The non domestic rates income (NDRI) shown in the 2013-14 draft budget is our best estimate of what will be collected in 2013-14 taking into account the normal inflationary increase associated with matching the English poundage, business growth, the differing impact of appeals in each year, prior year adjustments and income from the public health supplement...