

LGF-FGD - December 2010. Contact: Tom Joss on Thomas.Joss@communities.gsi.gov.uk.

(C) Crown Copyright December 2010. This document, or extracts from this document, may not
be reproduced without permission