The Price index and cost assessment model (the model) calculates the wholesale electricity, network and environment regulation costs faced by retailers for 2021-22 for each area and customer type. We have provided the model for stakeholders interested in understanding how we have applied these inputs to calculate the DMO price. The information contained in the model is also set out in the DMO 2021-22 Final Determination.