Hi All
If its a problem with what the the Rate Peg Increase (general variation) you can enter whatever percentage you like in cell G6 of the Calculation sheet and this will then calculate correctly and supersede what is in cell F14 on the Schedule 3 sheet.
Hope this helps
Robert