{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Cover","Conceptual model","F_Inputs","Inp_PR24","InpT","InpC","Eff","DR","OR","DSDC","TPSR","DSR","TPC","CAPEX_OPEX_split","Cost_chall","Summaries_PR24","Rev_chall","DR_TOTEX","TP_TOTEX","Summaries_PR24_PC","Reasonableness_PC","Output_Agg","F_Outputs","Dictionary","Time","Check"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":17863,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":{"$error":"#VALUE!"}}]
[]
[null,"PR24 Developer services, diversions and third party services model (excludes South West Water)"]
[]
[null,"Model code:","PR24CA15"]
[null,"Version number:",5]
[null,"File name:",{"$f":" MID(CELL(\"filename\"), FIND(\"[\", CELL(\"filename\"), 1) + 1, FIND(\"]\", CELL(\"filename\"), 1) - FIND(\"[\", CELL(\"filename\"), 1) - 1)","v":{"$error":"#VALUE!"}}]
[null,"Date:","2024-12-19"]
[]
[null,"For enquiries please contact:","PR24@ofwat.gov.uk"]
[null,null,null,null,null,"      "]
[null,"Instructions:","PR24CA15_IN"]
[]
[null,"Select water company for analysis:","PRT"]

{"sheet":"Conceptual model","index":1,"n_rows":53,"n_cols":1,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}}]
[]
["Conceptual model "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["End of sheet"]

{"sheet":"F_Inputs","index":2,"n_rows":3228,"n_cols":10,"rows_kept":3228,"cut":false,"hidden":false,"merged":[]}
[null,null,"PR24CA15_IN",null,"Run on 15 Nov 2024 11:47"]
["Acronym","Reference","Item description","Unit","Model","2025-26","2026-27","2027-28","2028-29","2029-30"]
[]
[null,null,null,null,null,"Price Review 2024","Price Review 2024","Price Review 2024","Price Review 2024","Price Review 2024"]
[null,null,null,null,null,"Run 11 - PR24 FD Data","Run 11 - PR24 FD Data","Run 11 - PR24 FD Data","Run 11 - PR24 FD Data","Run 11 - PR24 FD Data"]
[null,null,null,null,null,"Latest","Latest","Latest","Latest","Latest"]
["ANH","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",1.044,1.044,1.044,1.044,1.044]
["ANH","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024",0.51900000000000002,0.51900000000000002,0.51900000000000002,0.51900000000000002,0.51900000000000002]
["ANH","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",3.665,3.782,3.9009999999999998,4.0179999999999998,4.1379999999999999]
["ANH","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",12.667,13.185,13.702999999999999,14.226000000000001,14.717000000000001]
["ANH","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2]
["ANH","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",0.82899999999999996,0.82899999999999996,0.82899999999999996,0.82899999999999996,0.82899999999999996]
["ANH","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",3.2090000000000001,3.2810000000000001,3.351,3.4169999999999998,3.4830000000000001]
["ANH","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",10.763999999999999,11.169,11.566000000000001,11.938000000000001,12.307]
["ANH","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024",4.5449999999999999,4.9320000000000004,5.3129999999999997,5.6779999999999999,6.0410000000000004]
["ANH","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024",1.1859999999999999,1.2589999999999999,1.331,1.399,1.468]
["ANH","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["ANH","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",4.1779999999999999,4.1779999999999999,4.1779999999999999,4.1779999999999999,4.1779999999999999]
["ANH","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",4.4029999999999996,4.4029999999999996,4.4029999999999996,4.4029999999999996,4.4029999999999996]
["ANH","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",1.43,1.43,1.43,1.43,1.43]
["ANH","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",11.483000000000001,11.483000000000001,11.483000000000001,11.483000000000001,11.483000000000001]
["ANH","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",-0.53300000000000003,-0.53300000000000003,-0.53300000000000003,-0.53300000000000003,-0.53300000000000003]
["ANH","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",1.9543355974737879,0,0,0,0]
["ANH","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",-1.4902595999999999,-1.4902595999999999,-1.4902595999999999,-1.4902595999999999,-1.4902595999999999]
["ANH","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",1.4899768,1.4899768,1.4899768,1.4899768,1.4899768]
["ANH","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",13.692,13.574,13.452,13.343999999999999,13.241]
["ANH","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",7.4050000000000002,7.5880000000000001,8.1059999999999999,8.6419999999999995,8.1430000000000007]
["ANH","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",3.1680000000000001,3.141,3.113,3.0880000000000001,3.2170000000000001]
["ANH","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",2.411,2.411,2.411,2.411,2.411]
["ANH","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0.41299999999999998,0.41299999999999998,0.41299999999999998,0.41299999999999998,0.41299999999999998]
["ANH","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",17.783000000000001,17.783000000000001,17.783000000000001,17.783000000000001,17.783000000000001]
["ANH","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",-0.84499999999999997,-0.84499999999999997,-0.84499999999999997,-0.84499999999999997,-0.84499999999999997]
["ANH","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",6.6589999999999998,6.6029999999999998,6.5449999999999999,6.4950000000000001,6.7290000000000001]
["ANH","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0.35299999999999998,0.35299999999999998,0.35299999999999998,0.35299999999999998,0.35299999999999998]
["ANH","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0.308,0.30499999999999999,0.30299999999999999,0.3,0.313]
["ANH","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",2.7509999999999999,2.7509999999999999,2.7509999999999999,2.7509999999999999,2.7509999999999999]
["ANH","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",2.8370000000000002,2.9049999999999998,2.972,3.0350000000000001,3.097]
["ANH","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0.19383508999999999,0.29845944000000002,0.17017435,0,0]
["ANH","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0.37,0.37,0.37,0.37,0.37]
["ANH","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",2.0990000000000002,2.0990000000000002,2.0990000000000002,2.0990000000000002,2.0990000000000002]
["ANH","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",5.7480000000000002,5.7480000000000002,5.7480000000000002,5.7480000000000002,5.7480000000000002]
["ANH","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998,0.41499999999999998]
["ANH","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0.13700000000000001,0.13700000000000001,0.13700000000000001,0.13700000000000001,0.13700000000000001]
["ANH","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0.35599999999999998,0.35599999999999998,0.35599999999999998,0.35599999999999998,0.35599999999999998]
["ANH","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0.13600000000000001,0.13600000000000001,0.13600000000000001,0.13600000000000001,0.13600000000000001]
["ANH","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2]
["ANH","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0.104,0.104,0.104,0.104,0.104]
["ANH","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2]
["ANH","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",0.74399999999999999,0.76200000000000001,0.78,0.79700000000000004,0.81299999999999994]
["ANH","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",3.6469999999999998,3.734,3.8210000000000002,3.9020000000000001,3.984]
["ANH","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",2.9430000000000001,3.016,3.0859999999999999,3.15,3.2160000000000002]
["ANH","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0.72603015432838514,0.72603015432838514,0.72360586319218245,0.72360586319218245,0.72360586319218245]
["ANH","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",4.0960000000000001,4.0960000000000001,4.0960000000000001,4.0960000000000001,4.0960000000000001]
["ANH","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",5.2,5.2,5.2,5.2,5.2]
["ANH","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",1.69,1.69,1.69,1.69,1.69]
["ANH","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0.26867085000000002,0.47095336999999998,0.33949219000000003,5.5823971200000004,13.025593560000001]
["ANH","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0.31824340000000001]
["ANH","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0.5,0.5,0.5,0.5,0.5]
["ANH","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2]
["ANH","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0.01,0.01,0.01,0.01,0.01]
["ANH","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",2.7869999999999999,2.984,3.205000000000001,3.6520000000000001,4.101]
["ANH","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3]
["ANH","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",2.8479999999999999,2.8479999999999999,2.8479999999999999,2.8479999999999999,2.8479999999999999]
["ANH","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0.48799999999999999,0.48799999999999999,0.48799999999999999,0.48799999999999999,0.48799999999999999]
["ANH","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",9.5356799999999995E-3,1.2504265999999999,3.7337395899999999,6.7221845699999996,4.8564505999999996]
["ANH","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997]
["ANH","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",-0.53300000000000003,-0.53300000000000003,-0.53300000000000003,-0.53300000000000003,-0.53300000000000003]
["ANH","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",6.806,6.7460000000000004,6.6859999999999999,6.6319999999999997,6.5810000000000004]
["ANH","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0.48499999999999999,0.48099999999999998,0.47699999999999998,0.47299999999999998,0.46899999999999997]
["ANH","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",6.6189999999999998,6.5609999999999999,6.5019999999999998,6.45,6.4]
["ANH","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",7.26,7.444,7.9640000000000004,8.5009999999999994,8.0020000000000007]
["ANH","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",2.6829999999999998,2.66,2.6360000000000001,2.6150000000000002,2.5939999999999999]
["ANH","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.13600000000000001,0.13500000000000001,0.13400000000000001,0.13300000000000001,0.13200000000000001]
["ANH","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",0,0,0,0,2.4E-2]
["ANH","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.13200000000000001,0.13100000000000001,0.13,0.129,0.128]
["ANH","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0.14499999999999999,0.14399999999999999,0.14199999999999999,0.14099999999999999,0.14099999999999999]
["ANH","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0.13]
["ANH","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["ANH","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["ANH","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["ANH","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["ANH","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["ANH","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["ANH","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["ANH","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["ANH","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["ANH","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["ANH","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["ANH","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["ANH","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",-0.84499999999999997,-0.84499999999999997,-0.84499999999999997,-0.84499999999999997,-0.84499999999999997]
["ANH","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["ANH","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",3.613,3.5819999999999999,3.5510000000000002,3.524,3.4990000000000001]
["ANH","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",3.0459999999999998,3.02,2.9940000000000002,2.9710000000000001,2.95]
["ANH","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0.308,0.30499999999999999,0.30299999999999999,0.3,0.29799999999999999]
["ANH","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0.13300000000000001]
["ANH","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0.14699999999999999]
["ANH","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,1.4999999999999999E-2]
["ANH","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0.61799999999999999,0.61799999999999999,0.61799999999999999,0.61799999999999999,0.78100000000000003]
["ANH","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["ANH","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",43.6,45.81,46.42,47.05,46.591999999999999]
["ANH","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",6.2E-2,6.1832426650067128E-2,6.2E-2,6.2E-2,0.373]
["ANH","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",27.809000000000001,27.809000000000001,27.809000000000001,27.809000000000001,27.809000000000001]
["ANH","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",20993,20993,20993,20993,20993]
["ANH","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",24773,24773,24773,24773,24773]
["ANH","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["ANH","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["ANH","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",0.12206752710239725,0.12206752710239725,0.12206752710239725,0.12206752710239725,0.12206752710239725]
["ANH","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024",5.8528894660225775E-2,5.8528894660225775E-2,5.8528894660225775E-2,5.8528894660225775E-2,5.8528894660225775E-2]
["ANH","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024",5.8528894660225775E-2,5.8528894660225775E-2,5.8528894660225775E-2,5.8528894660225775E-2,5.8528894660225775E-2]
["ANH","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024",5.8528894660225775E-2,5.8528894660225775E-2,5.8528894660225775E-2,5.8528894660225775E-2,5.8528894660225775E-2]
["WSH","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",0.54800000000000004,0.54500000000000004,0.54600000000000004,0.54300000000000004,0.54100000000000004]
["WSH","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024",0.996,0.98699999999999999,0.98599999999999999,0.98,0.97399999999999998]
["WSH","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",1.492,1.492,1.492,1.492,1.492]
["WSH","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4640000000000004]
["WSH","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",14.293003169007431,18.151003169007421,18.15000316900742,18.187003169007429,14.314003169007419]
["WSH","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",0.57499999999999996,3.0819999999999999,3.0819999999999999,3.0819999999999999,3.0819999999999999]
["WSH","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",8.3249999999999993,8.3249999999999993,8.3249999999999993,8.3249999999999993,8.3249999999999993]
["WSH","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",0.438,0.438,0.438,0.438,0.438]
["WSH","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024",3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
["WSH","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024",3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
["WSH","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["WSH","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
["WSH","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024",3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2]
["WSH","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024",3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2]
["WSH","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["WSH","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",7.8019999999999996,7.6059999999999999,7.6439999999999992,7.38,7.39]
["WSH","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",6.181,6.0330000000000004,6.0640000000000001,5.9669999999999996,5.8730000000000002]
["WSH","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",2.004,1.9590000000000001,1.948,1.9159999999999999,1.8859999999999999]
["WSH","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",1.3640000000000001,1.333,1.3260000000000001,1.304,1.2829999999999999]
["WSH","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",4.3620000000000001,4.2539999999999996,4.2300000000000004,4.1529999999999996,4.0819999999999999]
["WSH","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",5.2309999999999999,5.1059999999999999,5.1320000000000006,5.05,4.9710000000000001]
["WSH","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",1.2789999999999999,1.2490000000000001,1.242,1.2210000000000001,1.2010000000000001]
["WSH","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",3.9180000000000001,3.82,3.7989999999999999,3.73,3.6659999999999999]
["WSH","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0.311,0.30399999999999999,0.30199999999999999,0.29699999999999999,0.29199999999999998]
["WSH","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",5.3039999999999994,5.1779999999999999,5.1509999999999998,5.0650000000000004,4.9789999999999992]
["WSH","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0.871,0.85099999999999998,0.84699999999999998,0.83299999999999996,0.82]
["WSH","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",1.5089999999999999,1.478,1.4710000000000001,1.45,1.429]
["WSH","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",1.3380000000000001,1.3280000000000001,1.3320000000000001,1.3360000000000001,1.343]
["WSH","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",1.6419999999999999,1.5940000000000001,1.5820000000000001,1.5740000000000001,1.6020000000000001]
["WSH","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",1.595,1.8340000000000001,1.847,1.853,1.8580000000000001]
["WSH","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",3.3679999999999999,3.3170000000000002,3.339,3.3719999999999999,3.4209999999999998]
["WSH","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",2.7210000000000001,2.68,2.6989999999999998,2.7250000000000001,2.7650000000000001]
["WSH","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",1.4039999999999999,1.4019999999999999,1.4119999999999999,1.417,1.421]
["WSH","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0.22600000000000001,0.22600000000000001,0.22700000000000001,0.22800000000000001,0.22900000000000001]
["WSH","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0.22700000000000001,0.22700000000000001,0.22800000000000001,0.22900000000000001,0.23]
["WSH","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",1.099,1.0980000000000001,1.1060000000000001,1.1100000000000001,1.113]
["WSH","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",3.01,2.94,2.944,2.9049999999999998,2.8679999999999999]
["WSH","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",1.613,1.575,1.5760000000000001,1.556,1.536]
["WSH","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",7.3999999999999996E-2,7.2999999999999995E-2,7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2]
["WSH","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",5.5E-2,5.5E-2,5.5E-2,5.6000000000000001E-2,5.6000000000000001E-2]
["WSH","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",2E-3,2E-3,2E-3,2E-3,2E-3]
["WSH","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,6.585,6.6289999999999996,6.6520000000000001,2.593]
["WSH","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",9.0999999999999998E-2,9.0999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,9.2999999999999999E-2]
["WSH","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0.373,0.36699999999999999,0.36899999999999999,0.36799999999999999,0.36599999999999999]
["WSH","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",1.5209999999999999,1.484,1.4870000000000001,1.4670000000000001,1.448]
["WSH","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",1.0169999999999999,0.99199999999999999,0.995,0.98299999999999998,0.97099999999999997]
["WSH","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSH","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSH","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024","","","","",""]
["WSH","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSH","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSH","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024","","","","",""]
["WSH","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSH","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSH","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024","","","","",""]
["WSH","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSH","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSH","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["WSH","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",0.82099999999999995,0.80100000000000005,0.80500000000000005,0.79200000000000004,0.77900000000000003]
["WSH","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024",7.1999999999999995E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0000000000000007E-2,6.9000000000000006E-2]
["WSH","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",0.66300000000000003,0.64700000000000002,0.65100000000000002,0.64,0.629]
["WSH","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",3.9630000000000001,3.831,3.8580000000000001,3.7709999999999999,3.6869999999999998]
["WSH","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024",5.8000000000000003E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.6000000000000001E-2,5.5E-2]
["WSH","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024",1.411,1.411,1.411,1.411,1.411]
["WSH","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",5.47,5.3319999999999999,5.359,5.157,5.1769999999999996]
["WSH","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024",0.01,0.01,0.01,0.01,0.01]
["WSH","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",4.4189999999999996,4.3070000000000004,4.3289999999999997,4.1660000000000004,4.1820000000000004]
["WSH","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0.19700000000000001,0.19700000000000001,0.19700000000000001,0.19700000000000001,0.19700000000000001]
["WSH","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024",8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3]
["WSH","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSH","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",1.0580000000000001,1.032,1.0269999999999999,1.01,0.99199999999999999]
["WSH","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",2.6720000000000002,2.6070000000000002,2.593,2.5489999999999999,2.5049999999999999]
["WSH","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",1.2869999999999999,1.2569999999999999,1.2490000000000001,1.228,1.208]
["WSH","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2]
["WSH","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2]
["WSH","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0.28699999999999998,0.28699999999999998,0.28699999999999998,0.28699999999999998,0.28699999999999998]
["WSH","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",10.398999999999999,10.138999999999999,10.224,9.9489999999999998,9.9499999999999993]
["WSH","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["WSH","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",6.29,6.1219999999999999,6.1210000000000004,6.0170000000000003,5.92]
["WSH","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",2.548,2.4940000000000002,2.5019999999999998,2.476,2.4489999999999998]
["WSH","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",10.000999999999999,9.7270000000000003,9.6829999999999998,9.5129999999999999,9.3480000000000008]
["WSH","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",9230,8999,8950,8787,8637]
["WSH","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",9883,9637,9583,9409,9249]
["WSH","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",7.3588877505634835E-3,7.3588877505634835E-3,7.3588877505634835E-3,7.3588877505634835E-3,7.3588877505634835E-3]
["WSH","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["WSH","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",7.3588877505634835E-3,7.3588877505634835E-3,7.3588877505634835E-3,7.3588877505634835E-3,7.3588877505634835E-3]
["WSH","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024",0,0,0,0,0]
["WSH","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["WSH","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024",0,0,0,0,0]
["HDD","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",3.267936524964505E-2,3.2679365085113168E-2,3.2679366015461092E-2,3.2679365137933937E-2,3.2679364429767439E-2]
["HDD","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024","","","","",""]
["HDD","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024","","","","",""]
["HDD","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",5.3398787567998296,5.4526711140053283,5.5289733404954493,5.6004935395030913,5.65938413148272]
["HDD","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",1.096742850996052E-3,1.0967428609259899E-3,1.096743642531834E-3,1.096743976739408E-3,1.0967414654399241E-3]
["HDD","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024",-5.576200082392167E-4,-5.5761937696007088E-4,-5.5762010235783466E-4,-5.576199285901596E-4,-5.5761944075584716E-4]
["HDD","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024","","","","",""]
["HDD","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024","","","","",""]
["HDD","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["HDD","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["HDD","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["HDD","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["HDD","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["HDD","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0.1824566212982105,0.18245662125748441,0.18245662113545319,0.1824566212177603,0.1824566212127374]
["HDD","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",0.97867567758339324,0.97867567736494365,0.97867567671038236,0.97867567715186787,0.97867567712492576]
["HDD","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024",3.9209961472444307E-2,3.9209961463692281E-2,3.920996143746773E-2,3.9209961455155547E-2,3.9209961454076132E-2]
["HDD","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024",7.1095050909582872E-3,7.1095050893713778E-3,7.1095050846163733E-3,7.1095050878235066E-3,7.109505087627789E-3]
["HDD","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024","","","","",""]
["HDD","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024","","","","",""]
["HDD","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0.46694067410048129,0.4368104972818514,0.43315835463716901,0.43133228331482781,0.40485424914088042]
["HDD","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0.28215467681045042,0.2619570535246698,0.25950885676275698,0.25828475838180059,0.2405353318579328]
["HDD","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0.13301299161992861,0.13301299161992861,0.13301299161992861,0.13301299161992861,0.13301299161992861]
["HDD","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",3.9995302227581839E-2,3.9995302227581839E-2,3.9995302227581839E-2,3.9995302227581839E-2,3.9995302227581839E-2]
["HDD","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0.24503299941931869,0.22963092517010439,0.22776400707929051,0.22683054803388361,0.21329539187548319]
["HDD","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0.177429575514709,0.16472854299413339,0.1631890239007302,0.1624192643540287,0.15125775092685609]
["HDD","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",-4.4863293925114983E-2,-4.4863293925114983E-2,-4.4863293925114983E-2,-4.4863293925114983E-2,-4.4863293925114983E-2]
["HDD","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",4.4863293925114983E-2,4.4863293925114983E-2,4.4863293925114983E-2,4.4863293925114983E-2,4.4863293925114983E-2]
["HDD","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",4.063299142240874E-2,0.04,3.9E-2,3.8270608200175672E-2,3.7089416589059149E-2]
["HDD","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",2.8422975476798799E-3,2.8422975476798799E-3,2.8422975476798799E-3,2.8422975476798799E-3,2.8422975476798799E-3]
["HDD","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",-7.6780290246371927E-3,-7.6780290246371927E-3,-7.6780290246371927E-3,-7.6780290246371927E-3,-7.6780290246371927E-3]
["HDD","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",7.6780290246371927E-3,7.6780290246371927E-3,7.6780290246371927E-3,7.6780290246371927E-3,7.6780290246371927E-3]
["HDD","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",3.0994208364471022E-2,2.9674572410132841E-2,2.9514616536879722E-2,2.9434638600253169E-2,2.8274958519168111E-2]
["HDD","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",0.13600000000000001,0.13700000000000001,0.13800000000000001,0.13800000000000001,0.13900000000000001]
["HDD","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0.68300000000000005,0.68400000000000005,0.68400000000000005,0.68700000000000006,0.72099999999999997]
["HDD","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",1.2E-2,1.2E-2,0,0,0]
["HDD","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1999999999999999E-2]
["HDD","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0.13700000000000001,0.13800000000000001,0.13800000000000001,0.13900000000000001,0.14000000000000001]
["HDD","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",4.8000000000000001E-2,4.9000000000000002E-2,4.9000000000000002E-2,0.05,0.05]
["HDD","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",8.7999999999999995E-2,8.7999999999999995E-2,0,0,0]
["HDD","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",0.17599999999999999,0.17699999999999999,0,0,0]
["HDD","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0.51400000000000001,0.52700000000000002,0.65900000000000003,0.65600000000000003,0.61599999999999999]
["HDD","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",7.7000000000000013E-2,7.8000000000000014E-2,7.8000000000000014E-2,7.9000000000000015E-2,7.9000000000000015E-2]
["HDD","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["HDD","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["HDD","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024","","","","",""]
["HDD","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["HDD","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["HDD","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024","","","","",""]
["HDD","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["HDD","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["HDD","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024","","","","",""]
["HDD","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["HDD","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["HDD","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["HDD","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",0.38736237863685269,0.36467012474511479,0.35964745302770901,0.35692347477444791,0.33668503072518802]
["HDD","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",7.2558776859805676E-2,6.7358840272332146E-2,6.6309003214070669E-2,6.5745446284951006E-2,6.1121739145038462E-2]
["HDD","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",0.29351267700617623,0.27374528927492858,0.26964404045685603,0.26743552499069989,0.2498434455763974]
["HDD","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024",9.2553441654000354E-2,9.2975713576088609E-2,9.2446740721209786E-2,9.2124104742787483E-2,9.241491002858869E-2]
["HDD","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",3.6999999999999998E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.3000000000000002E-2]
["HDD","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",1.6236363391637011E-4,1.4916704758182061E-4,1.4756746135945111E-4,1.467676682482662E-4,1.3517066813608649E-4]
["HDD","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.4000000000000002E-2,3.4000000000000002E-2]
["HDD","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0.217,0.215,0.216,0.217,0.216]
["HDD","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["HDD","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",0.79100000000000004,0.74399999999999999,0.74199999999999999,0.74399999999999999,0.70199999999999996]
["HDD","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["HDD","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",7.0000000000000007E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.6000000000000003E-2]
["HDD","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",525,492,488,486,456]
["HDD","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",172,165,164,162,157]
["HDD","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",6.8726762251672541E-2,6.8726762251672541E-2,6.8726762251672541E-2,6.8726762251672541E-2,6.8726762251672541E-2]
["HDD","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",6.8726762251672541E-2,6.8726762251672541E-2,6.8726762251672541E-2,6.8726762251672541E-2,6.8726762251672541E-2]
["HDD","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",6.8726762251672541E-2,6.8726762251672541E-2,6.8726762251672541E-2,6.8726762251672541E-2,6.8726762251672541E-2]
["HDD","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["HDD","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["HDD","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024",0.10658287631096901,0.10658287631096901,0.10658287631096901,0.10658287631096901,0.10658287631096901]
["NES","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",2.0750000000000002,2.0590000000000002,2.048,2.048,2.0489999999999999]
["NES","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024",0.18,0.17799999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999]
["NES","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",24.986999999999998,24.795000000000002,24.661000000000001,24.661000000000001,24.675999999999998]
["NES","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024","","","","",""]
["NES","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024","","","","",""]
["NES","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",0.95499999999999996,0.95499999999999996,0.95499999999999996,0.95499999999999996,0.95499999999999996]
["NES","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",1.075,1.075,1.075,1.075,1.075]
["NES","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024","","","","",""]
["NES","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024","","","","",""]
["NES","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["NES","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["NES","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["NES","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["NES","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",1.48,1.468,1.46,1.46,1.4610000000000001]
["NES","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",3.282,3.4449999999999998,3.5379999999999998,3.6349999999999998,3.7330000000000001]
["NES","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["NES","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024","","","","",""]
["NES","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024","","","","",""]
["NES","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0.8,0.8,0.8,0.8,0.8]
["NES","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0.6,0.6,0.6,0.6,0.6]
["NES","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",2.4700000000000002,2.4900000000000002,2.5,2.5099999999999998,2.52]
["NES","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",9,9,9,9,9]
["NES","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",1,1,1,1,1]
["NES","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",1.6015999999999999,1.6015999999999999,1.6015999999999999,1.6015999999999999,1.6015999999999999]
["NES","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0.77500000000000002,0.76500000000000001,0.75,0.73499999999999999,0.72]
["NES","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0.15,0.15,0.15,0.15,0.15]
["NES","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",7.4219999999999997,7.4219999999999997,7.4219999999999997,7.4219999999999997,7.4219999999999997]
["NES","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3]
["NES","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",1.3740000000000001,2.496,2.8679999999999999,3.1850000000000001,4.22]
["NES","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0.47099999999999997,0.47099999999999997,0.47099999999999997,0.47099999999999997,0.47099999999999997]
["NES","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0.35099999999999998,0.35099999999999998,0.35099999999999998,0.35099999999999998,0.35099999999999998]
["NES","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2]
["NES","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",1.2549999999999999,1.2549999999999999,1.2549999999999999,1.2549999999999999,1.2549999999999999]
["NES","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",2.919,3.117,3.2360000000000002,3.3380000000000001,3.44]
["NES","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0.35799999999999998,0.35799999999999998,0.35799999999999998,0.35799999999999998,0.35799999999999998]
["NES","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",71,0,0,0,0]
["NES","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
["NES","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0.8,0.8,0.8,0.8,0.8]
["NES","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0.6,0.6,0.6,0.6,0.6]
["NES","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NES","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["NES","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0.13800000000000001,0.13800000000000001,0.13800000000000001,0.13800000000000001,0.13800000000000001]
["NES","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
["NES","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
["NES","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0.15,0.15,0.15,0.15,0.15]
["NES","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["NES","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",9,9,9,9,9]
["NES","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["NES","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["NES","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",1,1,1,1,1]
["NES","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["NES","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["NES","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["NES","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["NES","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["NES","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["NES","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["NES","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NES","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["NES","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NES","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NES","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["NES","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NES","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NES","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["NES","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NES","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NES","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["NES","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NES","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0.77499999999999991,0.76400000000000001,0.75,0.7350000000000001,0.72]
["NES","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999]
["NES","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NES","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NES","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",14.512,14.645,14.736000000000001,14.746,14.747999999999999]
["NES","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["NES","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",2.6469999999999998,2.6560000000000001,2.6549999999999998,2.637,2.6190000000000002]
["NES","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",12378.548984493769,12501.05764802882,12216.167402869019,11712.170704894699,11136.368598159521]
["NES","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",6855.241749433003,6557.7105461656602,6033.0129898681798,5767.8391213582399,5359.7920883987099]
["NES","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",5.7853892210834118E-2,5.7853892210834118E-2,5.7853892210834118E-2,5.7853892210834118E-2,5.7853892210834118E-2]
["NES","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",5.7853892210834118E-2,5.7853892210834118E-2,5.7853892210834118E-2,5.7853892210834118E-2,5.7853892210834118E-2]
["NES","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",5.7853892210834118E-2,5.7853892210834118E-2,5.7853892210834118E-2,5.7853892210834118E-2,5.7853892210834118E-2]
["NES","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["NES","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["NES","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024",0.11720326277351308,0.11720326277351308,0.11720326277351308,0.11720326277351308,0.11720326277351308]
["SVE","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",1.774623426397095,1.7751377573551039,1.7756164620264521,1.7760772679181509,1.772252697588526]
["SVE","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024",1.2050000000000001,1.2050000000000001,1.2050000000000001,1.2050000000000001,1.1930000000000001]
["SVE","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SVE","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SVE","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",0.49778629289227733,0.49778629289227722,0.49778629289227722,0.49778629289227733,0.49778629289227722]
["SVE","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",1.580093353107723,1.580093353107723,1.580093353107723,1.580093353107723,1.580093353107723]
["SVE","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SVE","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SVE","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",4.6925021115292349,4.8634039255938566,5.0206650915540374,5.1750221072008626,5.337652031007563]
["SVE","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",5.0345301319303566,5.2178886711616803,5.3866123200362903,5.5522201403161056,5.7267038661191707]
["SVE","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024",0.17149802172550441,0.17774401210010041,0.18349147437404439,0.18913279795658319,0.1950764735359064]
["SVE","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024",1.905533574727827E-2,1.9749334677788929E-2,2.038794159711604E-2,2.1014755328509251E-2,2.1675163726211821E-2]
["SVE","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SVE","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SVE","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SVE","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SVE","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SVE","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SVE","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SVE","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",5.372734177761,5.372734177761,5.372734177761,5.372734177761,5.372734177761]
["SVE","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",5.9986572527317223,5.9986572527317223,5.9986572527317223,5.9986572527317223,5.9986572527317223]
["SVE","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",9.8211900849549227,24.627743792243791,64.477257133326177,31.60598644321238,5.8736550658709419]
["SVE","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",18.62,18.62,15.82,15.82,15.82]
["SVE","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",2.3176906019766519,1.412704332780915,0,0,0]
["SVE","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",-3,-3,-3,-3,-3]
["SVE","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",3,3,3,3,3]
["SVE","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",12.556379208901239,12.7051367832719,12.59090327989337,12.332924292383881,12.128403407297711]
["SVE","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",11.35537846809588,30.810989690880991,30.49668689376831,10.836566653684271,8.1083004426855609]
["SVE","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",2.12,2.12,2.12,2.12,2.12]
["SVE","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",1.699208057726096,1.699208057726096,1.699208057726096,1.699208057726096,1.699208057726096]
["SVE","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",6.4152596191236304,13.237223584025291,11.247771210398341,5.306900239488284,0]
["SVE","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",24.04,28.54,30.824999999999999,26.324999999999999,24.04]
["SVE","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0.34031144455015239,0.2088480294859251,0,0,0]
["SVE","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",-1.5,-1.5,-1.5,-1.5,-1.5]
["SVE","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",1.5,1.5,1.5,1.5,1.5]
["SVE","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",6.4731757157092851,6.447785293161747,6.3830072063751846,6.3909569707189249,6.4525272738323629]
["SVE","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",10.294652194082399,10.4611521940824,2.8611521940824001,2.6946521940824,2.6946521940824]
["SVE","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",8.3000000000000004E-2,8.3000000000000004E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.5000000000000006E-2]
["SVE","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",1.0309999999999999,1.0369999999999999,1.0429999999999999,1.05,1.056]
["SVE","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0.312,0.314,0.316,0.318,0.32]
["SVE","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0.19600000000000001,0.19700000000000001,0.19800000000000001,0.19900000000000001,0.2]
["SVE","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",-0.81599999999999995,-0.83099999999999996,-0.83299999999999996,-0.82,-0.80500000000000005]
["SVE","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",5.4710000000000001,5.5049999999999999,5.5380000000000003,5.5720000000000001,5.6059999999999999]
["SVE","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",6.7329999999999997,6.774,6.8159999999999998,6.8570000000000002,6.899]
["SVE","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",10.002000000000001,25.233000000000001,66.463999999999999,32.777999999999999,6.1289999999999996]
["SVE","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",0.17899999999999999,0.185,0.191,0.19700000000000001,0.20300000000000001]
["SVE","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",1.014,1.0489999999999999,1.0840000000000001,1.117,1.153]
["SVE","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",4.21,4.3609999999999998,4.5030000000000001,4.6440000000000001,4.79]
["SVE","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0.55800000000000005,0.57600000000000007,0.624,0.622,0.60499999999999998]
["SVE","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0.60880000000000001,0.61839999999999995,0.62649999999999995,0.62990000000000002,0.63009999999999999]
["SVE","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",2.1103000000000001,2.1231,2.1360999999999999,2.1490999999999998,2.1621999999999999]
["SVE","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",6.5331999999999999,13.5626,11.5944,5.5038,0]
["SVE","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",3.2399999999999998E-2,3.2599999999999997E-2,3.2800000000000003E-2,3.3000000000000002E-2,3.32E-2]
["SVE","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",2.7442000000000002,2.7608999999999999,2.7776999999999998,2.7946,2.8115999999999999]
["SVE","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0.1079,0.15060000000000001,0.18959999999999999,0.22500000000000001,0.28370000000000001]
["SVE","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",3.6,0,0,0,0]
["SVE","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",10.042837584495681,10.19821911434013,10.197320232642539,9.9787738055066306,9.7294471830389977]
["SVE","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",2.2581489816446232,2.2340846199402069,2.087249883405029,2.0216110348185188,2.0950149495759249]
["SVE","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",11.35537846809587,30.810989690880991,30.49668689376831,10.836566653684271,8.1083004426855609]
["SVE","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.79481497172184024,0.80683102598324052,0.80676151314433553,0.78986075454240245,0.77057968408710575]
["SVE","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.1194089247390948,0.1190255569083232,0.1178737630014606,0.11791676184352019,0.11887980034692899]
["SVE","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SVE","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["SVE","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SVE","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SVE","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["SVE","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SVE","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SVE","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["SVE","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SVE","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SVE","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["SVE","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SVE","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",13.93941533913654,14.091871020285691,6.4914363061374107,6.0955398581272924,6.1201401088552299]
["SVE","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",22.382999999999999,37.713999999999999,79.062999999999988,45.428999999999988,18.814]
["SVE","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SVE","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",42.325420463396462,63.60409614221571,62.138002656002783,41.877747027165881,39.106540433603463]
["SVE","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",18.751334460217681,26.034720972544381,16.308454931053632,10.07280867823534,4.5917604812633286]
["SVE","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",30.734348620870989,35.64869348784346,38.382599775807712,33.966932484196697,31.737918140872029]
["SVE","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",28391,28830,28829,28210,27504]
["SVE","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",32020,32493,32502,31899,31090]
["SVE","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",3.4724658922497778E-2,3.4724658922497778E-2,3.4724658922497778E-2,3.4724658922497778E-2,3.4724658922497778E-2]
["SVE","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["SVE","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",3.4724658922497778E-2,3.4724658922497778E-2,3.4724658922497778E-2,3.4724658922497778E-2,3.4724658922497778E-2]
["SVE","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024",2.2668303493845358E-2,2.2668303493845358E-2,2.2668303493845358E-2,2.2668303493845358E-2,2.2668303493845358E-2]
["SVE","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["SVE","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024",2.2668303493845358E-2,2.2668303493845358E-2,2.2668303493845358E-2,2.2668303493845358E-2,2.2668303493845358E-2]
["SWB","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024","","","","",""]
["SWB","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024","","","","",""]
["SWB","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024","","","","",""]
["SWB","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024","","","","",""]
["SWB","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024","","","","",""]
["SWB","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024","","","","",""]
["SWB","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SWB","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SWB","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024","","","","",""]
["SWB","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024","","","","",""]
["SWB","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024","","","","",""]
["SWB","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024","","","","",""]
["SWB","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SWB","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SWB","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024","","","","",""]
["SWB","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024","","","","",""]
["SWB","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024","","","","",""]
["SWB","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024","","","","",""]
["SWB","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SWB","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SWB","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024","","","","",""]
["SWB","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024","","","","",""]
["SWB","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024","","","","",""]
["SWB","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024","","","","",""]
["SWB","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SWB","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SWB","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024","","","","",""]
["SWB","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024","","","","",""]
["SWB","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024","","","","",""]
["SWB","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024","","","","",""]
["SWB","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SWB","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SWB","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",1.0049999999999999,1.006,1.006,1.006,1.006]
["SWB","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0.14547975115661529,0.14550350081477489,0.14550350081477489,0.14550350081477489,0.14550350081477489]
["SWB","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",1.925,1.855,1.9059999999999999,1.823,1.726]
["SWB","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",1.0580000000000001,1.0580000000000001,0.69099999999999995,0.33900000000000002,0]
["SWB","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",5.0010000000000003,5.0010000000000003,5.1390000000000002,4.9160000000000004,4.6529999999999996]
["SWB","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",3.5710000000000002,3.5710000000000002,3.5710000000000002,3.5710000000000002,3.5710000000000002]
["SWB","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0.10906,0.10906,0.10906,0.10906,0.10906]
["SWB","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",3.4660000000000002,3.339,3.339,3.339,3.339]
["SWB","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0.155,0.155,0.155,0.155,0.155]
["SWB","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0.81499999999999995,0.59899999999999998,0.39200000000000002,0.192,0]
["SWB","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",4.2320000000000002,4.2329999999999997,4.2329999999999997,4.2329999999999997,4.2329999999999997]
["SWB","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0.106,0.106,0.106,0.106,0.106]
["SWB","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0.26700000000000013,0.26700000000000013,0.26700000000000013,0.26700000000000018,0.26700000000000018]
["SWB","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0.17100000000000001,0.1710000000000001,0.1710000000000001,0.1710000000000001,0.1710000000000001]
["SWB","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0.7410000000000001,0.7410000000000001,0.7410000000000001,0.74100000000000021,0.74100000000000021]
["SWB","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",1.005347873846528,1.0055119975004769,1.0055119975004769,1.0055119975004769,1.0055119975004769]
["SWB","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0.17741433067879911,0.17744329367655479,0.17744329367655479,0.17744329367655479,0.17744329367655479]
["SWB","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0.13300000000000001,0.13300000000000001,0.13300000000000001,0.13300000000000001,0.13300000000000001]
["SWB","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0.106,0.106,0.106,0.106,0.106]
["SWB","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",3.3290000000000002,3.3180000000000001,3.4089999999999998,3.262,3.0870000000000002]
["SWB","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",1.177,1.173,1.2050000000000001,1.153,1.091]
["SWB","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",3.5590000000000002,3.5710000000000002,3.5710000000000002,3.5710000000000002,3.5710000000000002]
["SWB","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.377,0.377,0.377,0.377,0.377]
["SWB","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.13300000000000001,0.13300000000000001,0.13300000000000001,0.13300000000000001,0.13300000000000001]
["SWB","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SWB","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["SWB","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SWB","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SWB","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["SWB","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SWB","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SWB","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["SWB","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SWB","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SWB","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["SWB","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SWB","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",4.2320000000000002,4.2320000000000002,4.2320000000000002,4.2320000000000002,4.2320000000000002]
["SWB","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2]
["SWB","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",8.0760000000000005,8.0079999999999991,8.1969999999999992,7.891,7.5309999999999997]
["SWB","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SWB","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",2.5129999999999999,2.5129999999999999,2.88,3.2320000000000002,3.5710000000000002]
["SWB","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",3.8360599999999998,3.70906,3.70906,3.70906,3.70906]
["SWB","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",3.4169999999999998,3.6341600000000001,3.8413599999999999,4.0413599999999992,4.2329999999999997]
["SWB","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",8831,8945,9150,8819,8437]
["SWB","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",7395,7470,7579,7319,7017]
["SWB","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",0,0,0,0,0]
["SWB","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["SWB","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",0,0,0,0,0]
["SWB","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024",5.4494436325620586E-2,5.4494436325620586E-2,5.4494436325620586E-2,5.4494436325620586E-2,5.4494436325620586E-2]
["SWB","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024",5.4494436325620586E-2,5.4494436325620586E-2,5.4494436325620586E-2,5.4494436325620586E-2,5.4494436325620586E-2]
["SWB","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024",5.4494436325620586E-2,5.4494436325620586E-2,5.4494436325620586E-2,5.4494436325620586E-2,5.4494436325620586E-2]
["SBB","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",1.2290000000000001,1.2290000000000001,1.2290000000000001,1.2290000000000001,1.2290000000000001]
["SBB","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",6.1715326786319018,6.5345311767746947,6.6653166296415716,6.7980776935789429,6.9339997352291149]
["SBB","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",0.06,0.06,0.06,0.06,0.06]
["SBB","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024",7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2]
["SBB","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["SBB","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024","","","","",""]
["SBB","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024","","","","",""]
["SBB","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024","","","","",""]
["SBB","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024","","","","",""]
["SBB","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024","","","","",""]
["SBB","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024","","","","",""]
["SBB","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024","","","","",""]
["SBB","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024","","","","",""]
["SBB","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024","","","","",""]
["SBB","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024","","","","",""]
["SBB","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["SBB","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["SBB","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["SBB","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["SBB","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["SBB","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SBB","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024","","","","",""]
["SBB","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024","","","","",""]
["SBB","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SBB","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",0,0,0,0,0]
["SBB","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",0,0,0,0,0]
["SBB","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024","","","","",""]
["SBB","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024","","","","",""]
["SBB","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024","","","","",""]
["SBB","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["SBB","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["SBB","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024","","","","",""]
["SRN","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024",1.397,1.397,1.397,1.397,1.397]
["SRN","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",2.3860000000000001,2.3860000000000001,2.3860000000000001,2.3860000000000001,2.3860000000000001]
["SRN","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",1.5840000000000001,1.95,2.3340000000000001,2.7250000000000001,3.0960000000000001]
["SRN","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024",3.2919999999999998,3.9089999999999998,4.5529999999999999,5.2110000000000003,5.8339999999999996]
["SRN","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["SRN","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",1.014,1.014,1.014,1.014,1.014]
["SRN","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",5.6,5.6,5.6,5.6,5.6]
["SRN","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",7.5990000000000002,14.214,9.1880000000000006,7.3289999999999997,4.0780000000000003]
["SRN","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",-1.121,-1.2589999999999999,-1.421,-1.5169999999999999,-1.597]
["SRN","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",1.121,1.2589999999999999,1.421,1.5169999999999999,1.597]
["SRN","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",5.899,5.899,5.899,5.899,5.899]
["SRN","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",4.9610000000000003,4.9610000000000003,4.9610000000000003,4.9610000000000003,4.9610000000000003]
["SRN","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0.53400000000000003,0.51900000000000002,0.51900000000000002,0.50800000000000001,0.47599999999999998]
["SRN","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",13.794,13.794,13.794,10.46,10.46]
["SRN","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",1.2170000000000001,1.204,1.2250000000000001,1.177,1.196]
["SRN","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",-1.2170000000000001,-1.204,-1.2250000000000001,-1.177,-1.196]
["SRN","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",6,6,6,6,6]
["SRN","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",1.5009999999999999,1.5009999999999999,1.5009999999999999,1.5009999999999999,1.5009999999999999]
["SRN","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",0.79300000000000004,0.79300000000000004,0.79300000000000004,0.8,0.8]
["SRN","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",2.61251012,3.8488502000000002,1.96734008,0.70099999999999996,0.66200000000000003]
["SRN","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0.21299999999999999,0.21299999999999999,0.21299999999999999,0.21299999999999999,0.21299999999999999]
["SRN","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",1.1559999999999999,1.1559999999999999,1.1559999999999999,1.1559999999999999,1.1559999999999999]
["SRN","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0.153,0.153,0.153,0.153,0.153]
["SRN","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0.115,0.115,0.115,0.115,0.115]
["SRN","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2,4.5999999999999999E-2]
["SRN","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",1.427,1.427,1.427,1.4339999999999999,1.4339999999999999]
["SRN","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",7.2999999999999995E-2,7.2999999999999995E-2,7.2999999999999995E-2,7.5999999999999998E-2,7.5999999999999998E-2]
["SRN","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",1.014,1.014,1.014,1.014,1.014]
["SRN","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",7.5991693409999996,14.214474001499999,9.1883644155000006,7.3294964194999999,4.0782078400000001]
["SRN","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",1.774,1.774,1.774,1.774,1.774]
["SRN","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0.65100000000000002,0.63300000000000001,0.63300000000000001,0.62,0.57999999999999996]
["SRN","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",1.5,1.5,1.5,1.5,1.5]
["SRN","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",5.0419999999999998,5.0510000000000002,5.0640000000000001,5.0750000000000002,5.0839999999999996]
["SRN","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",0.89,0.89100000000000001,0.89400000000000002,0.89600000000000002,0.89700000000000002]
["SRN","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",4.9880000000000004,4.9980000000000002,5.0110000000000001,5.0209999999999999,5.03]
["SRN","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SRN","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SRN","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024","","","","",""]
["SRN","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.81299999999999994,0.83,0.84599999999999997,0.86199999999999999,0.876]
["SRN","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0.32500000000000001,0.33200000000000002,0.33800000000000002,0.34499999999999997,0.35]
["SRN","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SRN","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["SRN","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SRN","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SRN","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["SRN","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SRN","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SRN","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["SRN","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SRN","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SRN","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["SRN","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SRN","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",6.0330000000000004,6.0449999999999999,6.06,6.0730000000000004,6.0840000000000014]
["SRN","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",2.613,3.8490000000000002,1.9670000000000001,0.70099999999999996,0.66200000000000003]
["SRN","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",27.686,35.537000000000013,28.629000000000001,25.504000000000001,22.213999999999999]
["SRN","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SRN","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",21.827999999999999,21.815000000000001,21.815000000000001,18.469000000000001,18.436]
["SRN","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",8770,8977,9300,9176,8980]
["SRN","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",18682,18979,19781,19298.54047826444,18929]
["SRN","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",6.3629748889080837E-2,6.3629748889080837E-2,6.3629748889080837E-2,6.3629748889080837E-2,6.3629748889080837E-2]
["SRN","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",6.3629748889080837E-2,6.3629748889080837E-2,6.3629748889080837E-2,6.3629748889080837E-2,6.3629748889080837E-2]
["SRN","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",6.3629748889080837E-2,6.3629748889080837E-2,6.3629748889080837E-2,6.3629748889080837E-2,6.3629748889080837E-2]
["SRN","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024",0,0,0,0,0]
["SRN","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["SRN","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024",0,0,0,0,0]
["TMS","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",0.253,0.255,0.28999999999999998,0.28999999999999998,0.28899999999999998]
["TMS","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",3.5030000000000001,3.5019999999999998,3.4660000000000002,3.4660000000000002,3.4670000000000001]
["TMS","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024",2.8490000000000002,2.8849999999999998,2.8839999999999999,2.9020000000000001,2.9390000000000001]
["TMS","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024",0.69699999999999995,0.69799999999999995,0.68799999999999994,0.67300000000000004,0.64600000000000002]
["TMS","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024",0.17499999999999999,0.13800000000000001,0.14899999999999999,0.14599999999999999,0.13500000000000001]
["TMS","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",0.79500000000000004,0.89700000000000002,1.194,1.353,1.552]
["TMS","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",11.013999999999999,12.339,14.276,16.167999999999999,18.61]
["TMS","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024",3.9470000000000001,4.6239999999999997,5.4189999999999996,6.3550000000000004,7.5179999999999998]
["TMS","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024",0.96599999999999997,1.1180000000000001,1.2929999999999999,1.4730000000000001,1.653]
["TMS","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0.24299999999999999,0.222,0.28100000000000003,0.32100000000000001,0.34599999999999997]
["TMS","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",8.5999999999999993E-2,1.0999999999999999E-2,2E-3,0,0]
["TMS","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",1.1930000000000001,0.157,2.3E-2,0,0]
["TMS","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["TMS","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",4.1070000000000002,3.7440000000000002,3.6739999999999999,3.464,3.1440000000000001]
["TMS","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",2.6709999999999998,2.4950000000000001,2.5146000000000002,2.4051999999999998,2.2347000000000001]
["TMS","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0.26400000000000001,0.33100000000000002,0.55269999999999997,4.9299999999999997E-2,2.3699999999999999E-2]
["TMS","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",42.286000000000001,38.581000000000003,38.084000000000003,35.712000000000003,32.524999999999999]
["TMS","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",1.0680000000000001,0.435,0.30299999999999999,0.27600000000000002,0.27300000000000002]
["TMS","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",-2.2789999999999999,-4.5590000000000002,-6.8380000000000001,-9.1180000000000003,-11.397]
["TMS","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",7.4119999999999999,6.923,6.9790000000000001,6.6749999999999998,6.202]
["TMS","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",30.946000000000002,27.702999999999999,26.280999999999999,24.521999999999998,21.872]
["TMS","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",9.4559999999999995,8.3320000000000007,7.7859999999999996,7.2080000000000002,6.3550000000000004]
["TMS","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",4.6050000000000004,4.5209999999999999,4.3999999999999986,4.3729999999999993,4.1969999999999992]
["TMS","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",1.6339999999999999,1.698,1.5780000000000001,1.5149999999999999,1.464]
["TMS","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",1.865,1.6970000000000001,2.6619999999999999,0.497,0.53600000000000003]
["TMS","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",25.777000000000001,26.178000000000001,23.725999999999999,22.266999999999999,21.045000000000002]
["TMS","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0.28299999999999997,0.17100000000000001,1.4999999999999999E-2,7.0000000000000001E-3,5.0000000000000001E-3]
["TMS","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",4.8810000000000002,5.0709999999999997,4.7119999999999997,4.5229999999999997,4.3710000000000004]
["TMS","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",1.288,1.3380000000000001,1.2430000000000001,1.1930000000000001,1.153]
["TMS","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",11.371,1.7190000000000001,1.2250000000000001,1.133,1.1399999999999999]
["TMS","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",2.488,2.488,2.488,2.488,2.488]
["TMS","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
["TMS","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0.45500000000000002,0.45700000000000002,0.48699999999999999,0.51200000000000001,0.47799999999999998]
["TMS","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",3.4000000000000002E-2,3.4000000000000002E-2,3.5999999999999997E-2,3.6999999999999998E-2,3.6999999999999998E-2]
["TMS","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",1E-3,2E-3,3.0000000000000001E-3,0,0]
["TMS","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",0.24199999999999999,0.24199999999999999,0.24199999999999999,0.24199999999999999,0.24199999999999999]
["TMS","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997]
["TMS","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0.42399999999999999,0.42399999999999999,0.42399999999999999,0.42399999999999999,0.42399999999999999]
["TMS","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0.46800000000000003,0.47099999999999997,0.47599999999999998,0.48,0.48299999999999998]
["TMS","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",4.1989999999999998,3.823,3.7480000000000002,3.532,3.202]
["TMS","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",2.9670000000000001,2.7719999999999998,2.794,2.6720000000000002,2.4830000000000001]
["TMS","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0.72099999999999997,0.57199999999999995,0.84799999999999998,0.14299999999999999,2.4E-2]
["TMS","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0.96599999999999997,0.96399999999999997,0.96399999999999997,0.96399999999999997,0.96399999999999997]
["TMS","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",7.0999999999999994E-2,7.0999999999999994E-2,6.7000000000000004E-2,7.6999999999999999E-2,7.4999999999999997E-2]
["TMS","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",4.8000000000000001E-2,4.2999999999999997E-2,6.6000000000000003E-2,1.4999999999999999E-2,1.7000000000000001E-2]
["TMS","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",1.72,1.72,1.72,1.72,1.72]
["TMS","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0.48899999999999999,0.48599999999999999,0.48699999999999999,0.48899999999999999,0.48799999999999999]
["TMS","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",7.6999999999999999E-2,7.8E-2,7.4999999999999997E-2,8.1000000000000003E-2,0.08]
["TMS","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",1.8160000000000001,1.887,1.7529999999999999,1.6830000000000001,1.6259999999999999]
["TMS","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",3.069,2.9409999999999998,4.0220000000000002,1.8160000000000001,1.6]
["TMS","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",1.2869999999999999,1.337,1.242,1.1930000000000001,1.153]
["TMS","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",19.481000000000002,17.353000000000002,16.364000000000001,15.214,13.487]
["TMS","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",14.625,13.028,12.286,11.422000000000001,10.125]
["TMS","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",10.047000000000001,8.7590000000000003,8.0879999999999992,7.43,6.4630000000000001]
["TMS","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",4.516,4.4119999999999999,4.32,4.2359999999999998,4.1529999999999996]
["TMS","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",1.3169999999999999,1.2909999999999999,1.3340000000000001,1.2969999999999999,1.2609999999999999]
["TMS","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",5.8000000000000003E-2,7.9000000000000001E-2,5.0999999999999997E-2,2.1999999999999999E-2,1.6E-2]
["TMS","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.98899999999999999,0.96899999999999997,1.002,0.97399999999999998,0.94699999999999995]
["TMS","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",1.244,1.2,1.204,1.125,1.117]
["TMS","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0.01,1.0999999999999999E-2,1.0999999999999999E-2,1.2E-2,1.2E-2]
["TMS","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["TMS","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["TMS","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["TMS","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["TMS","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["TMS","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["TMS","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["TMS","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["TMS","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["TMS","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["TMS","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["TMS","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["TMS","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0.79200000000000004,0.82299999999999995,0.76500000000000001,0.73399999999999999,0.71]
["TMS","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",2.3679999999999999,2.4609999999999999,2.286,2.1949999999999998,2.121]
["TMS","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["TMS","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",3.9E-2,3.9E-2,3.6999999999999998E-2,4.1000000000000002E-2,2.3E-2]
["TMS","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0.13900000000000001,0.14000000000000001,0.13400000000000001,0.14699999999999999,0.14399999999999999]
["TMS","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0.35899999999999999,0.35899999999999999,0.16800000000000001,9.7000000000000003E-2,0.122]
["TMS","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",2.3690000000000002,2.343,2.4169999999999998,2.4380000000000002,2.2810000000000001]
["TMS","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["TMS","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",96.03,85.293000000000006,80.713999999999999,72.576999999999998,62.601999999999997]
["TMS","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",2.3149999999999999,2.3919999999999999,2.0569999999999999,1.91,1.855]
["TMS","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",44.216999999999999,35.137999999999998,33.073999999999998,29.21,27.847000000000001]
["TMS","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",27925,26083,26292,25149,23366]
["TMS","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",44500,46233,42958,41235,39854]
["TMS","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",8.9419337322239126E-2,8.9419337322239126E-2,8.9419337322239126E-2,8.9419337322239126E-2,8.9419337322239126E-2]
["TMS","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",8.9419337322239126E-2,8.9419337322239126E-2,8.9419337322239126E-2,8.9419337322239126E-2,8.9419337322239126E-2]
["TMS","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",8.9419337322239126E-2,8.9419337322239126E-2,8.9419337322239126E-2,8.9419337322239126E-2,8.9419337322239126E-2]
["TMS","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["TMS","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["TMS","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024",0.21826336430216867,0.21826336430216867,0.21826336430216867,0.21826336430216867,0.21826336430216867]
["NWT","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",2.8047255980535768,2.8047255980535768,2.8047255980535768,2.8047255980535768,2.8047255980535768]
["NWT","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",1.920757625205501,1.920757625205501,1.920757625205501,1.920757625205501,1.920757625205501]
["NWT","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024",0.50575930666492219,0.50575930666492219,0.50575930666492219,0.50575930666492219,0.50575930666492219]
["NWT","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",0.14508680241693761,0.1320360078726556,0.1189852133283735,0.1059344187840915,9.2883624239809462E-2]
["NWT","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",0.85545091758306246,0.77850171212734454,0.7015525066716265,0.62460330121590857,0.54765409576019053]
["NWT","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",0.89443099763666833,1.2081822313835739,1.2081822313835739,1.2081822313835739,1.2081822313835739]
["NWT","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",2.314565851130386E-2,2.314565851130386E-2,2.314565851130386E-2,2.314565851130386E-2,2.314565851130386E-2]
["NWT","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",8.2887409120785266E-2,8.5673587885254532E-2,8.8738384526170749E-2,9.2109660831178553E-2,9.5818064766687153E-2]
["NWT","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",0.47095335356482998,0.4867839875136582,0.50419768485736938,0.52335275193545139,0.54442332572134189]
["NWT","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024",0.95130429273234207,0.96136046487872417,0.97242225423974449,0.9845902225368669,0.99797498766370163]
["NWT","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024",8.2835607967375713E-2,8.4434807699843267E-2,8.6193927405557549E-2,8.8128959081843261E-2,9.0257493925757562E-2]
["NWT","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["NWT","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",4.0937545153572303,4.0937545153572303,4.0937545153572303,4.0937545153572303,4.0937545153572303]
["NWT","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",8.1712489827067714,8.1712489827067714,8.1712489827067714,8.1712489827067714,8.1712489827067714]
["NWT","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",11.09128492370229,11.09128492370229,11.09128492370229,11.09128492370229,11.09128492370229]
["NWT","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",12.46741454887492,15.15649109181309,17.668875830948121,17.366071194197851,17.47272240110507]
["NWT","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",-2.5057581481228448,-2.5057581481228448,-2.5057581481228448,-2.5057581481228448,-2.5057581481228448]
["NWT","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",2.5057581481228448,2.5057581481228448,2.5057581481228448,2.5057581481228448,2.5057581481228448]
["NWT","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",14.938233384221951,17.502991477386679,19.89922638924217,19.610420685740511,19.712141310532481]
["NWT","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",8.2490303719044018,9.5925508727807873,10.847792346654479,10.69650463478076,10.749789872532499]
["NWT","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",0.1070007588740271,0.1300795800391335,0.1516419555113786,0.1490431547900393,0.14995848170318291]
["NWT","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",6.153022137978315,6.153022137978315,6.153022137978315,6.153022137978315,6.153022137978315]
["NWT","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",20.660097238110101,20.660097238110101,20.660097238110101,20.660097238110101,20.660097238110101]
["NWT","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",13.71690864323214,16.67603184901915,19.440064395541899,19.106474260616739,19.224124352844811]
["NWT","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",-1.878085159949523,-1.878085159949523,-1.878085159949523,-1.878085159949523,-1.878085159949523]
["NWT","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",1.878085159949523,1.878085159949523,1.878085159949523,1.878085159949523,1.878085159949523]
["NWT","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0.43955205380879359,0.43955205380879359,0.43955205380879359,0.43955205380879359,0.43955205380879359]
["NWT","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0.56074617985875264,0.56074617985875264,0.56074617985875264,0.56074617985875264,0.56074617985875264]
["NWT","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",2.6053264689611231,2.6053264689611231,2.6053264689611231,2.6053264689611231,2.6053264689611231]
["NWT","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",0.32078709958366908,0.39331591106514152,0.39723308162545579,0.40154196924180158,0.40628174561978198]
["NWT","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0.57558547999999998,0.57558547999999998,0.57558547999999998,0.57558547999999998,0.57558547999999998]
["NWT","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0.11435445661460369,0.11435445661460369,0.11435445661460369,0.11435445661460369,0.11435445661460369]
["NWT","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0.10161363611639999,0.10161363611639999,0.10161363611639999,0.10161363611639999,0.10161363611639999]
["NWT","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0.53736846680759998,0.53736846680759998,0.53736846680759998,0.53736846680759998,0.53736846680759998]
["NWT","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",4.0937545153572303,4.0937545153572303,4.0937545153572303,4.0937545153572303,4.0937545153572303]
["NWT","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",9.9649377837887467,9.9649377837887467,9.9649377837887467,9.9649377837887467,9.9649377837887467]
["NWT","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",12.49344675912187,12.49344675912187,12.49344675912187,12.49344675912187,12.49344675912187]
["NWT","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",3.2885220394165852E-2,4.0320450656201448E-2,4.0722016109939023E-2,4.1163738109050337E-2,4.1649632308072823E-2]
["NWT","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",0.1885999526564468,0.231241724814327,0.23354474193434629,0.2360780607663675,0.2388647114815908]
["NWT","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0.37565218486863611,0.46058579514879072,0.46517292998493248,0.47021877830468878,0.47576921145642059]
["NWT","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0.56400000000000006,0.51380400000000015,0.46304400000000001,0.41228399999999998,0.36152400000000001]
["NWT","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0.41880296502789988,0.41880296502789988,0.41880296502789988,0.41880296502789988,0.41880296502789988]
["NWT","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",7.5036855341198958,7.5036855341198958,7.5036855341198958,7.5036855341198958,7.5036855341198958]
["NWT","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",23.27194970269052,23.27194970269052,23.27194970269052,23.27194970269052,23.27194970269052]
["NWT","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0.33990587294784669,0.34427219929832198,0.34907515828384461,0.35435841316791961,0.36016999354040208]
["NWT","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0.56074617985875264,0.56074617985875264,0.56074617985875264,0.56074617985875264,0.56074617985875264]
["NWT","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",13.031072874756671,15.268388945440909,17.3586971471059,17.106763195334171,17.195497173471772]
["NWT","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",1.9071605094652819,2.2346025319457739,2.5405292421362669,2.5036574904063418,2.5166441370607111]
["NWT","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",8.2490303719044018,9.5925508727807873,10.847792346654479,10.69650463478076,10.749789872532499]
["NWT","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",9.3339998825727022E-2,0.11347235268114531,0.132281865084966,0.13001485259990789,0.13081331995562609]
["NWT","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",1.3660760048300051E-2,1.6607227357988221E-2,1.93600904264126E-2,1.9028302190131369E-2,1.914516174755683E-2]
["NWT","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NWT","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["NWT","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NWT","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NWT","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["NWT","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NWT","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NWT","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["NWT","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NWT","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NWT","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["NWT","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["NWT","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0.1119590900201612,0.1119590900201612,0.1119590900201612,0.1119590900201612,0.1119590900201612]
["NWT","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",0.3275929637886324,0.3275929637886324,0.3275929637886324,0.3275929637886324,0.3275929637886324]
["NWT","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",2.6053264689611222,2.6053264689611222,2.6053264689611222,2.6053264689611222,2.6053264689611222]
["NWT","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",23.46328918064032,23.486368001805431,23.50793037727767,23.50533157655633,23.506246903469481]
["NWT","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["NWT","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",35.654678305001269,42.252033441980558,48.41589456684477,47.672996514719131,47.93465358417005]
["NWT","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",27.37386555594717,27.37386555594717,27.37386555594717,27.37386555594717,27.37386555594717]
["NWT","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",16.761787166002051,19.720910371789071,22.48494291831182,22.15135278338666,22.269002875614721]
["NWT","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",28919.124020007312,35156.643253819857,40984.3123003726,40281.933727037627,40529.31937923863]
["NWT","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",26615.126659607169,32555.334020743459,38076.632049565153,37179.501647216879,37192.260245845842]
["NWT","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",0,0,0,0,0]
["NWT","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["NWT","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",0,0,0,0,0]
["NWT","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024",0,0,0,0,0]
["NWT","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["NWT","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024",0,0,0,0,0]
["WSX","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",0.40200000000000002,0.40200000000000002,0.40200000000000002,0.40200000000000002,0.40200000000000002]
["WSX","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024",0.47399999999999998,0.47399999999999998,0.47399999999999998,0.47399999999999998,0.47399999999999998]
["WSX","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0.02,0.02,0.02,0.02,0.02]
["WSX","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",0.27,0.27,0.27,0.27,0.27]
["WSX","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024",0.58399999999999996,0.58399999999999996,0.58399999999999996,0.58399999999999996,0.58399999999999996]
["WSX","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024",2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2]
["WSX","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["WSX","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0.753,0.73899999999999999,0.72399999999999998,0.71,0.69599999999999995]
["WSX","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",2.1000000000000001E-2,0.02,0.02,0.02,1.9E-2]
["WSX","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",1.0249999999999999,1.0249999999999999,1.2789999999999999,2.2949999999999999,3.31]
["WSX","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0.67500000000000004,0.66200000000000003,0.64900000000000002,0.63600000000000001,0.624]
["WSX","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",2.593,2.4980000000000002,2.581,2.3319999999999999,2.024]
["WSX","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",2.1669999999999998,1.9770000000000001,2.0259999999999998,1.8049999999999999,1.4550000000000001]
["WSX","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3]
["WSX","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",8.3780000000000001,13.590999999999999,3.4169999999999998,2.218,0.84699999999999998]
["WSX","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0.67800000000000005,0.66500000000000004,0,0,0]
["WSX","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",3.9860000000000002,3.9740000000000002,3.9630000000000001,3.952,3.9409999999999998]
["WSX","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0.16600000000000001,0.16300000000000001,0.16,0.157,0.155]
["WSX","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",1.4E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2]
["WSX","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2]
["WSX","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",4.7E-2,4.7E-2,4.7E-2,4.7E-2,4.7E-2]
["WSX","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001]
["WSX","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0.17399999999999999,0.17399999999999999,0.17499999999999999,0.17599999999999999,0.17699999999999999]
["WSX","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",5.6000000000000001E-2,5.6000000000000001E-2,5.5E-2,5.3999999999999999E-2,5.2999999999999999E-2]
["WSX","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2,9.8000000000000004E-2]
["WSX","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0.61899999999999999,0.61899999999999999,0.61899999999999999,0.61899999999999999,0.61899999999999999]
["WSX","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002]
["WSX","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",9.3154929305274942E-2,9.3154929305274942E-2,9.3154929305274942E-2,9.3154929305274942E-2,9.3154929305274942E-2]
["WSX","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",2.199357385901775,2.016908542210468,2.0769242563006141,1.8598936392573131,1.506513847798423]
["WSX","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",2.3084204820080712,2.234965883199505,2.3198731142828319,2.1073619465826519,1.838176279014694]
["WSX","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.32366931704851692,0.31344532191903363,0.32535323266767902,0.2955493632844699,0.2577971144271895]
["WSX","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSX","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["WSX","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSX","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSX","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["WSX","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSX","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSX","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["WSX","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSX","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSX","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["WSX","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["WSX","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",3.212712770625,3.2289627579675528,3.2451075701589729,3.2613331071709948,3.277639774147008]
["WSX","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0.18431079396294381,0.18523234800084859,0.18615850964915809,0.18708930214928701,0.18802474874264941]
["WSX","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",9.3386911500000003E-2,9.3853846091999996E-2,9.4323115276E-2,9.4794730827999996E-2,9.5268704523999992E-2]
["WSX","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0.151246193625,0.15200242464899999,0.15276243669699999,0.153526248841,0.154293880153]
["WSX","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",3.1548534885000001,3.0441290949840001,3.1188143116260001,2.900512687835,2.61988937441]
["WSX","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["WSX","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",3.8729999999999989,3.67,3.96,4.742,5.3949999999999996]
["WSX","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",1.001879148375,0.99158628697200002,0.98219070037400003,0.97267636849600003,0.96407786860699995]
["WSX","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",12.234999999999999,17.434000000000001,6.5950000000000006,5.3959999999999999,4.0250000000000004]
["WSX","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",4807,4776,4926,4752,4515]
["WSX","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",10292,10217,10283,9970,9643]
["WSX","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["WSX","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["WSX","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",0.2805296301002746,0.2805296301002746,0.2805296301002746,0.2805296301002746,0.2805296301002746]
["WSX","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["WSX","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["WSX","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024",0.10163393309316664,0.10163393309316664,0.10163393309316664,0.10163393309316664,0.10163393309316664]
["YKY","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",1.3674413999999999,1.3674413999999999,1.3674413999999999,1.3674413999999999,1.3674413999999999]
["YKY","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024",0.6300189700000004,0.6300189700000004,0.6300189700000004,0.6300189700000004,0.6300189700000004]
["YKY","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024","","","","",""]
["YKY","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024","","","","",""]
["YKY","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",0.70994127000000007,0.70994127000000007,0.70994127000000007,0.70994127000000007,0.70994127000000007]
["YKY","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024","","","","",""]
["YKY","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024","","","","",""]
["YKY","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["YKY","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["YKY","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["YKY","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["YKY","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["YKY","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0.202769037377766,0.26720903856921319,0.33909991489842162,0.4187139253704249,0.50419423135089159]
["YKY","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",1.250557449195759,1.6479846134132099,2.0913642934933039,2.5823756192048601,3.109566726810951]
["YKY","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024",2.9006528024341591E-2,4.0273851336911533E-2,5.3408331084135917E-2,6.8480146594075905E-2,8.5561537505341234E-2]
["YKY","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024",0.1834027505887133,0.25464388932698412,0.33769070248473981,0.43298692058326432,0.5409893010949256]
["YKY","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024","","","","",""]
["YKY","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024","","","","",""]
["YKY","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",1.7589999999999999,1.7589999999999999,1.7589999999999999,1.7589999999999999,1.7589999999999999]
["YKY","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",1.355,1.355,1.355,1.355,1.355]
["YKY","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0.216,0.216,0.216,0.216,0.216]
["YKY","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",9.5259999999999998,10.09,10.763999999999999,11.554,12.372999999999999]
["YKY","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",-1.2E-2,-1.2E-2,-1.2999999999999999E-2,-1.2999999999999999E-2,-1.4E-2]
["YKY","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",1.15E-2,1.2E-2,1.2500000000000001E-2,1.2999999999999999E-2,1.35E-2]
["YKY","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",7.4254412345760006,7.25787385958016,7.0807020130906606,6.8936085431977414,6.8068652071564806]
["YKY","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",4.0022381461991001,3.9119171523995702,3.81641922358958,3.7155734107662299,3.6688176248208602]
["YKY","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",1,1,1,1,1]
["YKY","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0.88500000000000001,0.88200000000000001,0.879,0.876,0.872]
["YKY","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",6.6180000000000003,8.4700000000000006,8.9710000000000001,8.1560000000000006,6.633]
["YKY","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",2.3740000000000001,2.367,2.359,2.3490000000000002,2.3380000000000001]
["YKY","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",-1.3,-1.4,-1.5,-1.6,-1.7]
["YKY","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",1.3,1.4,1.5,1.6,1.7]
["YKY","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",3.3159999999999998,3.306,3.294,3.28,3.2650000000000001]
["YKY","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",4.9729999999999999,4.952,4.9400000000000004,4.92,4.8969999999999994]
["YKY","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",1,1,1,1,1]
["YKY","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",0.16107808870648829,0.21311506303163871,0.27106532989373799,0.33516542099426422,0.40411441197508852]
["YKY","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0.68400000000000005,0.68400000000000005,0.68400000000000005,0.68400000000000005,0.68400000000000005]
["YKY","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0.26800000000000002,0.26800000000000002,0.26800000000000002,0.26800000000000002,0.26800000000000002]
["YKY","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",7.7262522624630084E-2,0.102222515249327,0.13001887067228499,0.1607650434054344,0.19383703363315791]
["YKY","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",0.45930486870472809,0.60768529618643163,0.77292713588196515,0.955704844279882,1.152308910693139]
["YKY","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0.66435451996415362,0.87897712553260254,1.117988663552012,1.3823646913204199,1.6667396436986139]
["YKY","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",2.0960000000000001,2.0960000000000001,2.0960000000000001,2.0960000000000001,2.0960000000000001]
["YKY","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",1.3240000000000001,1.3240000000000001,1.3240000000000001,1.3240000000000001,1.3240000000000001]
["YKY","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0.25700000000000001,0.25700000000000001,0.25700000000000001,0.25700000000000001,0.25700000000000001]
["YKY","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0.12,0.16700000000000001,0.222,0.28399999999999992,0.35499999999999998]
["YKY","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",2.4620000000000002,2.4620000000000002,2.4620000000000002,2.4620000000000002,2.4620000000000002]
["YKY","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",0.377,0,0,0,0]
["YKY","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",6.5569999999999986,6.5629999999999997,6.3479999999999999,6.2069999999999999,5.8259999999999996]
["YKY","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0.61299999999999999,0.61299999999999999,0.61299999999999999,0.61299999999999999,0.61299999999999999]
["YKY","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",2.9590000000000001,2.9609999999999999,2.8650000000000002,2.8010000000000002,2.629]
["YKY","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",5.0999999999999996,5.1040000000000001,5.0289999999999999,4.827,4.5310000000000006]
["YKY","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
["YKY","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["YKY","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["YKY","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["YKY","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["YKY","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["YKY","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["YKY","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["YKY","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["YKY","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["YKY","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["YKY","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["YKY","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["YKY","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",4.8916206364113908,4.8916206364113908,4.8916206364113908,4.8916206364113908,4.8916206364113908]
["YKY","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",1.7583793635886089,1.7583793635886089,1.7583793635886089,1.7583793635886089,1.7583793635886089]
["YKY","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["YKY","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",25.283000000000001,25.59,25.991,26.492999999999999,27.178000000000001]
["YKY","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["YKY","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",19.167000000000002,20.977,21.443000000000001,20.581,19.006]
["YKY","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",17028.735390959999,17369.4564326336,17717.170021817761,18071.34757199623,18432.775345260801]
["YKY","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",14427,14715,15009,15310,15616]
["YKY","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["YKY","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["YKY","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",0.14160784044358907,0.14160784044358907,0.14160784044358907,0.14160784044358907,0.14160784044358907]
["YKY","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024",0,0,0,0,0]
["YKY","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["YKY","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024",0,0,0,0,0]
["AFW","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["AFW","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",0.06,0.06,0.06,0.06,0.06]
["AFW","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024","","","","",""]
["AFW","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024","","","","",""]
["AFW","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["AFW","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["AFW","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024","","","","",""]
["AFW","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024","","","","",""]
["AFW","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["AFW","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["AFW","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024","","","","",""]
["AFW","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024","","","","",""]
["AFW","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024","","","","",""]
["AFW","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024","","","","",""]
["AFW","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["AFW","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["AFW","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024","","","","",""]
["AFW","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024","","","","",""]
["AFW","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["AFW","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["AFW","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["AFW","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["AFW","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024","","","","",""]
["AFW","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024","","","","",""]
["AFW","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["AFW","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["AFW","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["AFW","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",3,3,3,3,3]
["AFW","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024","","","","",""]
["AFW","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024","","","","",""]
["AFW","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024","","","","",""]
["AFW","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024","","","","",""]
["AFW","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",1.3141179088100001,1.353931590675,1.3340247497425,1.3439781702087501,1.339001459975625]
["AFW","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0.14953263846000001,0.15411053205,0.151821585255,0.15296605865249999,0.15239382195375001]
["AFW","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",5.1289999999999996,5.1459999999999999,5.6340000000000003,6.1239999999999997,6.8090000000000002]
["AFW","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",-1.5969018225,-1.8072592762499999,-2.1601917300000002,-2.30719173,-2.5126917299999998]
["AFW","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",1.5969018225,1.8072592762499999,2.1601917300000002,2.30719173,2.5126917299999998]
["AFW","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",7.5149999999999997,7.5389999999999997,8.2550000000000008,8.8970000000000002,9.9760000000000009]
["AFW","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0.30399999999999999,0.30299999999999999,0.33300000000000002,0.36299999999999999,0.40699999999999997]
["AFW","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0.06,0.06,0.06,0.06,0.06]
["AFW","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",2.99,2.99,2.99,2.99,2.99]
["AFW","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",1.3140000000000001,1.3540000000000001,1.3340000000000001,1.3440000000000001,1.339]
["AFW","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0.17599999999999999,0.182,0.17899999999999999,0.18,0.18]
["AFW","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",4.4909999999999997,4.5116504503831996,5.1280000000000001,5.7450000000000001,6.609]
["AFW","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",0.61599999999999999,0.61899999999999999,0.70299999999999996,0.78800000000000003,0.90600000000000003]
["AFW","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",0.81499999999999995,0.58899999999999997,0.61499999999999999,0.64200000000000002,0.751]
["AFW","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",4.1000000000000002E-2,4.2000000000000003E-2,4.8000000000000001E-2,5.3999999999999999E-2,6.2E-2]
["AFW","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",1.9790000000000001,1.9787070766168,1.9790000000000001,1.9790000000000001,1.9790000000000001]
["AFW","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.27100000000000002,0.27100000000000002,0.27100000000000002,0.27100000000000002,0.27100000000000002]
["AFW","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["AFW","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["AFW","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["AFW","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["AFW","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["AFW","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["AFW","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["AFW","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["AFW","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["AFW","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["AFW","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["AFW","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["AFW","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["AFW","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",14.346,14.391999999999999,15.599,16.744,18.515000000000001]
["AFW","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["AFW","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",9738,9769,10697,11626,12926]
["AFW","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",0,0,0,0,0]
["AFW","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",7.779658401263643E-3,7.779658401263643E-3,7.779658401263643E-3,7.779658401263643E-3,7.779658401263643E-3]
["AFW","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["AFW","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",7.779658401263643E-3,7.779658401263643E-3,7.779658401263643E-3,7.779658401263643E-3,7.779658401263643E-3]
["AFW","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["AFW","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["AFW","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024","","","","",""]
["BRL","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024","","","","",""]
["BRL","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024","","","","",""]
["BRL","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024","","","","",""]
["BRL","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024","","","","",""]
["BRL","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024","","","","",""]
["BRL","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024","","","","",""]
["BRL","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024","","","","",""]
["BRL","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024","","","","",""]
["BRL","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024","","","","",""]
["BRL","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024","","","","",""]
["BRL","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024","","","","",""]
["BRL","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024","","","","",""]
["BRL","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024","","","","",""]
["BRL","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024","","","","",""]
["BRL","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024","","","","",""]
["BRL","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024","","","","",""]
["BRL","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024","","","","",""]
["BRL","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024","","","","",""]
["BRL","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["BRL","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["BRL","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024","","","","",""]
["BRL","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024","","","","",""]
["BRL","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024","","","","",""]
["BRL","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024","","","","",""]
["BRL","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["BRL","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["BRL","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024","","","","",""]
["BRL","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024","","","","",""]
["BRL","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024","","","","",""]
["BRL","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024","","","","",""]
["BRL","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024","","","","",""]
["BRL","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024","","","","",""]
["BRL","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0.13100000000000001,0.125,0.125,0.123,0.125]
["BRL","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",7.8E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.3999999999999996E-2,7.4999999999999997E-2]
["BRL","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",1.331,0.65,0.65,0.65,0.65]
["BRL","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0.20699999999999999,0.19400000000000001,0.19400000000000001,0.187,0.19400000000000001]
["BRL","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",1.391,0.76700000000000002,0.24,0,0]
["BRL","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",1.9379999999999999,1.8109999999999999,1.8109999999999999,1.7470000000000001,1.8109999999999999]
["BRL","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0.64200000000000002,0.6,0.6,0.57899999999999996,0.6]
["BRL","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",6.0999999999999999E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.5E-2,5.7000000000000002E-2]
["BRL","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",0.38,0.38,0.38,0.38,0.38]
["BRL","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["BRL","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0.13100000000000001,0.125,0.125,0.123,0.125]
["BRL","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",9.5000000000000001E-2,9.0999999999999998E-2,9.0999999999999998E-2,0.09,9.0999999999999998E-2]
["BRL","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
["BRL","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997,0.71899999999999997]
["BRL","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0.40899999999999997,0.41899999999999998,0.41899999999999998,0.42199999999999999,0.41899999999999998]
["BRL","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",1.2829999999999999,1.1990000000000001,1.1990000000000001,1.157,1.2270000000000001]
["BRL","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",1.2829999999999999,1.1990000000000001,1.1990000000000001,1.157,1.2270000000000001]
["BRL","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",1.17,0.91400000000000003,0.91400000000000003,0.88200000000000001,0.91400000000000003]
["BRL","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["BRL","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["BRL","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["BRL","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["BRL","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["BRL","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["BRL","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["BRL","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["BRL","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["BRL","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["BRL","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["BRL","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["BRL","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",3.347,2.536,2.536,2.4710000000000001,2.536]
["BRL","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["BRL","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",-0.35,0.20899999999999999,0.73599999999999999,0.94399999999999995,0.97599999999999998]
["BRL","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["BRL","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",4700,4500,4500,4400,4500]
["BRL","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",0,0,0,0,0]
["BRL","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",0,0,0,0,0]
["BRL","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["BRL","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",0,0,0,0,0]
["BRL","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["BRL","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["BRL","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024","","","","",""]
["PRT","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999]
["PRT","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024",18.382000000000001,19.510999999999999,20.175000000000001,20.465,20.294]
["PRT","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024",0,0,0,0,0]
["PRT","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999]
["PRT","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0.45100000000000001,0.34,0.34,0.34,0.34]
["PRT","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0.69199999999999995,0.74199999999999999,0.76,0.73699999999999999,0.74099999999999999]
["PRT","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0.60099999999999998,0.39400000000000002,0.28699999999999998,0.193,0.107]
["PRT","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",-0.1,-0.1,-0.1,-0.1,-0.1]
["PRT","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["PRT","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0.90700000000000003,1.036,1.0549999999999999,1.008,0.97499999999999998]
["PRT","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0.38700000000000001,0.47399999999999998,0.47699999999999998,0.43,0.377]
["PRT","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999]
["PRT","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0.53,0.4,0.4,0.4,0.4]
["PRT","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0.39300000000000002,0.39300000000000002,0.39300000000000002,0.39300000000000002,0.39300000000000002]
["PRT","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",0.38700000000000001,0.47399999999999998,0.47699999999999998,0.43,0.377]
["PRT","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.60899999999999999,0.66700000000000004,0.69399999999999995,0.67600000000000005,0.67700000000000005]
["PRT","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.29799999999999999,0.36899999999999999,0.36099999999999999,0.33200000000000002,0.29799999999999999]
["PRT","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["PRT","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["PRT","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["PRT","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["PRT","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["PRT","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["PRT","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["PRT","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["PRT","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["PRT","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["PRT","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["PRT","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["PRT","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",1.5940000000000001,1.6120000000000001,1.631,1.5840000000000001,1.5509999999999999]
["PRT","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["PRT","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",0.47799999999999998,0.82199999999999995,0.95,0.97399999999999998,1.0109999999999999]
["PRT","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["PRT","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",2384,2610,2715,2643,2649]
["PRT","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",0,0,0,0,0]
["PRT","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",0,0,0,0,0]
["PRT","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["PRT","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",0,0,0,0,0]
["PRT","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["PRT","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["PRT","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024","","","","",""]
["SEW","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SEW","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",0.33800000000000002,0.33800000000000002,0.33800000000000002,0.33800000000000002,0.33800000000000002]
["SEW","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024","","","","",""]
["SEW","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024","","","","",""]
["SEW","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SEW","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SEW","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SEW","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SEW","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SEW","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SEW","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024","","","","",""]
["SEW","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024","","","","",""]
["SEW","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SEW","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SEW","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SEW","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SEW","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024","","","","",""]
["SEW","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024","","","","",""]
["SEW","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SEW","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SEW","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SEW","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SEW","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024","","","","",""]
["SEW","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024","","","","",""]
["SEW","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SEW","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SEW","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SEW","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SEW","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024","","","","",""]
["SEW","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024","","","","",""]
["SEW","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SEW","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SEW","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0.46393624683073081,0.46986992197689742,0.47360965364839402,0.47742233780148807,0.48135187957441489]
["SEW","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0.43713642577577788,0.44272733522255842,0.44625103691089618,0.44984347689522791,0.45354602408201949]
["SEW","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",11.60424195633626,11.75208270226956,11.845981982776181,11.941043847093921,12.039520682402641]
["SEW","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0.51232910489406391,0.51888171745049738,0.52301153785769861,0.52722192036767124,0.53156134983221559]
["SEW","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",9.4999538651906583,9.6214568529927273,9.6980347849609814,9.7761065540981598,9.8565711994220742]
["SEW","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",8.8668733757727658,8.9802793588867047,9.0517541087409157,9.1246231458947094,9.1997255970684897]
["SEW","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0.17199999999999999,0.17199999999999999,0.17199999999999999,0.17199999999999999,0.17199999999999999]
["SEW","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0.115,0.115,0.115,0.115,0.115]
["SEW","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0.46700000000000003,0.47699999999999998,0.48399999999999999,0.49099999999999999,0.498]
["SEW","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0.53700000000000003,0.54800000000000004,0.55600000000000005,0.56399999999999995,0.57299999999999995]
["SEW","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",0.5753083976852742,0,0,0,0]
["SEW","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",5.2454791614762932,5.3125680547085201,5.3548512017709777,5.3979591835485738,5.4423884119713284]
["SEW","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",4.254474703714366,4.3088887982842072,4.3431835831900036,4.3781473705495833,4.4141827874507458]
["SEW","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",8.8924432024283284,9.0061762197974158,9.0778570848047995,9.1509362578847107,9.2262552855873885]
["SEW","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0.51232910489406391,0.51888171745049738,0.52301153785769861,0.52722192036767124,0.53156134983221559]
["SEW","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SEW","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["SEW","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SEW","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SEW","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["SEW","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SEW","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SEW","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["SEW","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SEW","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SEW","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["SEW","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SEW","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SEW","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",31.611951096487768,32.243665414562052,32.727899540127652,33.217394788303437,33.716300970609183]
["SEW","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SEW","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",17989.777637108338,18261.925536330578,18526.42359473151,18788.69580995298,19052.785317380069]
["SEW","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",0,0,0,0,0]
["SEW","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",6.5886387183802922E-2,6.5886387183802922E-2,6.5886387183802922E-2,6.5886387183802922E-2,6.5886387183802922E-2]
["SEW","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",6.5886387183802922E-2,6.5886387183802922E-2,6.5886387183802922E-2,6.5886387183802922E-2,6.5886387183802922E-2]
["SEW","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",6.5886387183802922E-2,6.5886387183802922E-2,6.5886387183802922E-2,6.5886387183802922E-2,6.5886387183802922E-2]
["SEW","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["SEW","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["SEW","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024","","","","",""]
["SSC","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SSC","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",1.02422864,1.02422864,1.02422864,1.02422864,1.02422864]
["SSC","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024","","","","",""]
["SSC","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024","","","","",""]
["SSC","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024","","","","",""]
["SSC","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024","","","","",""]
["SSC","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SSC","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SSC","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024","","","","",""]
["SSC","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",1.074961153333333,1.074961153333333,1.074961153333333,1.074961153333333,1.074961153333333]
["SSC","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024","","","","",""]
["SSC","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024","","","","",""]
["SSC","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SSC","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SSC","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",0.53000912999999994,0.53000912999999994,0.53000912999999994,0.53000912999999994,0.53000912999999994]
["SSC","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024","","","","",""]
["SSC","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024","","","","",""]
["SSC","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024","","","","",""]
["SSC","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SSC","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SSC","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SSC","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SSC","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024","","","","",""]
["SSC","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024","","","","",""]
["SSC","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SSC","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SSC","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024","","","","",""]
["SSC","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024","","","","",""]
["SSC","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024","","","","",""]
["SSC","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024","","","","",""]
["SSC","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SSC","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SSC","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0.5,0.5,0.5,0.5,0.5]
["SSC","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0.7,0.7,0.7,0.7,0.7]
["SSC","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",3.3299961442844839,2.8680600653364441,4.0218750668229593,3.0861201456818499,1.853408558721749]
["SSC","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",4.8180313660521596,4.8180313660521596,4.8180313660521596,4.8180313660521596,4.8180313660521596]
["SSC","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",1.5732855699999999,1.5732855699999999,0,0,0]
["SSC","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",5.3077852868086746,2.3382618278290148,1.2379033206153609,0.41263444020512002,0.1375448134017066]
["SSC","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",-0.1,-0.1,-0.1,-0.1,-0.1]
["SSC","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["SSC","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",3.690748840718387,3.4931905086118058,3.7491183479316939,3.7491183479316939,3.6368692955984101]
["SSC","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",3.5,3.5,3.5,3.5,3.5]
["SSC","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2]
["SSC","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024","","","","",""]
["SSC","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024","","","","",""]
["SSC","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024","","","","",""]
["SSC","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0.84,0.84,0.84,0.84,0.84]
["SSC","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0.112,0.112,0.112,0.112,0.112]
["SSC","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",5.5999999999999973E-2,5.5999999999999973E-2,5.5999999999999973E-2,5.5999999999999973E-2,5.5999999999999973E-2]
["SSC","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0.5,0.5,0.5,0.5,0.5]
["SSC","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0.85365853658536583,0.85365853658536583,0.85365853658536583,0.85365853658536583,0.85365853658536583]
["SSC","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",4.086444506213212,3.1020361862227932,5.0474878905200002,3.956564289335704,2.3761648188740372]
["SSC","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2,1.2999999999999999E-2]
["SSC","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2]
["SSC","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999,0.20699999999999999]
["SSC","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0.22600000000000001,0.22600000000000001,0.22600000000000001,0.22600000000000001,0.22600000000000001]
["SSC","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024","","","","",""]
["SSC","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024","","","","",""]
["SSC","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024","","","","",""]
["SSC","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",1.5732855699999999,1.5732855699999999,0,0,0]
["SSC","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024","","","","",""]
["SSC","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024","","","","",""]
["SSC","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024","","","","",""]
["SSC","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024","","","","",""]
["SSC","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024","","","","",""]
["SSC","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024","","","","",""]
["SSC","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",1,0.44053436630909809,0.23322407628128719,7.7741358760429036E-2,2.5913786253476331E-2]
["SSC","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",2.6874272925705358,2.543574736763841,2.7299291840588769,2.7299291840588769,2.6481947773505281]
["SSC","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",1.003321548147851,0.94961577184796586,1.019189163872817,1.019189163872817,0.98867451824788211]
["SSC","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",3.5,3.5,3.5,3.5,3.5]
["SSC","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SSC","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["SSC","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SSC","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SSC","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["SSC","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SSC","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SSC","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["SSC","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SSC","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SSC","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["SSC","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SSC","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",4.5299961442844836,4.0680600653364438,5.2218750668229594,4.2861201456818501,3.053408558721749]
["SSC","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SSC","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",8.2742804899618658,11.04624561683495,10.829246393368489,11.654515273778729,11.817355848248861]
["SSC","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SSC","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",7623.8035275016537,7743.7726817473076,8748.7444592018019,9368.7444592018019,9885.7042059322848]
["SSC","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",0,0,0,0,0]
["SSC","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",0,0,0,0,0]
["SSC","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05]
["SSC","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",0,0,0,0,0]
["SSC","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["SSC","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["SSC","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024","","","","",""]
["SES","RR9_036WR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SES","RR9_036WN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WN)","£m","Price Review 2024",0.1112429368022769,0.1091151905858527,0.1069756770449536,0.10487811474995461,0.1028216811274064]
["SES","RR9_036WWN_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (WWN)","£m","Price Review 2024","","","","",""]
["SES","RR9_036BR_PR24","Wholesale - Price control income - third party services - Rechargeable works - real (BR)","£m","Price Review 2024","","","","",""]
["SES","RR9_039WR_PR24","Wholesale - Other price control income - Third party revenue - real (WR)","£m","Price Review 2024",0.29317957596897581,0.2931795759689757,0.2931795759689757,0.29317957596897581,0.29317957596897559]
["SES","RR9_039WN_PR24","Wholesale - Other price control income - Third party revenue - real (WN)","£m","Price Review 2024",0.78646687600922716,0.78646687600922704,0.78646687600922704,0.78646687600922727,0.78646687600922704]
["SES","RR9_039ADDN1_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SES","RR9_039ADDN2_PR24","Wholesale - Other price control income - Third party revenue - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SES","RR9_033WR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SES","RR9_033WN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WN)","£m","Price Review 2024",0.2016928013050627,0.1978350184453779,0.19395590043664501,0.19015284356533821,0.18642435643660599]
["SES","RR9_033WWN_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (WWN)","£m","Price Review 2024","","","","",""]
["SES","RR9_033BR_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (BR)","£m","Price Review 2024","","","","",""]
["SES","RR9_033ADDN1_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SES","RR9_033ADDN2_PR24","Wholesale - Non-price control income - third party services - other non-price control third party services - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SES","RR9_034WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SES","RR9_034WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN)","£m","Price Review 2024",3.8467183754058352E-2,3.7731421043706088E-2,3.6991589258535372E-2,3.6266263978956249E-2,3.5555160763682592E-2]
["SES","RR9_034WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN)","£m","Price Review 2024","","","","",""]
["SES","RR9_034BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR)","£m","Price Review 2024","","","","",""]
["SES","RR9_034ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SES","RR9_034ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SES","RR9_035WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR)","£m","Price Review 2024","","","","",""]
["SES","RR9_035WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN)","£m","Price Review 2024","","","","",""]
["SES","RR9_035WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN)","£m","Price Review 2024","","","","",""]
["SES","RR9_035BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR)","£m","Price Review 2024","","","","",""]
["SES","RR9_035ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SES","RR9_035ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SES","RR9_038WR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WR)","£m","Price Review 2024",0,0,0,0,0]
["SES","RR9_038WN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WN)","£m","Price Review 2024",0,0,0,0,0]
["SES","RR9_038WWN_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (WWN)","£m","Price Review 2024","","","","",""]
["SES","RR9_038BR_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (BR)","£m","Price Review 2024","","","","",""]
["SES","RR9_038ADDN1_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN1)","£m","Price Review 2024","","","","",""]
["SES","RR9_038ADDN2_PR24","Wholesale - Non-price control income - third party services - Bulk supplies - General - real (ADDN2)","£m","Price Review 2024","","","","",""]
["SES","DS1E_001TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",2.455121882101113E-2,2.4396812923473479E-2,2.4243951084911189E-2,2.4092617864734531E-2,2.394279797675964E-2]
["SES","DS1E_002TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_003TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_004TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0.99023249244744904,0.98400478791343005,0.622,0.97173558721095921,0.9656928517293053]
["SES","DS1E_005TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",5.8455282907169366E-3,5.8087649817793983E-3,6.0000000000000001E-3,5.7363375868415539E-3,5.7006661849427704E-3]
["SES","DS1E_007TOT_PR24","Developer services revenue - water network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0.81369753806779743,0.8085800854636922,0.80351380738562794,0.79849819208834416,0.79353273294403359]
["SES","DS1E_008TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_009TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_011TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",1.615,1.696,1.78,1.869,1.7535249184883961]
["SES","DS1E_012TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0.62,0.65,0.68300000000000005,0.71699999999999997,0.6726786098232469]
["SES","DS1E_013TOT_PR24","Developer services revenue - water network+ - Other developer service revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_017TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_018TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_019TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_021TOT_PR24","Developer services revenue - wastewater network+ - Income offset associated with legacy agreements - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_023TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_025TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_026TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1E_027TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_001TOT_PR24","Developer services revenue - water network+ - Connection charges - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_002TOT_PR24","Developer services revenue - water network+ - Requisitioned mains - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_003TOT_PR24","Developer services revenue - water network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_004TOT_PR24","Developer services revenue - water network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_005TOT_PR24","Developer services revenue - water network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_006TOT_PR24","Developer services revenue - water network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_007TOT_PR24","Developer services revenue - water network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_009TOT_PR24","Developer services revenue - water network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_010TOT_PR24","Developer services revenue - water network+ - Environmental incentives for more water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_011TOT_PR24","Developer services revenue - water network+ - Environmental component of infrastructure charge for water efficient developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_015TOT_PR24","Developer services revenue - wastewater network+ - Diversions - NRSWA - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_016TOT_PR24","Developer services revenue - wastewater network+ - Diversions - other non-section 185 diversions - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_017TOT_PR24","Developer services revenue - wastewater network+ - Infrastructure charge receipts - new connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_018TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_020TOT_PR24","Developer services revenue - wastewater network+ - Income offset - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_021TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for more sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_022TOT_PR24","Developer services revenue - wastewater network+ - Environmental incentives for less sustainable developments - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_024TOT_PR24","Developer services revenue - wastewater network+ - Receipts for on-site work - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_025TOT_PR24","Developer services revenue - wastewater network+ - Diversions - s185 - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS1W_026TOT_PR24","Developer services revenue - wastewater network+ - Other developer services revenue (non-price control) - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_001WR_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_012WR_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_013WR_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water resources","£m","Price Review 2024",0.35899999999999999,0.35899999999999999,0.35899999999999999,0.35899999999999999,0.35899999999999999]
["SES","CW11_016WR_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_027WR_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_028WR_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_001RWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_001WT_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_001TWD_PR24","Third party costs ~ price control (operating expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_004TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_008TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_009TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_010TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_012RWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_012WT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_012TWD_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (water) opex - Treated water distribution - Network+","£m","Price Review 2024",0.24399999999999999,0.24399999999999999,0.24399999999999999,0.24399999999999999,0.24399999999999999]
["SES","CW11_013RWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_013WT_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_013TWD_PR24","Third party costs ~ non price control (operating expenditure) - Reservoir operating agreements opex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_014TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_016RWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_016WT_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_016TWD_PR24","Third party costs ~ price control (capital expenditure) - Non potable water (which are not bulk supplies) - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_017TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fluoridation - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - Fire hydrant install & repair - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_020TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_021TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_023TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024","","","","",0]
["SES","CW11_024TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024","","","","",0]
["SES","CW11_025TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024","","","","",0]
["SES","CW11_027RWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_027WT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_027TWD_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (water) capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_028RWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Raw water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_028WT_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Water treatment - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_028TWD_PR24","Third party costs ~ non price control (capital expenditure) - Reservoir operating agreements capex - Treated water distribution - Network+","£m","Price Review 2024",0,0,0,0,0]
["SES","CW11_029TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024","","","","",0]
["SES","CWW11_001TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_002TOT_PR24","Third party costs ~ price control (operating expenditure) - Rechargeable opex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_003TOT_PR24","Third party costs ~ price control (operating expenditure) - Other rechargeable opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_005TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - NRSWA - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_006TOT_PR24","Third party costs ~ price control (operating expenditure) - Diversions - other non-section 185 diversions - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_008TOT_PR24","Third party costs ~ non price control (operating expenditure) - Bulk supplies (wastewater) opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_009TOT_PR24","Third party costs ~ non price control (operating expenditure) - Reception and disposal of waste opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_010TOT_PR24","Third party costs ~ non price control (operating expenditure) - Other excluded charge opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_012TOT_PR24","Third party costs ~ non price control (operating expenditure) - Diversions - s185 - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_014TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - third party damage - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_015TOT_PR24","Third party costs ~ price control (capital expenditure) - Rechargeable capex - build over - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_016TOT_PR24","Third party costs ~ price control (capital expenditure) - Other rechargeable capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_018TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - NRSWA - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_019TOT_PR24","Third party costs ~ price control (capital expenditure) - Diversions - other non-section 185 diversions - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_021TOT_PR24","Third party costs ~ non price control (capital expenditure) - Bulk supplies (wastewater) capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_022TOT_PR24","Third party costs ~ non price control (capital expenditure) - Reception and disposal of waste capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_023TOT_PR24","Third party costs ~ non price control (capital expenditure) - Other excluded charge capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW11_025TOT_PR24","Third party costs ~ non price control (capital expenditure) - Diversions - s185 - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS2E_002C_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SES","DS2E_003C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",1,1,1,1,1]
["SES","DS2E_004C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Cap [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SES","DS2E_005C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SES","DS2E_006C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SES","DS2E_007C_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SES","DS2E_002O_PR24","Water developer services expenditure (excluding diversions) - price control - Asset payments associated with legacy agreements - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SES","DS2E_003O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",1.689116461176577,1.672225296564811,1.6555030435991629,1.6389480131631711,1.6225585330315391]
["SES","DS2E_004O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Ope [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SES","DS2E_005O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024",0,0,0,0,0]
["SES","DS2E_006O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024",3.7791469880290168E-3,3.7413555181487271E-3,3.703941962967239E-3,3.6669025433375669E-3,3.630233517904191E-3]
["SES","DS2E_007O_PR24","Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex -  [*** truncated]","£m","Price Review 2024",0,0,0,0,0]
["SES","DS2W_001_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SES","DS2W_002_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Capex -  [*** truncated]","£m","Price Review 2024","","","","",""]
["SES","DS2W_003_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SES","DS2W_004_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SES","DS2W_005_C_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Capex - Trea [*** truncated]","£m","Price Review 2024","","","","",""]
["SES","DS2W_007_C_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Capex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SES","DS2W_001_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SES","DS2W_002_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains - Other site-specific developer services activities  - Opex - T [*** truncated]","£m","Price Review 2024","","","","",""]
["SES","DS2W_003_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - New connections - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SES","DS2W_004_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Requisition mains - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SES","DS2W_005_O_PR24","Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains - Other site-specific developer services activities  - Opex - Treat [*** truncated]","£m","Price Review 2024","","","","",""]
["SES","DS2W_007_O_PR24","Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments - Asset payments - Opex - Treated water distribution","£m","Price Review 2024","","","","",""]
["SES","DS3_014TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS3_015TOT_PR24","Wastewater developer services expenditure (excluding diversions) -price control - Asset payments - opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS3_003TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS3_004TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS3_005TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex - Other site-specific developer services activities capex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS3_007TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - New connections - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS3_008TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Requisition sewers - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","DS3_009TOT_PR24","Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex - Other site-specific developer services activities opex - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CW1A_007WR_PR24","Developer services revenue - Grants and contributions - operating expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SES","CW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",1.694788542020508,1.677840656600303,1.6610622500343,1.6444516275339569,1.628007111258617]
["SES","CW1A_014WR_PR24","Developer services revenue - Grants and contributions - capital expenditure - Water resources","£m","Price Review 2024",0,0,0,0,0]
["SES","CW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",1,1,1,1,1]
["SES","CWW1A_007TOT_PR24","Developer services revenue - Grants and contributions - operating expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","CWW1A_014TOT_PR24","Developer services revenue - Grants and contributions - capital expenditure - Total","£m","Price Review 2024",0,0,0,0,0]
["SES","B0007DSPWT_PR24","Properties volume data - Total new properties - Water","nr","Price Review 2024",1844,2554,2573,2103,1994]
["SES","B0007DSPWWT_PR24","Properties volume data - Total new properties - Wastewater","nr","Price Review 2024",0,0,0,0,0]
["SES","C_PR24WW_SHALLOW_EFF","Shallow dive company efficiency factor water","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["SES","C_PR24WW_DEEP_EFF","Deep dive company efficiency factor water","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1]
["SES","C_PR24WW_EFF","Water efficiency challenge - uncapped","%","Price Review 2024",0.14640909133935998,0.14640909133935998,0.14640909133935998,0.14640909133935998,0.14640909133935998]
["SES","C_PR24WWW_SHALLOW_EFF","Shallow dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["SES","C_PR24WWW_DEEP_EFF","Deep dive company efficiency factor wastewater","%","Price Review 2024","","","","",""]
["SES","C_PR24WWW_EFF","Wastewater efficiency challenge - uncapped","%","Price Review 2024","","","","",""]

{"sheet":"Inp_PR24","index":3,"n_rows":421,"n_cols":15,"rows_kept":421,"cut":false,"hidden":false,"merged":[[197,1,197,5],[197,7,197,11]]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":{"$error":"#VALUE!"}},{"$f":"A421","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0}]
[]
["Region","Description",null,"BP line","BoN code","Unit",null,"2025-26","2026-27","2027-28","2028-29","2029-30","Category","Code in InpC","Code in F_Inputs"]
["ENG&WALES","Price control income - third party services - Rechargeable works - real (WR) ",null,"RR9.196","RR9_036WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E5,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E5,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E5,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E5,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E5,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E5)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E5)","v":17}]
["ENG&WALES","Price control income - third party services - Rechargeable works - real (WN) ",null,"RR9.197","RR9_036WN_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E6,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E6,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E6,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E6,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E6,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E6)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E6)","v":18}]
["ENG&WALES","Price control income - third party services - Rechargeable works - real (WWN) ",null,"RR9.198","RR9_036WWN_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E7,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E7,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E7,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E7,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E7,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E7)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E7)","v":18}]
["ENG&WALES","Price control income - third party services - Rechargeable works - real (BR) ",null,"RR9.199","RR9_036BR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E8,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E8,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E8,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E8,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E8,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E8)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E8)","v":18}]
["ENG&WALES","Other price control income - Third party revenue - real (WR) ",null,"RR9.214","RR9_039WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E9,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E9,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E9,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E9,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E9,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E9)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E9)","v":18}]
["ENG&WALES","Other price control income - Third party revenue - real (WN) ",null,"RR9.215","RR9_039WN_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E10,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E10,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E10,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E10,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E10,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E10)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E10)","v":18}]
["ENG&WALES","Other price control income - Third party revenue - real (ADDN1) ",null,"RR9.218","RR9_039ADDN1_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E11,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E11,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E11,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E11,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E11,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E11)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E11)","v":18}]
["ENG&WALES","Other price control income - Third party revenue - real (ADDN2) ",null,"RR9.219","RR9_039ADDN2_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E12,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E12,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E12,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E12,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E12,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E12)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E12)","v":18}]
["ENG&WALES","Non-price control income - third party services - other non-price control third party services - real (WR) ",null,"RR9.178","RR9_033WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E13,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E13,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E13,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E13,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E13,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E13)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E13)","v":18}]
["ENG&WALES","Non-price control income - third party services - other non-price control third party services - real (WN) ",null,"RR9.179","RR9_033WN_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E14,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E14,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E14,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E14,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E14,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E14)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E14)","v":18}]
["ENG&WALES","Non-price control income - third party services - other non-price control third party services - real (WWN) ",null,"RR9.180","RR9_033WWN_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E15,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E15,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E15,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E15,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E15,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E15)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E15)","v":18}]
["ENG&WALES","Non-price control income - third party services - other non-price control third party services - real (BR) ",null,"RR9.181","RR9_033BR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E16,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E16,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E16,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E16,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E16,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E16)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E16)","v":18}]
["ENG&WALES","Non-price control income - third party services - other non-price control third party services - real (ADDN1) ",null,"RR9.182","RR9_033ADDN1_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E17,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E17,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E17,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E17,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E17,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E17)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E17)","v":18}]
["ENG&WALES","Non-price control income - third party services - other non-price control third party services - real (ADDN2) ",null,"RR9.183","RR9_033ADDN2_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E18,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E18,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E18,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E18,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E18,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E18)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E18)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WR) ",null,"RR9.184","RR9_034WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E19,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E19,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E19,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E19,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E19,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E19)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E19)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WN) ",null,"RR9.185","RR9_034WN_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E20,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.0629999999999999},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E20,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.0629999999999999},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E20,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.0629999999999999},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E20,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.0629999999999999},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E20,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.0629999999999999},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E20)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E20)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (WWN) ",null,"RR9.186","RR9_034WWN_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E21,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E21,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E21,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E21,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E21,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E21)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E21)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (BR) ",null,"RR9.187","RR9_034BR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E22,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E22,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E22,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E22,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E22,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E22)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E22)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN1) ",null,"RR9.188","RR9_034ADDN1_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E23,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E23,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E23,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E23,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E23,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E23)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E23)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - contract not qualifying for water trading incentives - signed before 1 April 2020 - real (ADDN2) ",null,"RR9.189","RR9_034ADDN2_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E24,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E24,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E24,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E24,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E24,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E24)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E24)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WR) ",null,"RR9.190","RR9_035WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E25,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E25,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E25,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E25,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E25,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E25)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E25)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WN) ",null,"RR9.191","RR9_035WN_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E26,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E26,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E26,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E26,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E26,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E26)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E26)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (WWN) ",null,"RR9.192","RR9_035WWN_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E27,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E27,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E27,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E27,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E27,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E27)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E27)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (BR) ",null,"RR9.193","RR9_035BR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E28,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E28,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E28,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E28,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E28,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E28)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E28)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN1) ",null,"RR9.194","RR9_035ADDN1_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E29,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":18.382000000000001},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E29,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":19.510999999999999},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E29,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":20.175000000000001},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E29,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":20.465},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E29,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":20.294},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E29)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E29)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - contract qualifying for water trading incentives - on or after 1 April 2020 - real (ADDN2) ",null,"RR9.195","RR9_035ADDN2_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E30,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E30,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E30,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E30,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E30,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E30)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E30)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - General - real (WR) ",null,"RR9.208","RR9_038WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E31,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E31,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E31,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E31,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E31,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E31)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E31)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - General - real (WN) ",null,"RR9.209","RR9_038WN_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E32,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E32,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E32,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E32,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E32,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E32)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E32)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - General - real (WWN) ",null,"RR9.210","RR9_038WWN_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E33,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E33,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E33,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E33,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E33,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E33)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E33)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - General - real (BR) ",null,"RR9.211","RR9_038BR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E34,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E34,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E34,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E34,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E34,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E34)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E34)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - General - real (ADDN1) ",null,"RR9.212","RR9_038ADDN1_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E35,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E35,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E35,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E35,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E35,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E35)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E35)","v":18}]
["ENG&WALES","Non-price control income - third party services - Bulk supplies - General - real (ADDN2) ",null,"RR9.213","RR9_038ADDN2_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E36,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E36,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E36,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E36,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E36,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party services revenues",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E36)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E36)","v":18}]
["ENGLAND","Diversions - s185",null,"DS1e.1","DS1E_001TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E37,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.23599999999999999},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E37,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.23599999999999999},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E37,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.23599999999999999},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E37,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.23599999999999999},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E37,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.23599999999999999},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E37)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E37)","v":18}]
["ENGLAND","Diversions - NRSWA",null,"DS1e.2","DS1E_002TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E38,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.45100000000000001},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E38,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.34},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E38,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.34},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E38,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.34},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E38,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.34},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E38)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E38)","v":18}]
["ENGLAND","Diversions - other non-section 185 diversions",null,"DS1e.3","DS1E_003TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E39,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E39,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E39,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E39,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E39,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E39)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E39)","v":18}]
["ENGLAND","Infrastructure charge receipts - new connections",null,"DS1e.4","DS1E_004TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E40,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.69199999999999995},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E40,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.74199999999999999},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E40,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.76},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E40,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.73699999999999999},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E40,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.74099999999999999},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E40)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E40)","v":18}]
["ENGLAND","Other developer services revenue (price control)",null,"DS1e.5","DS1E_005TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E41,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E41,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E41,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E41,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E41,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E41)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E41)","v":18}]
["ENGLAND","Income offset associated with legacy agreements",null,"DS1e.7","DS1E_007TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E42,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.60099999999999998},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E42,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.39400000000000002},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E42,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.28699999999999998},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E42,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.193},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E42,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.107},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E42)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E42)","v":18}]
["ENGLAND","Environmental incentives for more water efficient developments",null,"DS1e.8","DS1E_008TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E43,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":-0.1},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E43,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":-0.1},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E43,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":-0.1},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E43,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":-0.1},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E43,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":-0.1},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E43)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E43)","v":18}]
["ENGLAND","Environmental component of infrastructure charge for water efficient developments",null,"DS1e.9","DS1E_009TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E44,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.1},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E44,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.1},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E44,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.1},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E44,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.1},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E44,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.1},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E44)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E44)","v":18}]
["ENGLAND","Connection charges",null,"DS1e.11","DS1E_011TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E45,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.90700000000000003},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E45,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.036},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E45,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.0549999999999999},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E45,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.008},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E45,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.97499999999999998},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E45)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E45)","v":18}]
["ENGLAND","Requisitioned mains",null,"DS1e.12","DS1E_012TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E46,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.38700000000000001},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E46,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.47399999999999998},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E46,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.47699999999999998},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E46,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.43},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E46,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.377},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E46)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E46)","v":18}]
["ENGLAND","Other developer service revenue (non-price control)",null,"DS1e.13","DS1E_013TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E47,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E47,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E47,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E47,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E47,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E47)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E47)","v":18}]
["ENGLAND","Diversions - NRSWA",null,"DS1e.16","DS1E_016TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E48,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E48,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E48,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E48,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E48,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E48)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E48)","v":18}]
["ENGLAND","Diversions - other non-section 185 diversions",null,"DS1e.17","DS1E_017TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E49,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E49,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E49,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E49,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E49,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E49)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E49)","v":18}]
["ENGLAND","Infrastructure charge receipts - new connections",null,"DS1e.18","DS1E_018TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E50,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E50,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E50,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E50,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E50,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E50)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E50)","v":18}]
["ENGLAND","Other developer services revenue (price control)",null,"DS1e.19","DS1E_019TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E51,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E51,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E51,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E51,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E51,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E51)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E51)","v":18}]
["ENGLAND","Income offset associated with legacy agreements",null,"DS1e.21","DS1E_021TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E52,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E52,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E52,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E52,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E52,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E52)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E52)","v":18}]
["ENGLAND","Environmental incentives for more sustainable developments",null,"DS1e.22","DS1E_022TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E53,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E53,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E53,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E53,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E53,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E53)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E53)","v":18}]
["ENGLAND","Environmental incentives for less sustainable developments",null,"DS1e.23","DS1E_023TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E54,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E54,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E54,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E54,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E54,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E54)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E54)","v":18}]
["ENGLAND","Receipts for on-site work",null,"DS1e.25","DS1E_025TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E55,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E55,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E55,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E55,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E55,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E55)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E55)","v":18}]
["ENGLAND","Diversions - s185",null,"DS1e.26","DS1E_026TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E56,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E56,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E56,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E56,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E56,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E56)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E56)","v":18}]
["ENGLAND","Other developer services revenue (non-price control)",null,"DS1e.27","DS1E_027TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E57,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E57,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E57,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E57,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E57,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E57)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E57)","v":18}]
["WALES","Connection charges",null,"DS1w.1","DS1W_001TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E58,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E58,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E58,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E58,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E58,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E58)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E58)","v":18}]
["WALES","Requisitioned mains",null,"DS1w.2","DS1W_002TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E59,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E59,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E59,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E59,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E59,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E59)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E59)","v":18}]
["WALES","Diversions - s185",null,"DS1w.3","DS1W_003TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E60,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E60,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E60,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E60,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E60,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E60)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E60)","v":18}]
["WALES","Diversions - NRSWA",null,"DS1w.4","DS1W_004TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E61,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E61,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E61,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E61,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E61,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E61)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E61)","v":18}]
["WALES","Diversions - other non-section 185 diversions",null,"DS1w.5","DS1W_005TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E62,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E62,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E62,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E62,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E62,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E62)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E62)","v":18}]
["WALES","Infrastructure charge receipts - new connections",null,"DS1w.6","DS1W_006TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E63,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E63,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E63,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E63,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E63,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E63)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E63)","v":18}]
["WALES","Other developer services revenue (price control)",null,"DS1w.7","DS1W_007TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E64,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E64,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E64,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E64,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E64,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E64)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E64)","v":18}]
["WALES","Income offset",null,"DS1w.9","DS1W_009TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E65,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E65,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E65,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E65,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E65,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E65)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E65)","v":18}]
["WALES","Environmental incentives for more water efficient developments",null,"DS1w.10","DS1W_010TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E66,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E66,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E66,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E66,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E66,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E66)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E66)","v":18}]
["WALES","Environmental component of infrastructure charge for water efficient developments",null,"DS1w.11","DS1W_011TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E67,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E67,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E67,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E67,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E67,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - water network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E67)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E67)","v":18}]
["WALES","Diversions - NRSWA",null,"DS1w.15","DS1W_015TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E68,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E68,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E68,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E68,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E68,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E68)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E68)","v":18}]
["WALES","Diversions - other non-section 185 diversions",null,"DS1w.16","DS1W_016TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E69,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E69,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E69,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E69,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E69,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E69)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E69)","v":18}]
["WALES","Infrastructure charge receipts - new connections",null,"DS1w.17","DS1W_017TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E70,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E70,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E70,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E70,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E70,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E70)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E70)","v":18}]
["WALES","Other developer services revenue (price control)",null,"DS1w.18","DS1W_018TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E71,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E71,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E71,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E71,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E71,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E71)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E71)","v":18}]
["WALES","Income offset",null,"DS1w.20","DS1W_020TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E72,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E72,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E72,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E72,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E72,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E72)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E72)","v":18}]
["WALES","Environmental incentives for more sustainable developments",null,"DS1w.21","DS1W_021TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E73,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E73,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E73,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E73,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E73,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E73)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E73)","v":18}]
["WALES","Environmental incentives for less sustainable developments",null,"DS1w.22","DS1W_022TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E74,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E74,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E74,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E74,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E74,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E74)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E74)","v":18}]
["WALES","Receipts for on-site work",null,"DS1w.24","DS1W_024TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E75,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E75,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E75,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E75,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E75,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E75)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E75)","v":18}]
["WALES","Diversions - s185",null,"DS1w.25","DS1W_025TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E76,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E76,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E76,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E76,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E76,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E76)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E76)","v":18}]
["WALES","Other developer services revenue (non-price control)",null,"DS1w.26","DS1W_026TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E77,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E77,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E77,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E77,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E77,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue - wastewater network+",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E77)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E77)","v":17}]
["opex","Non potable water (which are not bulk supplies)",null,"CW11.1","CW11_001WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E78,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E78,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E78,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E78,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E78,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WR",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E78)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E78)","v":17}]
["opex","Bulk supplies (water) opex",null,"CW11.12","CW11_012WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E79,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E79,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E79,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E79,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E79,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WR",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E79)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E79)","v":17}]
["opex","Reservoir operating agreements opex",null,"CW11.13","CW11_013WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E80,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E80,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E80,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E80,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E80,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WR",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E80)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E80)","v":17}]
["capex","Non potable water (which are not bulk supplies)",null,"CW11.16","CW11_016WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E81,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E81,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E81,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E81,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E81,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WR",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E81)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E81)","v":17}]
["capex","Bulk supplies (water) capex",null,"CW11.27","CW11_027WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E82,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E82,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E82,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E82,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E82,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WR",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E82)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E82)","v":17}]
["capex","Reservoir operating agreements capex",null,"CW11.28","CW11_028WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E83,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E83,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E83,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E83,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E83,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WR",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E83)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E83)","v":17}]
["opex","Non potable water (which are not bulk supplies)","Raw water dist","CW11.1","CW11_001RWD_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E84,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E84,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E84,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E84,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E84,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E84)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E84)","v":17}]
["opex","Non potable water (which are not bulk supplies)","Water treatment","CW11.1","CW11_001WT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E85,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E85,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E85,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E85,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E85,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E85)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E85)","v":17}]
["opex","Non potable water (which are not bulk supplies)","Treated water dist","CW11.1","CW11_001TWD_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E86,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E86,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E86,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E86,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E86,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E86)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E86)","v":17}]
["opex","Rechargeable opex - Fluoridation",null,"CW11.2","CW11_002TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E87,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E87,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E87,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E87,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E87,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E87)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E87)","v":17}]
["opex","Rechargeable opex - Fire hydrant install & repair",null,"CW11.3","CW11_003TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E88,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E88,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E88,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E88,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E88,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E88)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E88)","v":17}]
["opex","Rechargeable opex - third party damage",null,"CW11.4","CW11_004TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E89,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E89,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E89,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E89,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E89,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E89)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E89)","v":17}]
["opex","Rechargeable opex - build over",null,"CW11.5","CW11_005TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E90,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E90,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E90,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E90,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E90,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E90)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E90)","v":17}]
["opex","Other rechargeable opex",null,"CW11.6","CW11_006TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E91,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E91,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E91,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E91,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E91,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E91)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E91)","v":17}]
["opex","Diversions - s185 - opex",null,"CW11.8","CW11_008TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E92,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.23599999999999999},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E92,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.23599999999999999},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E92,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.23599999999999999},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E92,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.23599999999999999},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E92,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.23599999999999999},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E92)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E92)","v":17}]
["opex","Diversions - NRSWA - opex",null,"CW11.9","CW11_009TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E93,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.53},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E93,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.4},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E93,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.4},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E93,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.4},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E93,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.4},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E93)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E93)","v":17}]
["opex","Diversions - other non-section 185 diversions - opex",null,"CW11.10","CW11_010TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E94,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E94,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E94,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E94,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E94,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E94)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E94)","v":17}]
["opex","Bulk supplies (water) opex","Raw water dist","CW11.12","CW11_012RWD_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E95,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E95,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E95,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E95,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E95,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E95)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E95)","v":17}]
["opex","Bulk supplies (water) opex","Water treatment","CW11.12","CW11_012WT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E96,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E96,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E96,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E96,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E96,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E96)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E96)","v":17}]
["opex","Bulk supplies (water) opex","Treated water dist","CW11.12","CW11_012TWD_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E97,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.39300000000000002},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E97,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.39300000000000002},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E97,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.39300000000000002},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E97,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.39300000000000002},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E97,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.39300000000000002},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E97)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E97)","v":17}]
["opex","Reservoir operating agreements opex","Raw water dist","CW11.13","CW11_013RWD_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E98,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E98,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E98,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E98,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E98,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E98)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E98)","v":17}]
["opex","Reservoir operating agreements opex","Water treatment","CW11.13","CW11_013WT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E99,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E99,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E99,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E99,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E99,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E99)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E99)","v":17}]
["opex","Reservoir operating agreements opex","Treated water dist","CW11.13","CW11_013TWD_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E100,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E100,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E100,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E100,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E100,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E100)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E100)","v":17}]
["opex","Other excluded charge opex",null,"CW11.14","CW11_014TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E101,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E101,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E101,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E101,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E101,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E101)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E101)","v":17}]
["capex","Non potable water (which are not bulk supplies)","Raw water dist","CW11.16","CW11_016RWD_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E102,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E102,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E102,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E102,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E102,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E102)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E102)","v":17}]
["capex","Non potable water (which are not bulk supplies)","Water treatment","CW11.16","CW11_016WT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E103,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E103,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E103,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E103,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E103,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E103)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E103)","v":17}]
["capex","Non potable water (which are not bulk supplies)","Treated water dist","CW11.16","CW11_016TWD_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E104,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E104,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E104,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E104,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E104,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E104)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E104)","v":17}]
["capex","Rechargeable capex - Fluoridation",null,"CW11.17","CW11_017TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E105,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E105,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E105,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E105,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E105,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E105)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E105)","v":17}]
["capex","Rechargeable capex - Fire hydrant install & repair",null,"CW11.18","CW11_018TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E106,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E106,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E106,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E106,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E106,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E106)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E106)","v":17}]
["capex","Rechargeable capex - third party damage",null,"CW11.19","CW11_019TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E107,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E107,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E107,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E107,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E107,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E107)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E107)","v":17}]
["capex","Rechargeable capex - build over",null,"CW11.20","CW11_020TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E108,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E108,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E108,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E108,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E108,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E108)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E108)","v":17}]
["capex","Other rechargeable capex",null,"CW11.21","CW11_021TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E109,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E109,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E109,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E109,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E109,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E109)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E109)","v":17}]
["capex","Diversions - s185 - capex",null,"CW11.23","CW11_023TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E110,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E110,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E110,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E110,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E110,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E110)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E110)","v":17}]
["capex","Diversions - NRSWA - capex",null,"CW11.24","CW11_024TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E111,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E111,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E111,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E111,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E111,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E111)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E111)","v":17}]
["capex","Diversions - other non-section 185 diversions - capex",null,"CW11.25","CW11_025TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E112,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E112,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E112,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E112,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E112,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E112)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E112)","v":17}]
["capex","Bulk supplies (water) capex","Raw water dist","CW11.27","CW11_027RWD_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E113,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E113,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E113,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E113,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E113,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E113)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E113)","v":17}]
["capex","Bulk supplies (water) capex","Water treatment","CW11.27","CW11_027WT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E114,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E114,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E114,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E114,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E114,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E114)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E114)","v":17}]
["capex","Bulk supplies (water) capex","Treated water dist","CW11.27","CW11_027TWD_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E115,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E115,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E115,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E115,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E115,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E115)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E115)","v":17}]
["capex","Reservoir operating agreements capex","Raw water dist","CW11.28","CW11_028RWD_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E116,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E116,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E116,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E116,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E116,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E116)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E116)","v":17}]
["capex","Reservoir operating agreements capex","Water treatment","CW11.28","CW11_028WT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E117,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E117,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E117,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E117,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E117,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E117)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E117)","v":17}]
["capex","Reservoir operating agreements capex","Treated water dist","CW11.28","CW11_028TWD_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E118,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E118,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E118,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E118,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E118,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E118)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E118)","v":17}]
["capex","Other excluded charge capex",null,"CW11.29","CW11_029TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E119,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E119,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E119,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E119,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E119,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs - WN",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E119)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E119)","v":17}]
["opex","Rechargeable opex - third party damage",null,"CWW11.1","CWW11_001TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E120,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E120,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E120,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E120,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E120,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E120)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E120)","v":17}]
["opex","Rechargeable opex - build over",null,"CWW11.2","CWW11_002TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E121,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E121,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E121,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E121,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E121,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E121)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E121)","v":17}]
["opex","Other rechargeable opex",null,"CWW11.3","CWW11_003TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E122,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E122,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E122,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E122,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E122,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E122)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E122)","v":17}]
["opex","Diversions - NRSWA - opex",null,"CWW11.5","CWW11_005TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E123,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E123,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E123,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E123,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E123,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E123)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E123)","v":17}]
["opex","Diversions - other non-section 185 diversions - opex",null,"CWW11.6","CWW11_006TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E124,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E124,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E124,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E124,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E124,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E124)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E124)","v":17}]
["opex","Bulk supplies (wastewater) opex",null,"CWW11.8","CWW11_008TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E125,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E125,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E125,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E125,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E125,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E125)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E125)","v":17}]
["opex","Reception and disposal of waste opex",null,"CWW11.9","CWW11_009TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E126,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E126,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E126,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E126,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E126,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E126)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E126)","v":17}]
["opex","Other excluded charge opex",null,"CWW11.10","CWW11_010TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E127,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E127,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E127,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E127,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E127,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E127)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E127)","v":17}]
["opex","Diversions - s185 - opex",null,"CWW11.12","CWW11_012TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E128,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E128,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E128,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E128,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E128,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E128)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E128)","v":17}]
["capex","Rechargeable capex - third party damage",null,"CWW11.14","CWW11_014TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E129,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E129,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E129,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E129,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E129,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E129)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E129)","v":17}]
["capex","Rechargeable capex - build over",null,"CWW11.15","CWW11_015TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E130,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E130,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E130,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E130,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E130,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E130)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E130)","v":17}]
["capex","Other rechargeable capex",null,"CWW11.16","CWW11_016TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E131,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E131,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E131,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E131,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E131,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E131)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E131)","v":17}]
["capex","Diversions - NRSWA - capex",null,"CWW11.18","CWW11_018TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E132,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E132,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E132,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E132,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E132,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E132)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E132)","v":17}]
["capex","Diversions - other non-section 185 diversions - capex",null,"CWW11.19","CWW11_019TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E133,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E133,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E133,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E133,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E133,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E133)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E133)","v":17}]
["capex","Bulk supplies (wastewater) capex",null,"CWW11.21","CWW11_021TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E134,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E134,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E134,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E134,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E134,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E134)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E134)","v":17}]
["capex","Reception and disposal of waste capex",null,"CWW11.22","CWW11_022TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E135,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E135,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E135,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E135,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E135,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E135)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E135)","v":17}]
["capex","Other excluded charge capex",null,"CWW11.23","CWW11_023TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E136,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E136,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E136,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E136,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E136,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E136)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E136)","v":17}]
["capex","Diversions - s185 - capex",null,"CWW11.25","CWW11_025TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E137,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E137,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E137,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E137,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E137,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Third party costs",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E137)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E137)","v":17}]
["capex","Asset payments associated with legacy agreements",null,"DS2e.2","DS2E_002C_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E138,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E138,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E138,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E138,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E138,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) - price control",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E138)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E138)","v":17}]
["capex","New connections",null,"DS2e.3","DS2E_003C_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E139,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E139,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E139,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E139,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E139,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E139)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E139)","v":17}]
["capex","Other site-specific developer services activities ",null,"DS2e.4","DS2E_004C_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E140,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E140,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E140,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E140,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E140,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E140)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E140)","v":17}]
["capex","New connections",null,"DS2e.5","DS2E_005C_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E141,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E141,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E141,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E141,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E141,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E141)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E141)","v":17}]
["capex","Requisition mains",null,"DS2e.6","DS2E_006C_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E142,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.38700000000000001},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E142,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.47399999999999998},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E142,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.47699999999999998},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E142,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.43},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E142,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.377},"Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E142)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E142)","v":17}]
["capex","Other site-specific developer services activities ",null,"DS2e.7","DS2E_007C_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E143,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E143,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E143,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E143,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E143,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E143)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E143)","v":17}]
["opex","Asset payments associated with legacy agreements",null,"DS2e.2","DS2E_002O_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E144,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E144,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E144,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E144,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E144,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) - price control",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E144)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E144)","v":17}]
["opex","New connections",null,"DS2e.3","DS2E_003O_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E145,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.60899999999999999},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E145,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.66700000000000004},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E145,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.69399999999999995},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E145,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.67600000000000005},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E145,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.67700000000000005},"Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E145)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E145)","v":17}]
["opex","Other site-specific developer services activities ",null,"DS2e.4","DS2E_004O_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E146,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E146,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E146,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E146,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E146,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do not require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E146)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E146)","v":17}]
["opex","New connections",null,"DS2e.5","DS2E_005O_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E147,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.29799999999999999},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E147,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.36899999999999999},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E147,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.36099999999999999},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E147,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.33200000000000002},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E147,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.29799999999999999},"Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E147)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E147)","v":17}]
["opex","Requisition mains",null,"DS2e.6","DS2E_006O_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E148,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E148,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E148,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E148,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E148,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E148)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E148)","v":17}]
["opex","Other site-specific developer services activities ",null,"DS2e.7","DS2E_007O_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E149,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E149,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E149,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E149,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E149,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) - non-price control; Site-specific costs for developments that do require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E149)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E149)","v":17}]
["capex","New connections",null,"DS2w.1","DS2W_001_C_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E150,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E150,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E150,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E150,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E150,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E150)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E150)","v":17}]
["capex","Other site-specific developer services activities ",null,"DS2w.2","DS2W_002_C_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E151,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E151,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E151,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E151,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E151,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E151)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E151)","v":17}]
["capex","New connections",null,"DS2w.3","DS2W_003_C_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E152,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E152,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E152,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E152,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E152,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E152)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E152)","v":17}]
["capex","Requisition mains",null,"DS2w.4","DS2W_004_C_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E153,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E153,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E153,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E153,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E153,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E153)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E153)","v":17}]
["capex","Other site-specific developer services activities ",null,"DS2w.5","DS2W_005_C_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E154,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E154,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E154,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E154,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E154,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E154)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E154)","v":17}]
["capex","Asset payments",null,"DS2w.7","DS2W_007_C_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E155,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E155,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E155,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E155,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E155,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E155)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E155)","v":17}]
["opex","New connections",null,"DS2w.1","DS2W_001_O_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E156,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E156,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E156,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E156,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E156,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E156)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E156)","v":17}]
["opex","Other site-specific developer services activities ",null,"DS2w.2","DS2W_002_O_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E157,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E157,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E157,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E157,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E157,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do not require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E157)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E157)","v":17}]
["opex","New connections",null,"DS2w.3","DS2W_003_O_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E158,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E158,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E158,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E158,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E158,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E158)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E158)","v":17}]
["opex","Requisition mains",null,"DS2w.4","DS2W_004_O_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E159,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E159,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E159,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E159,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E159,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E159)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E159)","v":17}]
["opex","Other site-specific developer services activities ",null,"DS2w.5","DS2W_005_O_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E160,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E160,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E160,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E160,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E160,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) -price control; Site-specific costs for developments that do require new water mains",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E160)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E160)","v":17}]
["opex","Asset payments",null,"DS2w.7","DS2W_007_O_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E161,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E161,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E161,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E161,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E161,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Water developer services expenditure (excluding diversions) -price control; Network reinforcement and asset payments",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E161)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E161)","v":17}]
["capex","Asset payments - capex",null,"DS3.14","DS3_014TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E162,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E162,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E162,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E162,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E162,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Wastewater developer services expenditure (excluding diversions) -price control",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E162)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E162)","v":17}]
["opex","Asset payments - opex",null,"DS3.15","DS3_015TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E163,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E163,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E163,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E163,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E163,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Wastewater developer services expenditure (excluding diversions) -price control",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E163)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E163)","v":17}]
["capex","New connections",null,"DS3.3","DS3_003TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E164,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E164,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E164,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E164,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E164,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E164)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E164)","v":17}]
["capex","Requisition sewers",null,"DS3.4","DS3_004TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E165,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E165,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E165,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E165,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E165,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E165)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E165)","v":17}]
["capex","Other site-specific developer services activities capex",null,"DS3.5","DS3_005TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E166,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E166,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E166,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E166,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E166,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Capex",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E166)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E166)","v":17}]
["opex","New connections",null,"DS3.7","DS3_007TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E167,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E167,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E167,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E167,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E167,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E167)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E167)","v":17}]
["opex","Requisition sewers",null,"DS3.8","DS3_008TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E168,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E168,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E168,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E168,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E168,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E168)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E168)","v":17}]
["opex","Other site-specific developer services activities opex",null,"DS3.9","DS3_009TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E169,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E169,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E169,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E169,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E169,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Wastewater developer services expenditure (excluding diversions) - non-price control; Site-specific developer services - Opex",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E169)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E169)","v":17}]
["G&C","Grants and contributions - operating expenditure","Water resources","CW1a.7","CW1A_007WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E170,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E170,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E170,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E170,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E170,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E170)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E170)","v":17}]
["G&C","Grants and contributions - operating expenditure","WR + WN","CW1a.7","CW1A_007TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E171,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.5940000000000001},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E171,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.6120000000000001},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E171,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.631},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E171,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.5840000000000001},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E171,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.5509999999999999},"Developer services revenue",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E171)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E171)","v":17}]
["G&C","Grants and contributions - capital expenditure","Water resources","CW1a.14","CW1A_014WR_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E172,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E172,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E172,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E172,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E172,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E172)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E172)","v":17}]
["G&C","Grants and contributions - capital expenditure","WR + WN","CW1a.14","CW1A_014TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E173,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.47799999999999998},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E173,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.82199999999999995},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E173,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.95},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E173,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.97399999999999998},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E173,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":1.0109999999999999},"Developer services revenue",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E173)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E173)","v":17}]
["G&C","Grants and contributions - operating expenditure",null,"CWW1a.7","CWW1A_007TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E174,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E174,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E174,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E174,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E174,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E174)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E174)","v":17}]
["G&C","Grants and contributions - capital expenditure",null,"CWW1a.14","CWW1A_014TOT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E175,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E175,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E175,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E175,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E175,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Developer services revenue",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E175)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E175)","v":17}]
["drivers","Total new properties","water","DS4.11","B0007DSPWT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E176,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":2384},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E176,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":2610},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E176,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":2715},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E176,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":2643},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E176,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":2649},"Properties volume data",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E176)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E176)","v":17}]
["drivers","Total new properties","wastewater","DS4.11","B0007DSPWWT_PR24","£m",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E177,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E177,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E177,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E177,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E177,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Properties volume data",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E177)","v":1},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E177)","v":17}]
["efficiency","Shallow dive company efficiency factor water","water",null,"C_PR24WW_SHALLOW_EFF","%",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E178,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E178,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E178,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E178,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E178,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Efficiency factor",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E178)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E178)","v":17}]
["efficiency","Deep dive company efficiency factor water","water",null,"C_PR24WW_DEEP_EFF","%",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E179,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.05},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E179,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.05},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E179,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.05},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E179,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.05},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E179,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0.05},"Efficiency factor",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E179)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E179)","v":17}]
["efficiency","Water efficiency challenge - uncapped","water",null,"C_PR24WW_EFF","%",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E180,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E180,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E180,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E180,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E180,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Efficiency factor",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E180)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E180)","v":17}]
["efficiency","Shallow dive company efficiency factor wastewater","wastewater",null,"C_PR24WWW_SHALLOW_EFF","%",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E181,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E181,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E181,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E181,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E181,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Efficiency factor",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E181)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E181)","v":17}]
["efficiency","Deep dive company efficiency factor wastewater","wastewater",null,"C_PR24WWW_DEEP_EFF","%",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E182,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E182,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E182,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E182,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E182,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Efficiency factor",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E182)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E182)","v":17}]
["efficiency","Wastewater efficiency challenge - uncapped","wastewater",null,"C_PR24WWW_EFF","%",null,{"$f":"SUMIFS(F_Inputs!F$7:F$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E183,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!G$7:G$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E183,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!H$7:H$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E183,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!I$7:I$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E183,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},{"$f":"SUMIFS(F_Inputs!J$7:J$3228,F_Inputs!$B$7:$B$3228,Inp_PR24!$E183,F_Inputs!$A$7:$A$3228,Cover!$C$14)","v":0},"Efficiency factor",{"$f":"COUNTIF(InpC!$H$56:$L$266,Inp_PR24!E183)","v":0},{"$f":"COUNTIF(F_Inputs!$B$8:$B$3121,Inp_PR24!E183)","v":17}]
[]
[]
[]
[null,null,null,null,"SUBTOTAL",null,null,{"$f":"SUBTOTAL(9,H5:H183)","v":2411.2940000000003},{"$f":"SUBTOTAL(9,I5:I183)","v":2638.819},{"$f":"SUBTOTAL(9,J5:J183)","v":2744.585},{"$f":"SUBTOTAL(9,K5:K183)","v":2672.547},{"$f":"SUBTOTAL(9,L5:L183)","v":2678.1260000000002},{"$f":"SUM(H187:L187)","v":13145.371000000001},{"$f":"COUNTIF(N5:N185,0)","v":13},{"$f":"COUNTIF(O5:O185,0)","v":0}]
[null,null,null,null,"SUBTOTAL - NOT INC. unused rows",null,null,{"$f":"SUBTOTAL(9,H5:H183)-SUMIF($N$5:$N$183,0,H$5:H$183)","v":2409.1720000000005},{"$f":"SUBTOTAL(9,I5:I183)-SUMIF($N$5:$N$183,0,I$5:I$183)","v":2636.335},{"$f":"SUBTOTAL(9,J5:J183)-SUMIF($N$5:$N$183,0,J$5:J$183)","v":2741.9540000000002},{"$f":"SUBTOTAL(9,K5:K183)-SUMIF($N$5:$N$183,0,K$5:K$183)","v":2669.9389999999999},{"$f":"SUBTOTAL(9,L5:L183)-SUMIF($N$5:$N$183,0,L$5:L$183)","v":2675.5140000000001},{"$f":"SUM(H188:L188)","v":13132.914000000001}]
[]
[null,null,null,null,"Company selected",null,null,{"$f":"Cover!C14","v":"PRT"}]
[]
[null,null,null,null,null,null,null,null,"Check vs Inp_PR24 company total "]
[]
[null,null,null,null,"F_Inputs company total",null,null,{"$f":"SUMIF(F_Inputs!$A$7:$A$3228,Inp_PR24!$H$190,F_Inputs!F$7:F$3228)","v":2411.2940000000003},{"$f":"SUMIF(F_Inputs!$A$7:$A$3228,Inp_PR24!$H$190,F_Inputs!G$7:G$3228)","v":2638.819},{"$f":"SUMIF(F_Inputs!$A$7:$A$3228,Inp_PR24!$H$190,F_Inputs!H$7:H$3228)","v":2744.585},{"$f":"SUMIF(F_Inputs!$A$7:$A$3228,Inp_PR24!$H$190,F_Inputs!I$7:I$3228)","v":2672.547},{"$f":"SUMIF(F_Inputs!$A$7:$A$3228,Inp_PR24!$H$190,F_Inputs!J$7:J$3228)","v":2678.1260000000002}]
[]
[{"$f":"SUM(H196:L196)","v":0},null,null,null,"Check",null,null,{"$f":"IF(ABS(H194-H187)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(I194-I187)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(J194-J187)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(K194-K187)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(L194-L187)>CHK_TOL,1,0)","v":0}]
[]
[null,"Match codes",null,null,null,null,null,"Check boncodes in InpC cover full dataset - Remove filters"]
[]
[null,{"$f":"InpC!H56","v":"DS1W_001TOT_PR24"},{"$f":"InpC!I56","v":0},{"$f":"InpC!J56","v":0},{"$f":"InpC!K56","v":0},{"$f":"InpC!L56","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C200,H$5:H$177)+SUMIF($E$5:$E$177,$D200,H$5:H$177)+SUMIF($E$5:$E$177,$E200,H$5:H$177)+SUMIF($E$5:$E$177,$F200,H$5:H$177)+SUMIF($E$5:$E$177,$B200,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H57","v":"DS1E_011TOT_PR24"},{"$f":"InpC!I57","v":0},{"$f":"InpC!J57","v":0},{"$f":"InpC!K57","v":0},{"$f":"InpC!L57","v":0},null,0.90700000000000003,1.036,1.0549999999999999,1.008,0.97499999999999998]
[null,{"$f":"InpC!H58","v":"sum"},{"$f":"InpC!I58","v":0},{"$f":"InpC!J58","v":0},{"$f":"InpC!K58","v":0},{"$f":"InpC!L58","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H59","v":"DS1E_004TOT_PR24"},{"$f":"InpC!I59","v":"DS1W_006TOT_PR24"},{"$f":"InpC!J59","v":0},{"$f":"InpC!K59","v":0},{"$f":"InpC!L59","v":0},null,0.69199999999999995,0.74199999999999999,0.76,0.73699999999999999,0.74099999999999999]
[null,{"$f":"InpC!H60","v":"DS1E_018TOT_PR24"},{"$f":"InpC!I60","v":"DS1W_017TOT_PR24"},{"$f":"InpC!J60","v":0},{"$f":"InpC!K60","v":0},{"$f":"InpC!L60","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H61","v":"sum"},{"$f":"InpC!I61","v":0},{"$f":"InpC!J61","v":0},{"$f":"InpC!K61","v":0},{"$f":"InpC!L61","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H62","v":"DS1W_002TOT_PR24"},{"$f":"InpC!I62","v":0},{"$f":"InpC!J62","v":0},{"$f":"InpC!K62","v":0},{"$f":"InpC!L62","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H63","v":"DS1E_012TOT_PR24"},{"$f":"InpC!I63","v":0},{"$f":"InpC!J63","v":0},{"$f":"InpC!K63","v":0},{"$f":"InpC!L63","v":0},null,0.38700000000000001,0.47399999999999998,0.47699999999999998,0.43,0.377]
[null,{"$f":"InpC!H64","v":"sum"},{"$f":"InpC!I64","v":0},{"$f":"InpC!J64","v":0},{"$f":"InpC!K64","v":0},{"$f":"InpC!L64","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H65","v":"DS1E_007TOT_PR24"},{"$f":"InpC!I65","v":"DS1W_009TOT_PR24"},{"$f":"InpC!J65","v":0},{"$f":"InpC!K65","v":0},{"$f":"InpC!L65","v":0},null,0.60099999999999998,0.39400000000000002,0.28699999999999998,0.193,0.107]
[null,{"$f":"InpC!H66","v":"DS1E_021TOT_PR24"},{"$f":"InpC!I66","v":"DS1W_020TOT_PR24"},{"$f":"InpC!J66","v":0},{"$f":"InpC!K66","v":0},{"$f":"InpC!L66","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C210,H$5:H$177)+SUMIF($E$5:$E$177,$D210,H$5:H$177)+SUMIF($E$5:$E$177,$E210,H$5:H$177)+SUMIF($E$5:$E$177,$F210,H$5:H$177)+SUMIF($E$5:$E$177,$B210,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H67","v":"sum"},{"$f":"InpC!I67","v":0},{"$f":"InpC!J67","v":0},{"$f":"InpC!K67","v":0},{"$f":"InpC!L67","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H68","v":"DS1E_008TOT_PR24"},{"$f":"InpC!I68","v":"DS1W_011TOT_PR24"},{"$f":"InpC!J68","v":"DS1W_010TOT_PR24"},{"$f":"InpC!K68","v":"DS1E_009TOT_PR24"},{"$f":"InpC!L68","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H69","v":"DS1E_022TOT_PR24"},{"$f":"InpC!I69","v":"DS1W_022TOT_PR24"},{"$f":"InpC!J69","v":"DS1W_021TOT_PR24"},{"$f":"InpC!K69","v":"DS1E_023TOT_PR24"},{"$f":"InpC!L69","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H70","v":"sum"},{"$f":"InpC!I70","v":0},{"$f":"InpC!J70","v":0},{"$f":"InpC!K70","v":0},{"$f":"InpC!L70","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H71","v":"DS1E_025TOT_PR24"},{"$f":"InpC!I71","v":"DS1W_024TOT_PR24"},{"$f":"InpC!J71","v":0},{"$f":"InpC!K71","v":0},{"$f":"InpC!L71","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H72","v":"sum"},{"$f":"InpC!I72","v":0},{"$f":"InpC!J72","v":0},{"$f":"InpC!K72","v":0},{"$f":"InpC!L72","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H73","v":"DS1E_005TOT_PR24"},{"$f":"InpC!I73","v":"DS1W_007TOT_PR24"},{"$f":"InpC!J73","v":0},{"$f":"InpC!K73","v":0},{"$f":"InpC!L73","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H74","v":"DS1E_013TOT_PR24"},{"$f":"InpC!I74","v":0},{"$f":"InpC!J74","v":0},{"$f":"InpC!K74","v":0},{"$f":"InpC!L74","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H75","v":"DS1E_019TOT_PR24"},{"$f":"InpC!I75","v":"DS1W_018TOT_PR24"},{"$f":"InpC!J75","v":0},{"$f":"InpC!K75","v":0},{"$f":"InpC!L75","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H76","v":"DS1E_027TOT_PR24"},{"$f":"InpC!I76","v":"DS1W_026TOT_PR24"},{"$f":"InpC!J76","v":0},{"$f":"InpC!K76","v":0},{"$f":"InpC!L76","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C220,H$5:H$177)+SUMIF($E$5:$E$177,$D220,H$5:H$177)+SUMIF($E$5:$E$177,$E220,H$5:H$177)+SUMIF($E$5:$E$177,$F220,H$5:H$177)+SUMIF($E$5:$E$177,$B220,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H77","v":"sum"},{"$f":"InpC!I77","v":0},{"$f":"InpC!J77","v":0},{"$f":"InpC!K77","v":0},{"$f":"InpC!L77","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H78","v":"sum"},{"$f":"InpC!I78","v":0},{"$f":"InpC!J78","v":0},{"$f":"InpC!K78","v":0},{"$f":"InpC!L78","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H79","v":"sum"},{"$f":"InpC!I79","v":0},{"$f":"InpC!J79","v":0},{"$f":"InpC!K79","v":0},{"$f":"InpC!L79","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H80","v":"sum"},{"$f":"InpC!I80","v":0},{"$f":"InpC!J80","v":0},{"$f":"InpC!K80","v":0},{"$f":"InpC!L80","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H81","v":"sum"},{"$f":"InpC!I81","v":0},{"$f":"InpC!J81","v":0},{"$f":"InpC!K81","v":0},{"$f":"InpC!L81","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H82","v":"sum"},{"$f":"InpC!I82","v":0},{"$f":"InpC!J82","v":0},{"$f":"InpC!K82","v":0},{"$f":"InpC!L82","v":0},null,0,0,0,0,0]
[null,"DSR - Total from all input match codes","DSR",null,null,null,null,{"$f":"SUM(H200:H226)","v":2.5869999999999997},{"$f":"SUM(I200:I226)","v":2.6459999999999999},2.5789999999999997,2.3680000000000003,2.2000000000000002]
[]
[]
[null,{"$f":"InpC!H86","v":"DS1E_001TOT_PR24"},{"$f":"InpC!I86","v":"DS1W_003TOT_PR24"},{"$f":"InpC!J86","v":0},{"$f":"InpC!K86","v":0},{"$f":"InpC!L86","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C230,H$5:H$177)+SUMIF($E$5:$E$177,$D230,H$5:H$177)+SUMIF($E$5:$E$177,$E230,H$5:H$177)+SUMIF($E$5:$E$177,$F230,H$5:H$177)+SUMIF($E$5:$E$177,$B230,H$5:H$177)","v":0.23599999999999999},0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999]
[null,{"$f":"InpC!H87","v":"DS1E_026TOT_PR24"},{"$f":"InpC!I87","v":"DS1W_025TOT_PR24"},{"$f":"InpC!J87","v":0},{"$f":"InpC!K87","v":0},{"$f":"InpC!L87","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H88","v":"sum"},{"$f":"InpC!I88","v":0},{"$f":"InpC!J88","v":0},{"$f":"InpC!K88","v":0},{"$f":"InpC!L88","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H89","v":"DS1E_002TOT_PR24"},{"$f":"InpC!I89","v":"DS1W_004TOT_PR24"},{"$f":"InpC!J89","v":0},{"$f":"InpC!K89","v":0},{"$f":"InpC!L89","v":0},null,0.45100000000000001,0.34,0.34,0.34,0.34]
[null,{"$f":"InpC!H90","v":"DS1E_016TOT_PR24"},{"$f":"InpC!I90","v":"DS1W_015TOT_PR24"},{"$f":"InpC!J90","v":0},{"$f":"InpC!K90","v":0},{"$f":"InpC!L90","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H91","v":"sum"},{"$f":"InpC!I91","v":0},{"$f":"InpC!J91","v":0},{"$f":"InpC!K91","v":0},{"$f":"InpC!L91","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H92","v":"DS1E_003TOT_PR24"},{"$f":"InpC!I92","v":"DS1W_005TOT_PR24"},{"$f":"InpC!J92","v":0},{"$f":"InpC!K92","v":0},{"$f":"InpC!L92","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H93","v":"DS1E_017TOT_PR24"},{"$f":"InpC!I93","v":"DS1W_016TOT_PR24"},{"$f":"InpC!J93","v":0},{"$f":"InpC!K93","v":0},{"$f":"InpC!L93","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H94","v":"sum"},{"$f":"InpC!I94","v":0},{"$f":"InpC!J94","v":0},{"$f":"InpC!K94","v":0},{"$f":"InpC!L94","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H95","v":"sum"},{"$f":"InpC!I95","v":0},{"$f":"InpC!J95","v":0},{"$f":"InpC!K95","v":0},{"$f":"InpC!L95","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H96","v":"sum"},{"$f":"InpC!I96","v":0},{"$f":"InpC!J96","v":0},{"$f":"InpC!K96","v":0},{"$f":"InpC!L96","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H97","v":"sum"},{"$f":"InpC!I97","v":0},{"$f":"InpC!J97","v":0},{"$f":"InpC!K97","v":0},{"$f":"InpC!L97","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H98","v":"sum"},{"$f":"InpC!I98","v":0},{"$f":"InpC!J98","v":0},{"$f":"InpC!K98","v":0},{"$f":"InpC!L98","v":0},null,0,0,0,0,0]
[null,"DR - Total from all input match codes","DR",null,null,null,null,{"$f":"SUM(H230:H242)","v":0.68700000000000006},{"$f":"SUM(I230:I242)","v":0.57600000000000007},{"$f":"SUM(J230:J242)","v":0.57600000000000007},{"$f":"SUM(K230:K242)","v":0.57600000000000007},{"$f":"SUM(L230:L242)","v":0.57600000000000007}]
[]
[]
[null,{"$f":"InpC!H102","v":"RR9_039WR_PR24"},{"$f":"InpC!I102","v":0},{"$f":"InpC!J102","v":0},{"$f":"InpC!K102","v":0},{"$f":"InpC!L102","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C246,H$5:H$177)+SUMIF($E$5:$E$177,$D246,H$5:H$177)+SUMIF($E$5:$E$177,$E246,H$5:H$177)+SUMIF($E$5:$E$177,$F246,H$5:H$177)+SUMIF($E$5:$E$177,$B246,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H103","v":"RR9_039WN_PR24"},{"$f":"InpC!I103","v":0},{"$f":"InpC!J103","v":0},{"$f":"InpC!K103","v":0},{"$f":"InpC!L103","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H104","v":"RR9_039ADDN1_PR24"},{"$f":"InpC!I104","v":0},{"$f":"InpC!J104","v":0},{"$f":"InpC!K104","v":0},{"$f":"InpC!L104","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H105","v":"RR9_039ADDN2_PR24"},{"$f":"InpC!I105","v":0},{"$f":"InpC!J105","v":0},{"$f":"InpC!K105","v":0},{"$f":"InpC!L105","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H106","v":"sum"},{"$f":"InpC!I106","v":0},{"$f":"InpC!J106","v":0},{"$f":"InpC!K106","v":0},{"$f":"InpC!L106","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H107","v":"RR9_036WR_PR24"},{"$f":"InpC!I107","v":0},{"$f":"InpC!J107","v":0},{"$f":"InpC!K107","v":0},{"$f":"InpC!L107","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H108","v":"RR9_036WN_PR24"},{"$f":"InpC!I108","v":0},{"$f":"InpC!J108","v":0},{"$f":"InpC!K108","v":0},{"$f":"InpC!L108","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H109","v":"RR9_036WWN_PR24"},{"$f":"InpC!I109","v":0},{"$f":"InpC!J109","v":0},{"$f":"InpC!K109","v":0},{"$f":"InpC!L109","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H110","v":"RR9_036BR_PR24"},{"$f":"InpC!I110","v":0},{"$f":"InpC!J110","v":0},{"$f":"InpC!K110","v":0},{"$f":"InpC!L110","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H111","v":"sum"},{"$f":"InpC!I111","v":0},{"$f":"InpC!J111","v":0},{"$f":"InpC!K111","v":0},{"$f":"InpC!L111","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H112","v":"sum"},{"$f":"InpC!I112","v":0},{"$f":"InpC!J112","v":0},{"$f":"InpC!K112","v":0},{"$f":"InpC!L112","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C256,H$5:H$177)+SUMIF($E$5:$E$177,$D256,H$5:H$177)+SUMIF($E$5:$E$177,$E256,H$5:H$177)+SUMIF($E$5:$E$177,$F256,H$5:H$177)+SUMIF($E$5:$E$177,$B256,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H113","v":"sum"},{"$f":"InpC!I113","v":0},{"$f":"InpC!J113","v":0},{"$f":"InpC!K113","v":0},{"$f":"InpC!L113","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H114","v":"sum"},{"$f":"InpC!I114","v":0},{"$f":"InpC!J114","v":0},{"$f":"InpC!K114","v":0},{"$f":"InpC!L114","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H115","v":"sum"},{"$f":"InpC!I115","v":0},{"$f":"InpC!J115","v":0},{"$f":"InpC!K115","v":0},{"$f":"InpC!L115","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H116","v":"sum"},{"$f":"InpC!I116","v":0},{"$f":"InpC!J116","v":0},{"$f":"InpC!K116","v":0},{"$f":"InpC!L116","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H117","v":"sum"},{"$f":"InpC!I117","v":0},{"$f":"InpC!J117","v":0},{"$f":"InpC!K117","v":0},{"$f":"InpC!L117","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H118","v":"sum"},{"$f":"InpC!I118","v":0},{"$f":"InpC!J118","v":0},{"$f":"InpC!K118","v":0},{"$f":"InpC!L118","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H119","v":"RR9_034WR_PR24"},{"$f":"InpC!I119","v":"RR9_038WR_PR24"},{"$f":"InpC!J119","v":"RR9_035WR_PR24"},{"$f":"InpC!K119","v":0},{"$f":"InpC!L119","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H120","v":"RR9_034WN_PR24"},{"$f":"InpC!I120","v":"RR9_038WN_PR24"},{"$f":"InpC!J120","v":"RR9_035WN_PR24"},{"$f":"InpC!K120","v":0},{"$f":"InpC!L120","v":0},null,1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999]
[null,{"$f":"InpC!H121","v":"RR9_034WWN_PR24"},{"$f":"InpC!I121","v":"RR9_038WWN_PR24"},{"$f":"InpC!J121","v":"RR9_035WWN_PR24"},{"$f":"InpC!K121","v":0},{"$f":"InpC!L121","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H122","v":"RR9_034BR_PR24"},{"$f":"InpC!I122","v":"RR9_038BR_PR24"},{"$f":"InpC!J122","v":"RR9_035BR_PR24"},{"$f":"InpC!K122","v":0},{"$f":"InpC!L122","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C266,H$5:H$177)+SUMIF($E$5:$E$177,$D266,H$5:H$177)+SUMIF($E$5:$E$177,$E266,H$5:H$177)+SUMIF($E$5:$E$177,$F266,H$5:H$177)+SUMIF($E$5:$E$177,$B266,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H123","v":"RR9_034ADDN1_PR24"},{"$f":"InpC!I123","v":"RR9_038ADDN1_PR24"},{"$f":"InpC!J123","v":"RR9_035ADDN1_PR24"},{"$f":"InpC!K123","v":0},{"$f":"InpC!L123","v":0},null,18.382000000000001,19.510999999999999,20.175000000000001,20.465,20.294]
[null,{"$f":"InpC!H124","v":"RR9_034ADDN2_PR24"},{"$f":"InpC!I124","v":"RR9_038ADDN2_PR24"},{"$f":"InpC!J124","v":"RR9_035ADDN2_PR24"},{"$f":"InpC!K124","v":0},{"$f":"InpC!L124","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H125","v":"sum"},{"$f":"InpC!I125","v":0},{"$f":"InpC!J125","v":0},{"$f":"InpC!K125","v":0},{"$f":"InpC!L125","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H126","v":"RR9_033WR_PR24"},{"$f":"InpC!I126","v":0},{"$f":"InpC!J126","v":0},{"$f":"InpC!K126","v":0},{"$f":"InpC!L126","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H127","v":"RR9_033WN_PR24"},{"$f":"InpC!I127","v":0},{"$f":"InpC!J127","v":0},{"$f":"InpC!K127","v":0},{"$f":"InpC!L127","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H128","v":"RR9_033WWN_PR24"},{"$f":"InpC!I128","v":0},{"$f":"InpC!J128","v":0},{"$f":"InpC!K128","v":0},{"$f":"InpC!L128","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H129","v":"RR9_033BR_PR24"},{"$f":"InpC!I129","v":0},{"$f":"InpC!J129","v":0},{"$f":"InpC!K129","v":0},{"$f":"InpC!L129","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H130","v":"RR9_033ADDN1_PR24"},{"$f":"InpC!I130","v":0},{"$f":"InpC!J130","v":0},{"$f":"InpC!K130","v":0},{"$f":"InpC!L130","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H131","v":"RR9_033ADDN2_PR24"},{"$f":"InpC!I131","v":0},{"$f":"InpC!J131","v":0},{"$f":"InpC!K131","v":0},{"$f":"InpC!L131","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H132","v":"sum"},{"$f":"InpC!I132","v":0},{"$f":"InpC!J132","v":0},{"$f":"InpC!K132","v":0},{"$f":"InpC!L132","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C276,H$5:H$177)+SUMIF($E$5:$E$177,$D276,H$5:H$177)+SUMIF($E$5:$E$177,$E276,H$5:H$177)+SUMIF($E$5:$E$177,$F276,H$5:H$177)+SUMIF($E$5:$E$177,$B276,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H133","v":"sum"},{"$f":"InpC!I133","v":0},{"$f":"InpC!J133","v":0},{"$f":"InpC!K133","v":0},{"$f":"InpC!L133","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H134","v":"sum"},{"$f":"InpC!I134","v":0},{"$f":"InpC!J134","v":0},{"$f":"InpC!K134","v":0},{"$f":"InpC!L134","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H135","v":"sum"},{"$f":"InpC!I135","v":0},{"$f":"InpC!J135","v":0},{"$f":"InpC!K135","v":0},{"$f":"InpC!L135","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H136","v":"sum"},{"$f":"InpC!I136","v":0},{"$f":"InpC!J136","v":0},{"$f":"InpC!K136","v":0},{"$f":"InpC!L136","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H137","v":"sum"},{"$f":"InpC!I137","v":0},{"$f":"InpC!J137","v":0},{"$f":"InpC!K137","v":0},{"$f":"InpC!L137","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H138","v":"sum"},{"$f":"InpC!I138","v":0},{"$f":"InpC!J138","v":0},{"$f":"InpC!K138","v":0},{"$f":"InpC!L138","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H139","v":"sum"},{"$f":"InpC!I139","v":0},{"$f":"InpC!J139","v":0},{"$f":"InpC!K139","v":0},{"$f":"InpC!L139","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H140","v":"sum"},{"$f":"InpC!I140","v":0},{"$f":"InpC!J140","v":0},{"$f":"InpC!K140","v":0},{"$f":"InpC!L140","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H141","v":"sum"},{"$f":"InpC!I141","v":0},{"$f":"InpC!J141","v":0},{"$f":"InpC!K141","v":0},{"$f":"InpC!L141","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H142","v":"sum"},{"$f":"InpC!I142","v":0},{"$f":"InpC!J142","v":0},{"$f":"InpC!K142","v":0},{"$f":"InpC!L142","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H143","v":"sum"},{"$f":"InpC!I143","v":0},{"$f":"InpC!J143","v":0},{"$f":"InpC!K143","v":0},{"$f":"InpC!L143","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H144","v":"sum"},{"$f":"InpC!I144","v":0},{"$f":"InpC!J144","v":0},{"$f":"InpC!K144","v":0},{"$f":"InpC!L144","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H145","v":"sum"},{"$f":"InpC!I145","v":0},{"$f":"InpC!J145","v":0},{"$f":"InpC!K145","v":0},{"$f":"InpC!L145","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H146","v":"sum"},{"$f":"InpC!I146","v":0},{"$f":"InpC!J146","v":0},{"$f":"InpC!K146","v":0},{"$f":"InpC!L146","v":0},null,0,0,0,0,0]
[null,"TPSR - Total from all input match codes",{"$f":"InpC!G48","v":"TPSR"},null,null,null,null,{"$f":"SUM(H246:H290)","v":19.445},{"$f":"SUM(I246:I290)","v":20.573999999999998},{"$f":"SUM(J246:J290)","v":21.238},{"$f":"SUM(K246:K290)","v":21.527999999999999},{"$f":"SUM(L246:L290)","v":21.356999999999999}]
[]
[]
[null,{"$f":"InpC!H150","v":0},{"$f":"InpC!I150","v":0},{"$f":"InpC!J150","v":0},{"$f":"InpC!K150","v":0},{"$f":"InpC!L150","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C294,H$5:H$177)+SUMIF($E$5:$E$177,$D294,H$5:H$177)+SUMIF($E$5:$E$177,$E294,H$5:H$177)+SUMIF($E$5:$E$177,$F294,H$5:H$177)+SUMIF($E$5:$E$177,$B294,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H151","v":0},{"$f":"InpC!I151","v":0},{"$f":"InpC!J151","v":0},{"$f":"InpC!K151","v":0},{"$f":"InpC!L151","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H152","v":0},{"$f":"InpC!I152","v":0},{"$f":"InpC!J152","v":0},{"$f":"InpC!K152","v":0},{"$f":"InpC!L152","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H153","v":0},{"$f":"InpC!I153","v":0},{"$f":"InpC!J153","v":0},{"$f":"InpC!K153","v":0},{"$f":"InpC!L153","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H154","v":0},{"$f":"InpC!I154","v":0},{"$f":"InpC!J154","v":0},{"$f":"InpC!K154","v":0},{"$f":"InpC!L154","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H155","v":0},{"$f":"InpC!I155","v":0},{"$f":"InpC!J155","v":0},{"$f":"InpC!K155","v":0},{"$f":"InpC!L155","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H156","v":0},{"$f":"InpC!I156","v":0},{"$f":"InpC!J156","v":0},{"$f":"InpC!K156","v":0},{"$f":"InpC!L156","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H157","v":0},{"$f":"InpC!I157","v":0},{"$f":"InpC!J157","v":0},{"$f":"InpC!K157","v":0},{"$f":"InpC!L157","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H158","v":0},{"$f":"InpC!I158","v":0},{"$f":"InpC!J158","v":0},{"$f":"InpC!K158","v":0},{"$f":"InpC!L158","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H159","v":0},{"$f":"InpC!I159","v":0},{"$f":"InpC!J159","v":0},{"$f":"InpC!K159","v":0},{"$f":"InpC!L159","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H160","v":0},{"$f":"InpC!I160","v":0},{"$f":"InpC!J160","v":0},{"$f":"InpC!K160","v":0},{"$f":"InpC!L160","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H161","v":0},{"$f":"InpC!I161","v":0},{"$f":"InpC!J161","v":0},{"$f":"InpC!K161","v":0},{"$f":"InpC!L161","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H162","v":0},{"$f":"InpC!I162","v":0},{"$f":"InpC!J162","v":0},{"$f":"InpC!K162","v":0},{"$f":"InpC!L162","v":0},null,0,0,0,0,0]
[null,"OR - Total from all input match codes","OR",null,null,null,null,{"$f":"SUM(H294:H306)","v":0},{"$f":"SUM(I294:I306)","v":0},{"$f":"SUM(J294:J306)","v":0},{"$f":"SUM(K294:K306)","v":0},{"$f":"SUM(L294:L306)","v":0}]
[]
[]
[null,{"$f":"InpC!H166","v":"DS2E_003C_PR24"},{"$f":"InpC!I166","v":"DS2E_005C_PR24"},{"$f":"InpC!J166","v":"DS2W_001_C_PR24"},{"$f":"InpC!K166","v":"DS2W_003_C_PR24"},{"$f":"InpC!L166","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C310,H$5:H$177)+SUMIF($E$5:$E$177,$D310,H$5:H$177)+SUMIF($E$5:$E$177,$E310,H$5:H$177)+SUMIF($E$5:$E$177,$F310,H$5:H$177)+SUMIF($E$5:$E$177,$B310,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H167","v":"DS2E_003O_PR24"},{"$f":"InpC!I167","v":"DS2E_005O_PR24"},{"$f":"InpC!J167","v":"DS2W_001_O_PR24"},{"$f":"InpC!K167","v":"DS2W_003_O_PR24"},{"$f":"InpC!L167","v":0},null,0.90700000000000003,1.036,1.0549999999999999,1.008,0.97500000000000009]
[null,{"$f":"InpC!H168","v":"sum"},{"$f":"InpC!I168","v":0},{"$f":"InpC!J168","v":0},{"$f":"InpC!K168","v":0},{"$f":"InpC!L168","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H169","v":"DS3_003TOT_PR24"},{"$f":"InpC!I169","v":0},{"$f":"InpC!J169","v":0},{"$f":"InpC!K169","v":0},{"$f":"InpC!L169","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H170","v":"DS3_007TOT_PR24"},{"$f":"InpC!I170","v":0},{"$f":"InpC!J170","v":0},{"$f":"InpC!K170","v":0},{"$f":"InpC!L170","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H171","v":"sum"},{"$f":"InpC!I171","v":0},{"$f":"InpC!J171","v":0},{"$f":"InpC!K171","v":0},{"$f":"InpC!L171","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H172","v":"DS2E_006C_PR24"},{"$f":"InpC!I172","v":"DS2W_004_C_PR24"},{"$f":"InpC!J172","v":0},{"$f":"InpC!K172","v":0},{"$f":"InpC!L172","v":0},null,0.38700000000000001,0.47399999999999998,0.47699999999999998,0.43,0.377]
[null,{"$f":"InpC!H173","v":"DS2E_006O_PR24"},{"$f":"InpC!I173","v":"DS2W_004_O_PR24"},{"$f":"InpC!J173","v":0},{"$f":"InpC!K173","v":0},{"$f":"InpC!L173","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H174","v":"sum"},{"$f":"InpC!I174","v":0},{"$f":"InpC!J174","v":0},{"$f":"InpC!K174","v":0},{"$f":"InpC!L174","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H175","v":"DS3_004TOT_PR24"},{"$f":"InpC!I175","v":0},{"$f":"InpC!J175","v":0},{"$f":"InpC!K175","v":0},{"$f":"InpC!L175","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H176","v":"DS3_008TOT_PR24"},{"$f":"InpC!I176","v":0},{"$f":"InpC!J176","v":0},{"$f":"InpC!K176","v":0},{"$f":"InpC!L176","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C320,H$5:H$177)+SUMIF($E$5:$E$177,$D320,H$5:H$177)+SUMIF($E$5:$E$177,$E320,H$5:H$177)+SUMIF($E$5:$E$177,$F320,H$5:H$177)+SUMIF($E$5:$E$177,$B320,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H177","v":"sum"},{"$f":"InpC!I177","v":0},{"$f":"InpC!J177","v":0},{"$f":"InpC!K177","v":0},{"$f":"InpC!L177","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H178","v":"DS2E_002C_PR24"},{"$f":"InpC!I178","v":"DS2W_007_C_PR24"},{"$f":"InpC!J178","v":0},{"$f":"InpC!K178","v":0},{"$f":"InpC!L178","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H179","v":"DS2E_002O_PR24"},{"$f":"InpC!I179","v":"DS2W_007_O_PR24"},{"$f":"InpC!J179","v":0},{"$f":"InpC!K179","v":0},{"$f":"InpC!L179","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H180","v":"sum"},{"$f":"InpC!I180","v":0},{"$f":"InpC!J180","v":0},{"$f":"InpC!K180","v":0},{"$f":"InpC!L180","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H181","v":"DS3_014TOT_PR24"},{"$f":"InpC!I181","v":0},{"$f":"InpC!J181","v":0},{"$f":"InpC!K181","v":0},{"$f":"InpC!L181","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H182","v":"DS3_015TOT_PR24"},{"$f":"InpC!I182","v":0},{"$f":"InpC!J182","v":0},{"$f":"InpC!K182","v":0},{"$f":"InpC!L182","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H183","v":"sum"},{"$f":"InpC!I183","v":0},{"$f":"InpC!J183","v":0},{"$f":"InpC!K183","v":0},{"$f":"InpC!L183","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H184","v":"DS2E_004C_PR24"},{"$f":"InpC!I184","v":"DS2E_007C_PR24"},{"$f":"InpC!J184","v":"DS2W_002_C_PR24"},{"$f":"InpC!K184","v":"DS2W_005_C_PR24"},{"$f":"InpC!L184","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H185","v":"DS2E_004O_PR24"},{"$f":"InpC!I185","v":"DS2E_007O_PR24"},{"$f":"InpC!J185","v":"DS2W_002_O_PR24"},{"$f":"InpC!K185","v":"DS2W_005_O_PR24"},{"$f":"InpC!L185","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H186","v":"sum"},{"$f":"InpC!I186","v":0},{"$f":"InpC!J186","v":0},{"$f":"InpC!K186","v":0},{"$f":"InpC!L186","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C330,H$5:H$177)+SUMIF($E$5:$E$177,$D330,H$5:H$177)+SUMIF($E$5:$E$177,$E330,H$5:H$177)+SUMIF($E$5:$E$177,$F330,H$5:H$177)+SUMIF($E$5:$E$177,$B330,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H187","v":"DS3_005TOT_PR24"},{"$f":"InpC!I187","v":0},{"$f":"InpC!J187","v":0},{"$f":"InpC!K187","v":0},{"$f":"InpC!L187","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H188","v":"DS3_009TOT_PR24"},{"$f":"InpC!I188","v":0},{"$f":"InpC!J188","v":0},{"$f":"InpC!K188","v":0},{"$f":"InpC!L188","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H189","v":"sum"},{"$f":"InpC!I189","v":0},{"$f":"InpC!J189","v":0},{"$f":"InpC!K189","v":0},{"$f":"InpC!L189","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H190","v":"sum"},{"$f":"InpC!I190","v":0},{"$f":"InpC!J190","v":0},{"$f":"InpC!K190","v":0},{"$f":"InpC!L190","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H191","v":"sum"},{"$f":"InpC!I191","v":0},{"$f":"InpC!J191","v":0},{"$f":"InpC!K191","v":0},{"$f":"InpC!L191","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H192","v":"sum"},{"$f":"InpC!I192","v":0},{"$f":"InpC!J192","v":0},{"$f":"InpC!K192","v":0},{"$f":"InpC!L192","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H193","v":"sum"},{"$f":"InpC!I193","v":0},{"$f":"InpC!J193","v":0},{"$f":"InpC!K193","v":0},{"$f":"InpC!L193","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H194","v":"sum"},{"$f":"InpC!I194","v":0},{"$f":"InpC!J194","v":0},{"$f":"InpC!K194","v":0},{"$f":"InpC!L194","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H195","v":"sum"},{"$f":"InpC!I195","v":0},{"$f":"InpC!J195","v":0},{"$f":"InpC!K195","v":0},{"$f":"InpC!L195","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H196","v":"CW11_023TOT_PR24"},{"$f":"InpC!I196","v":0},{"$f":"InpC!J196","v":0},{"$f":"InpC!K196","v":0},{"$f":"InpC!L196","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C340,H$5:H$177)+SUMIF($E$5:$E$177,$D340,H$5:H$177)+SUMIF($E$5:$E$177,$E340,H$5:H$177)+SUMIF($E$5:$E$177,$F340,H$5:H$177)+SUMIF($E$5:$E$177,$B340,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H197","v":"CW11_008TOT_PR24"},{"$f":"InpC!I197","v":0},{"$f":"InpC!J197","v":0},{"$f":"InpC!K197","v":0},{"$f":"InpC!L197","v":0},null,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999]
[null,{"$f":"InpC!H198","v":"sum"},{"$f":"InpC!I198","v":0},{"$f":"InpC!J198","v":0},{"$f":"InpC!K198","v":0},{"$f":"InpC!L198","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H199","v":"CW11_024TOT_PR24"},{"$f":"InpC!I199","v":0},{"$f":"InpC!J199","v":0},{"$f":"InpC!K199","v":0},{"$f":"InpC!L199","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H200","v":"CW11_009TOT_PR24"},{"$f":"InpC!I200","v":0},{"$f":"InpC!J200","v":0},{"$f":"InpC!K200","v":0},{"$f":"InpC!L200","v":0},null,0.53,0.4,0.4,0.4,0.4]
[null,{"$f":"InpC!H201","v":"sum"},{"$f":"InpC!I201","v":0},{"$f":"InpC!J201","v":0},{"$f":"InpC!K201","v":0},{"$f":"InpC!L201","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H202","v":"CW11_025TOT_PR24"},{"$f":"InpC!I202","v":0},{"$f":"InpC!J202","v":0},{"$f":"InpC!K202","v":0},{"$f":"InpC!L202","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H203","v":"CW11_010TOT_PR24"},{"$f":"InpC!I203","v":0},{"$f":"InpC!J203","v":0},{"$f":"InpC!K203","v":0},{"$f":"InpC!L203","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H204","v":"sum"},{"$f":"InpC!I204","v":0},{"$f":"InpC!J204","v":0},{"$f":"InpC!K204","v":0},{"$f":"InpC!L204","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H205","v":"sum"},{"$f":"InpC!I205","v":0},{"$f":"InpC!J205","v":0},{"$f":"InpC!K205","v":0},{"$f":"InpC!L205","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H206","v":"sum"},{"$f":"InpC!I206","v":0},{"$f":"InpC!J206","v":0},{"$f":"InpC!K206","v":0},{"$f":"InpC!L206","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C350,H$5:H$177)+SUMIF($E$5:$E$177,$D350,H$5:H$177)+SUMIF($E$5:$E$177,$E350,H$5:H$177)+SUMIF($E$5:$E$177,$F350,H$5:H$177)+SUMIF($E$5:$E$177,$B350,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H207","v":"sum"},{"$f":"InpC!I207","v":0},{"$f":"InpC!J207","v":0},{"$f":"InpC!K207","v":0},{"$f":"InpC!L207","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H208","v":"CWW11_025TOT_PR24"},{"$f":"InpC!I208","v":0},{"$f":"InpC!J208","v":0},{"$f":"InpC!K208","v":0},{"$f":"InpC!L208","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H209","v":"CWW11_012TOT_PR24"},{"$f":"InpC!I209","v":0},{"$f":"InpC!J209","v":0},{"$f":"InpC!K209","v":0},{"$f":"InpC!L209","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H210","v":"sum"},{"$f":"InpC!I210","v":0},{"$f":"InpC!J210","v":0},{"$f":"InpC!K210","v":0},{"$f":"InpC!L210","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H211","v":"CWW11_018TOT_PR24"},{"$f":"InpC!I211","v":0},{"$f":"InpC!J211","v":0},{"$f":"InpC!K211","v":0},{"$f":"InpC!L211","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H212","v":"CWW11_005TOT_PR24"},{"$f":"InpC!I212","v":0},{"$f":"InpC!J212","v":0},{"$f":"InpC!K212","v":0},{"$f":"InpC!L212","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H213","v":"sum"},{"$f":"InpC!I213","v":0},{"$f":"InpC!J213","v":0},{"$f":"InpC!K213","v":0},{"$f":"InpC!L213","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H214","v":"CWW11_019TOT_PR24"},{"$f":"InpC!I214","v":0},{"$f":"InpC!J214","v":0},{"$f":"InpC!K214","v":0},{"$f":"InpC!L214","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H215","v":"CWW11_006TOT_PR24"},{"$f":"InpC!I215","v":0},{"$f":"InpC!J215","v":0},{"$f":"InpC!K215","v":0},{"$f":"InpC!L215","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H216","v":"sum"},{"$f":"InpC!I216","v":0},{"$f":"InpC!J216","v":0},{"$f":"InpC!K216","v":0},{"$f":"InpC!L216","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H217","v":"sum"},{"$f":"InpC!I217","v":0},{"$f":"InpC!J217","v":0},{"$f":"InpC!K217","v":0},{"$f":"InpC!L217","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H218","v":"sum"},{"$f":"InpC!I218","v":0},{"$f":"InpC!J218","v":0},{"$f":"InpC!K218","v":0},{"$f":"InpC!L218","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H219","v":"sum"},{"$f":"InpC!I219","v":0},{"$f":"InpC!J219","v":0},{"$f":"InpC!K219","v":0},{"$f":"InpC!L219","v":0},null,0,0,0,0,0]
[null,"DSDC - Total from all input match codes",{"$f":"InpC!G49","v":"DSDC"},null,null,null,null,{"$f":"SUM(H310:H363)","v":2.06},{"$f":"SUM(I310:I363)","v":2.1459999999999999},{"$f":"SUM(J310:J363)","v":2.1680000000000001},{"$f":"SUM(K310:K363)","v":2.0739999999999998},{"$f":"SUM(L310:L363)","v":1.988}]
[]
[]
[null,{"$f":"InpC!H223","v":"CW11_016WR_PR24"},{"$f":"InpC!I223","v":0},{"$f":"InpC!J223","v":0},{"$f":"InpC!K223","v":0},{"$f":"InpC!L223","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C367,H$5:H$177)+SUMIF($E$5:$E$177,$D367,H$5:H$177)+SUMIF($E$5:$E$177,$E367,H$5:H$177)+SUMIF($E$5:$E$177,$F367,H$5:H$177)+SUMIF($E$5:$E$177,$B367,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H224","v":"CW11_001WR_PR24"},{"$f":"InpC!I224","v":0},{"$f":"InpC!J224","v":0},{"$f":"InpC!K224","v":0},{"$f":"InpC!L224","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H225","v":"sum"},{"$f":"InpC!I225","v":0},{"$f":"InpC!J225","v":0},{"$f":"InpC!K225","v":0},{"$f":"InpC!L225","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H226","v":"CW11_027WR_PR24"},{"$f":"InpC!I226","v":0},{"$f":"InpC!J226","v":0},{"$f":"InpC!K226","v":0},{"$f":"InpC!L226","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H227","v":"CW11_012WR_PR24"},{"$f":"InpC!I227","v":0},{"$f":"InpC!J227","v":0},{"$f":"InpC!K227","v":0},{"$f":"InpC!L227","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H228","v":"sum"},{"$f":"InpC!I228","v":0},{"$f":"InpC!J228","v":0},{"$f":"InpC!K228","v":0},{"$f":"InpC!L228","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H229","v":"CW11_028WR_PR24"},{"$f":"InpC!I229","v":0},{"$f":"InpC!J229","v":0},{"$f":"InpC!K229","v":0},{"$f":"InpC!L229","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H230","v":"CW11_013WR_PR24"},{"$f":"InpC!I230","v":0},{"$f":"InpC!J230","v":0},{"$f":"InpC!K230","v":0},{"$f":"InpC!L230","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H231","v":"sum"},{"$f":"InpC!I231","v":0},{"$f":"InpC!J231","v":0},{"$f":"InpC!K231","v":0},{"$f":"InpC!L231","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H232","v":"sum"},{"$f":"InpC!I232","v":0},{"$f":"InpC!J232","v":0},{"$f":"InpC!K232","v":0},{"$f":"InpC!L232","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H233","v":"sum"},{"$f":"InpC!I233","v":0},{"$f":"InpC!J233","v":0},{"$f":"InpC!K233","v":0},{"$f":"InpC!L233","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C377,H$5:H$177)+SUMIF($E$5:$E$177,$D377,H$5:H$177)+SUMIF($E$5:$E$177,$E377,H$5:H$177)+SUMIF($E$5:$E$177,$F377,H$5:H$177)+SUMIF($E$5:$E$177,$B377,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H234","v":"sum"},{"$f":"InpC!I234","v":0},{"$f":"InpC!J234","v":0},{"$f":"InpC!K234","v":0},{"$f":"InpC!L234","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H235","v":"CW11_016RWD_PR24"},{"$f":"InpC!I235","v":"CW11_016TWD_PR24"},{"$f":"InpC!J235","v":"CW11_016WT_PR24"},{"$f":"InpC!K235","v":0},{"$f":"InpC!L235","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H236","v":"CW11_001RWD_PR24"},{"$f":"InpC!I236","v":"CW11_001TWD_PR24"},{"$f":"InpC!J236","v":"CW11_001WT_PR24"},{"$f":"InpC!K236","v":0},{"$f":"InpC!L236","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H237","v":"sum"},{"$f":"InpC!I237","v":0},{"$f":"InpC!J237","v":0},{"$f":"InpC!K237","v":0},{"$f":"InpC!L237","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H238","v":"CW11_017TOT_PR24"},{"$f":"InpC!I238","v":"CW11_021TOT_PR24"},{"$f":"InpC!J238","v":"CW11_020TOT_PR24"},{"$f":"InpC!K238","v":"CW11_019TOT_PR24"},{"$f":"InpC!L238","v":"CW11_018TOT_PR24"},null,0,0,0,0,0]
[null,{"$f":"InpC!H239","v":"CW11_002TOT_PR24"},{"$f":"InpC!I239","v":"CW11_006TOT_PR24"},{"$f":"InpC!J239","v":"CW11_005TOT_PR24"},{"$f":"InpC!K239","v":"CW11_004TOT_PR24"},{"$f":"InpC!L239","v":"CW11_003TOT_PR24"},null,0,0,0,0,0]
[null,{"$f":"InpC!H240","v":"sum"},{"$f":"InpC!I240","v":0},{"$f":"InpC!J240","v":0},{"$f":"InpC!K240","v":0},{"$f":"InpC!L240","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H241","v":"CW11_027RWD_PR24"},{"$f":"InpC!I241","v":"CW11_027TWD_PR24"},{"$f":"InpC!J241","v":"CW11_027WT_PR24"},{"$f":"InpC!K241","v":0},{"$f":"InpC!L241","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H242","v":"CW11_012RWD_PR24"},{"$f":"InpC!I242","v":"CW11_012TWD_PR24"},{"$f":"InpC!J242","v":"CW11_012WT_PR24"},{"$f":"InpC!K242","v":0},{"$f":"InpC!L242","v":0},null,0.39300000000000002,0.39300000000000002,0.39300000000000002,0.39300000000000002,0.39300000000000002]
[null,{"$f":"InpC!H243","v":"sum"},{"$f":"InpC!I243","v":0},{"$f":"InpC!J243","v":0},{"$f":"InpC!K243","v":0},{"$f":"InpC!L243","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C387,H$5:H$177)+SUMIF($E$5:$E$177,$D387,H$5:H$177)+SUMIF($E$5:$E$177,$E387,H$5:H$177)+SUMIF($E$5:$E$177,$F387,H$5:H$177)+SUMIF($E$5:$E$177,$B387,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H244","v":"CW11_028RWD_PR24"},{"$f":"InpC!I244","v":"CW11_029TOT_PR24"},{"$f":"InpC!J244","v":"CW11_028TWD_PR24"},{"$f":"InpC!K244","v":"CW11_028WT_PR24"},{"$f":"InpC!L244","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H245","v":"CW11_013RWD_PR24"},{"$f":"InpC!I245","v":"CW11_014TOT_PR24"},{"$f":"InpC!J245","v":"CW11_013TWD_PR24"},{"$f":"InpC!K245","v":0},{"$f":"InpC!L245","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H246","v":"sum"},{"$f":"InpC!I246","v":0},{"$f":"InpC!J246","v":0},{"$f":"InpC!K246","v":0},{"$f":"InpC!L246","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H247","v":"sum"},{"$f":"InpC!I247","v":0},{"$f":"InpC!J247","v":0},{"$f":"InpC!K247","v":0},{"$f":"InpC!L247","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H248","v":"sum"},{"$f":"InpC!I248","v":0},{"$f":"InpC!J248","v":0},{"$f":"InpC!K248","v":0},{"$f":"InpC!L248","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H249","v":"sum"},{"$f":"InpC!I249","v":0},{"$f":"InpC!J249","v":0},{"$f":"InpC!K249","v":0},{"$f":"InpC!L249","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H250","v":"CWW11_014TOT_PR24"},{"$f":"InpC!I250","v":"CWW11_016TOT_PR24"},{"$f":"InpC!J250","v":"CWW11_015TOT_PR24"},{"$f":"InpC!K250","v":0},{"$f":"InpC!L250","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H251","v":"CWW11_001TOT_PR24"},{"$f":"InpC!I251","v":"CWW11_003TOT_PR24"},{"$f":"InpC!J251","v":"CWW11_002TOT_PR24"},{"$f":"InpC!K251","v":0},{"$f":"InpC!L251","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H252","v":"sum"},{"$f":"InpC!I252","v":0},{"$f":"InpC!J252","v":0},{"$f":"InpC!K252","v":0},{"$f":"InpC!L252","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H253","v":"CWW11_021TOT_PR24"},{"$f":"InpC!I253","v":0},{"$f":"InpC!J253","v":0},{"$f":"InpC!K253","v":0},{"$f":"InpC!L253","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C397,H$5:H$177)+SUMIF($E$5:$E$177,$D397,H$5:H$177)+SUMIF($E$5:$E$177,$E397,H$5:H$177)+SUMIF($E$5:$E$177,$F397,H$5:H$177)+SUMIF($E$5:$E$177,$B397,H$5:H$177)","v":0},0,0,0,0]
[null,{"$f":"InpC!H254","v":"CWW11_008TOT_PR24"},{"$f":"InpC!I254","v":0},{"$f":"InpC!J254","v":0},{"$f":"InpC!K254","v":0},{"$f":"InpC!L254","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H255","v":"sum"},{"$f":"InpC!I255","v":0},{"$f":"InpC!J255","v":0},{"$f":"InpC!K255","v":0},{"$f":"InpC!L255","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H256","v":"CWW11_022TOT_PR24"},{"$f":"InpC!I256","v":"CWW11_023TOT_PR24"},{"$f":"InpC!J256","v":0},{"$f":"InpC!K256","v":0},{"$f":"InpC!L256","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H257","v":"CWW11_009TOT_PR24"},{"$f":"InpC!I257","v":"CWW11_010TOT_PR24"},{"$f":"InpC!J257","v":0},{"$f":"InpC!K257","v":0},{"$f":"InpC!L257","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H258","v":"sum"},{"$f":"InpC!I258","v":0},{"$f":"InpC!J258","v":0},{"$f":"InpC!K258","v":0},{"$f":"InpC!L258","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H259","v":"sum"},{"$f":"InpC!I259","v":0},{"$f":"InpC!J259","v":0},{"$f":"InpC!K259","v":0},{"$f":"InpC!L259","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H260","v":"sum"},{"$f":"InpC!I260","v":0},{"$f":"InpC!J260","v":0},{"$f":"InpC!K260","v":0},{"$f":"InpC!L260","v":0},null,0,0,0,0,0]
[null,{"$f":"InpC!H261","v":"sum"},{"$f":"InpC!I261","v":0},{"$f":"InpC!J261","v":0},{"$f":"InpC!K261","v":0},{"$f":"InpC!L261","v":0},null,0,0,0,0,0]
[null,"TPC - Total from all input match codes",{"$f":"InpC!G50","v":"TPC"},null,null,null,null,{"$f":"SUM(H367:H405)","v":0.39300000000000002},{"$f":"SUM(I367:I405)","v":0.39300000000000002},{"$f":"SUM(J367:J405)","v":0.39300000000000002},{"$f":"SUM(K367:K405)","v":0.39300000000000002},{"$f":"SUM(L367:L405)","v":0.39300000000000002}]
[]
[]
[null,{"$f":"InpC!H265","v":"B0007DSPWT_PR24"},{"$f":"InpC!I265","v":0},{"$f":"InpC!J265","v":0},{"$f":"InpC!K265","v":0},{"$f":"InpC!L265","v":0},null,{"$f":"SUMIF($E$5:$E$177,$C409,H$5:H$177)+SUMIF($E$5:$E$177,$D409,H$5:H$177)+SUMIF($E$5:$E$177,$E409,H$5:H$177)+SUMIF($E$5:$E$177,$F409,H$5:H$177)+SUMIF($E$5:$E$177,$B409,H$5:H$177)","v":2384},2610,2715,2643,2649]
[null,{"$f":"InpC!H266","v":"B0007DSPWWT_PR24"},{"$f":"InpC!I266","v":0},{"$f":"InpC!J266","v":0},{"$f":"InpC!K266","v":0},{"$f":"InpC!L266","v":0},null,0,0,0,0,0]
[null,"PROP - Total from all input match codes","PROP",null,null,null,null,{"$f":"SUM(H409:H410)","v":2384},{"$f":"SUM(I409:I410)","v":2610},{"$f":"SUM(J409:J410)","v":2715},{"$f":"SUM(K409:K410)","v":2643},{"$f":"SUM(L409:L410)","v":2649}]
[]
[null,null,null,null,null,null,null,{"$f":"H406+H364+H291+H243+H227+H307+H411","v":2409.172},{"$f":"I406+I364+I291+I243+I227+I307+I411","v":2636.335},2741.9540000000002,2669.9389999999999,2675.5140000000001]
[]
[null,null,null,null,"Check - full totals",null,null,{"$f":"IF(ABS(H413-H187)>CHK_TOL,1,0)","v":1},{"$f":"IF(ABS(I413-I187)>CHK_TOL,1,0)","v":1},{"$f":"IF(ABS(J413-J187)>CHK_TOL,1,0)","v":1},{"$f":"IF(ABS(K413-K187)>CHK_TOL,1,0)","v":1},{"$f":"IF(ABS(L413-L187)>CHK_TOL,1,0)","v":1}]
[]
[null,null,null,null,"Inp_PR24 boncodes not present in InpC",null,null,{"$f":"N187","v":13}]
[]
[{"$f":"SUM(H419:L419)","v":0},null,null,null,"Check - unused boncodes excluded from Inp_PR24 total",null,null,{"$f":"IF(ABS(H413-H188)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(I413-I188)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(J413-J188)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(K413-K188)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(L413-L188)>CHK_TOL,1,0)","v":0}]
[]
[{"$f":"A196+A419","v":0},"INPUTS_PR24 error check"]

{"sheet":"InpT","index":4,"n_rows":13,"n_cols":21,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,{"$f":"Time!J2","v":"2019-03-31"},{"$f":"Time!K2","v":"2020-03-31"},{"$f":"Time!L2","v":"2021-03-31"},{"$f":"Time!M2","v":"2022-03-31"},{"$f":"Time!N2","v":"2023-03-31"},{"$f":"Time!O2","v":"2024-03-31"},{"$f":"Time!P2","v":"2025-03-31"},{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,{"$f":"Time!J3","v":"APR"},{"$f":"Time!K3","v":"APR"},{"$f":"Time!L3","v":"APR"},{"$f":"Time!M3","v":"APR"},{"$f":"Time!N3","v":"APR"},{"$f":"Time!O3","v":"PR24 end"},{"$f":"Time!P3","v":"PR24 end"},{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},null,"Unit",null,null,{"$f":"Time!J4","v":1},{"$f":"Time!K4","v":2},{"$f":"Time!L4","v":3},{"$f":"Time!M4","v":4},{"$f":"Time!N4","v":5},{"$f":"Time!O4","v":6},{"$f":"Time!P4","v":7},{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12}]
[]
[]
[]
[]
[]
[null,null,null,"Revenue recoverability"]
[null,null,null,null,"Proportion recoverable: NRSWA diversions - WWN - totex",null,"%",null,null,null,null,null,null,null,null,null,0.82,0.82,0.82,0.82,0.82]
[]
["END"]

{"sheet":"InpC","index":5,"n_rows":289,"n_cols":20,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(R4 = $H4, \"q\", \"\")","v":"q"},{"$f":" IF(S4 = $H4, \"q\", \"\")","v":""},{"$f":" IF(T4 = $H4, \"q\", \"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"INDEX(Q3:V3,MATCH(H4,Q4:V4))","v":"Base case 1"},null,null,null,null,null,null,null,null,null,"Base case 1","Base case 2","Base case 3"]
[null,null,null,null,"Active scenario",null,null,1,null,null,null,null,null,null,null,{"$f":" MATCH(H4, $Q$4:$V$4)","v":2},null,1,2,3]
[null,null,null,null,"Comparison scenario",null,null,1,null,null,null,null,null,null,null,{"$f":" MATCH(H5, $Q$4:$V$4)","v":2}]
[null,null,null,null,"Base case",null,null,{"$f":"INDEX(Q6:V6,MATCH(H4,Q4:V4,0))","v":1},null,null,null,null,null,null,null,{"$f":" MATCH(H6, $Q$4:$V$4)","v":2},null,1,2,3]
[null,null,null,null,"Input differences",null,null,{"$f":" COUNTIF(P10:P279, \"tu\")","v":0},null,null,null,null,null,null,null,null,null,{"$f":" IF(R6 = $H$6, \"Base case\", \"\")","v":"Base case"},{"$f":" IF(S6 = $H$6, \"Base case\", \"\")","v":""},{"$f":" IF(T6 = $H$6, \"Base case\", \"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit"]
[]
["TIMING ASSUMPTIONS"]
[]
[null,null,null,null,"First date first FY",null,null,{"$f":" IF( INDEX(Q13:V13, $P$4) = \"\", INDEX(Q13:U13, $P$6), INDEX(Q13:V13, $P$4))","v":"2018-04-01"},null,null,null,null,null,"date",null,{"$f":" IF( INDEX(Q13:V13, P$5) = \"\", IF( INDEX(Q13:V13, P$6) = H13, \"vw\", \"tu\"), IF(INDEX(Q13:V13, P$5) = H13, \"vw\", \"tu\"))","v":"vw"},null,"2018-04-01","2024-04-01","2024-04-01"]
[null,null,null,null,"Annual year end date of first operating period",null,null,{"$f":" IF( INDEX(Q14:V14, $P$4) = \"\", INDEX(Q14:U14, $P$6), INDEX(Q14:V14, $P$4))","v":"2019-03-31"},null,null,null,null,null,"date",null,{"$f":" IF( INDEX(Q14:V14, P$5) = \"\", IF( INDEX(Q14:V14, P$6) = H14, \"vw\", \"tu\"), IF(INDEX(Q14:V14, P$5) = H14, \"vw\", \"tu\"))","v":"vw"},null,{"$f":"EOMONTH(R13,11)","v":"2019-03-31"},{"$f":"EOMONTH(S13,11)","v":"2025-03-31"},{"$f":"EOMONTH(T13,11)","v":"2025-03-31"}]
[]
[null,"Timeline label"]
[null,null,null,null,"APR",null,null,{"$f":" IF( INDEX(Q17:V17, $P$4) = \"\", INDEX(Q17:U17, $P$6), INDEX(Q17:V17, $P$4))","v":"2023-04-30"},null,null,null,null,null,"label",null,{"$f":" IF( INDEX(Q17:V17, P$5) = \"\", IF( INDEX(Q17:V17, P$6) = H17, \"vw\", \"tu\"), IF(INDEX(Q17:V17, P$5) = H17, \"vw\", \"tu\"))","v":"vw"},null,"2023-04-30","2029-04-30","2029-04-30"]
[null,null,null,null,"PR24 end",null,null,{"$f":" IF( INDEX(Q18:V18, $P$4) = \"\", INDEX(Q18:U18, $P$6), INDEX(Q18:V18, $P$4))","v":"2030-04-30"},null,null,null,null,null,"label",null,{"$f":" IF( INDEX(Q18:V18, P$5) = \"\", IF( INDEX(Q18:V18, P$6) = H18, \"vw\", \"tu\"), IF(INDEX(Q18:V18, P$5) = H18, \"vw\", \"tu\"))","v":"vw"},null,"2030-04-30","2034-04-30","2034-04-30"]
[null,null,null,null,"not used",null,null,{"$f":" IF( INDEX(Q19:V19, $P$4) = \"\", INDEX(Q19:U19, $P$6), INDEX(Q19:V19, $P$4))","v":"2034-04-30"},null,null,null,null,null,"label",null,{"$f":" IF( INDEX(Q19:V19, P$5) = \"\", IF( INDEX(Q19:V19, P$6) = H19, \"vw\", \"tu\"), IF(INDEX(Q19:V19, P$5) = H19, \"vw\", \"tu\"))","v":"vw"},null,"2034-04-30","2039-04-30","2039-04-30"]
[]
[null,null,null,null,"PR24 base year",null,null,"2023-03-31"]
[null,null,null,null,"Financial years in PR24",null,null,5]
[]
["WATER COMPANIES"]
[]
[null,null,null,null,"ANH"]
[null,null,null,null,"WSH"]
[null,null,null,null,"HDD"]
[null,null,null,null,"NES"]
[null,null,null,null,"SVE"]
[null,null,null,null,"SRN"]
[null,null,null,null,"TMS"]
[null,null,null,null,"NWT"]
[null,null,null,null,"WSX"]
[null,null,null,null,"YKY"]
[null,null,null,null,"AFW"]
[null,null,null,null,"PRT"]
[null,null,null,null,"SEW"]
[null,null,null,null,"SSC"]
[null,null,null,null,"SES"]
[]
["REVENUES AND COSTS"]
[]
[null,"Revenues & Costs"]
[]
[null,null,null,null,"Developer services revenues",{"$f":"_xlfn.MINIFS($F$56:$F$261,$G$56:$G$261,G46)","v":1},"DSR"]
[null,null,null,null,"Diversions revenues",28,"DR"]
[null,null,null,null,"Third party services revenue",41,"TPSR"]
[null,null,null,null,"Developer services and diversions costs",99,"DSDC"]
[null,null,null,null,"Third party costs",153,"TPC"]
[null,null,null,null,"Other revenue",86,"OR"]
[null,null,null,null,"Total new properties",0,"PROP"]
[]
[null,"Developer services revenues"]
[]
[null,null,null,null,"Connection charges revenue - WN - price control",1,{"$f":"$G$46","v":"DSR"},"DS1W_001TOT_PR24",null,null,null,null,"WNPC","label"]
[null,null,null,null,"Connection charges revenue - WN - non-price control",{"$f":"F56+1","v":2},{"$f":"$G$46","v":"DSR"},"DS1E_011TOT_PR24",null,null,null,null,"WNNPC","label"]
[null,null,null,null,"Connection charges revenue - total",{"$f":"F57+1","v":3},"DSR","sum",null,null,null,null,"WN","label"]
[null,null,null,null,"Infrastructure charge receipts - WN - price control",4,"DSR","DS1E_004TOT_PR24","DS1W_006TOT_PR24",null,null,null,"WNPC","label"]
[null,null,null,null,"Infrastructure charge receipts - WWN - price control",5,"DSR","DS1E_018TOT_PR24","DS1W_017TOT_PR24",null,null,null,"WWNPC","label"]
[null,null,null,null,"Infrastructure charge receipts - total",6,"DSR","sum",null,null,null,null,"BOTH","label"]
[null,null,null,null,"Requistioned mains - WN - price control",7,"DSR","DS1W_002TOT_PR24",null,null,null,null,"WNPC","label"]
[null,null,null,null,"Requistioned mains - WN - non-price control",8,"DSR","DS1E_012TOT_PR24",null,null,null,null,"WNNPC","label"]
[null,null,null,null,"Requistioned mains - total",9,"DSR","sum",null,null,null,null,"WN","label"]
[null,null,null,null,"Income offset  - WN - price control",10,"DSR","DS1E_007TOT_PR24","DS1W_009TOT_PR24",null,null,null,"WNPC","label"]
[null,null,null,null,"Income offset  - WWN - price control",11,"DSR","DS1E_021TOT_PR24","DS1W_020TOT_PR24",null,null,null,"WWNPC","label"]
[null,null,null,null,"Income offset  - total",12,"DSR","sum",null,null,null,null,"BOTH","label"]
[null,null,null,null,"Environmental incentives  - WN - price control",13,"DSR","DS1E_008TOT_PR24","DS1W_011TOT_PR24","DS1W_010TOT_PR24","DS1E_009TOT_PR24",null,"WNPC","label"]
[null,null,null,null,"Environmental incentives  - WWN - price control",14,"DSR","DS1E_022TOT_PR24","DS1W_022TOT_PR24","DS1W_021TOT_PR24","DS1E_023TOT_PR24",null,"WWNPC","label"]
[null,null,null,null,"Environmental incentives  - total",15,"DSR","sum",null,null,null,null,"BOTH","label"]
[null,null,null,null,"Receipts for on-site work  - WWN - non-price control",16,"DSR","DS1E_025TOT_PR24","DS1W_024TOT_PR24",null,null,null,"WWNNPC","label"]
[null,null,null,null,"Receipts for on-site work  - total",17,"DSR","sum",null,null,null,null,"WWN","label"]
[null,null,null,null,"Other developer services revenue - WN - price control",18,"DSR","DS1E_005TOT_PR24","DS1W_007TOT_PR24",null,null,null,"WNPC","label"]
[null,null,null,null,"Other developer services revenue - WN - non-price control",19,"DSR","DS1E_013TOT_PR24",null,null,null,null,"WNNPC","label"]
[null,null,null,null,"Other developer services revenue - WWN - price control",20,"DSR","DS1E_019TOT_PR24","DS1W_018TOT_PR24",null,null,null,"WWNPC","label"]
[null,null,null,null,"Other developer services revenue - WWN - non-price control",21,"DSR","DS1E_027TOT_PR24","DS1W_026TOT_PR24",null,null,null,"WWNNPC","label"]
[null,null,null,null,"Other developer services revenue - total",22,"DSR","sum",null,null,null,null,"BOTH","label"]
[null,null,null,null,"Developer services revenue - WN - price control",23,"DSR","sum",null,null,null,null,"WNPC","label"]
[null,null,null,null,"Developer services revenue - WN - non-price control",24,"DSR","sum",null,null,null,null,"WNNPC","label"]
[null,null,null,null,"Developer services revenue - WWN - price control",25,"DSR","sum",null,null,null,null,"WWNPC","label"]
[null,null,null,null,"Developer services revenue - WWN - non-price control",26,"DSR","sum",null,null,null,null,"WWNNPC","label"]
[null,null,null,null,"Developer services revenue - total",27,"DSR","sum",null,null,null,null,"BOTH","label"]
[]
[null,"Diversions revenues"]
[]
[null,null,null,null,"s185 diversions revenue - WN - price control",{"$f":"F82+1","v":28},{"$f":"$G$47","v":"DR"},"DS1E_001TOT_PR24","DS1W_003TOT_PR24",null,null,null,"WNPC","label"]
[null,null,null,null,"s185 diversions revenue - WWN - non-price control",{"$f":"F86+1","v":29},{"$f":"$G$47","v":"DR"},"DS1E_026TOT_PR24","DS1W_025TOT_PR24",null,null,null,"WWNNPC","label"]
[null,null,null,null,"s185 diversions revenue - total",30,"DR","sum",null,null,null,null,null,"label"]
[null,null,null,null,"NRSWA diversions revenue - WN - price control",31,"DR","DS1E_002TOT_PR24","DS1W_004TOT_PR24",null,null,null,"WNPC","label"]
[null,null,null,null,"NRSWA diversions revenue - WWN - price control",32,"DR","DS1E_016TOT_PR24","DS1W_015TOT_PR24",null,null,null,"WWNPC","label"]
[null,null,null,null,"NRSWA diversions revenue - total",33,"DR","sum",null,null,null,null,null,"label"]
[null,null,null,null,"non-s185 diversions revenue - WN - price control",34,"DR","DS1E_003TOT_PR24","DS1W_005TOT_PR24",null,null,null,"WNPC","label"]
[null,null,null,null,"non-s185 diversions revenue - WWN - price control",35,"DR","DS1E_017TOT_PR24","DS1W_016TOT_PR24",null,null,null,"WWNPC","label"]
[null,null,null,null,"non-s185 diversions revenue - total",36,"DR","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Diversions revenue - WN - price control",37,"DR","sum",null,null,null,null,"WNPC","label"]
[null,null,null,null,"Diversions revenue - WWN - price control",38,"DR","sum",null,null,null,null,"WWNPC","label"]
[null,null,null,null,"Diversions revenue - WWN - non-price control",39,"DR","sum",null,null,null,null,"WWNNPC","label"]
[null,null,null,null,"Diversions revenue - total",40,"DR","sum",null,null,null,null,null,"label"]
[]
[null,"Third party services revenue"]
[]
[null,null,null,null,"Non-potable supplies revenue - WR",{"$f":"F98+1","v":41},{"$f":"$G$48","v":"TPSR"},"RR9_039WR_PR24",null,null,null,null,"WR","label"]
[null,null,null,null,"Non-potable supplies revenue - WN",{"$f":"F102+1","v":42},{"$f":"$G$48","v":"TPSR"},"RR9_039WN_PR24",null,null,null,null,"WN","label"]
[null,null,null,null,"Non-potable supplies revenue - additional control 1",43,"TPSR","RR9_039ADDN1_PR24",null,null,null,null,"AC1","label"]
[null,null,null,null,"Non-potable supplies revenue - additional control 2",44,"TPSR","RR9_039ADDN2_PR24",null,null,null,null,"AC2","label"]
[null,null,null,null,"Non-potable supplies revenue - total",45,"TPSR","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Rechargeable works - WR",46,"TPSR","RR9_036WR_PR24",null,null,null,null,"WR","label"]
[null,null,null,null,"Rechargeable works - WN",47,"TPSR","RR9_036WN_PR24",null,null,null,null,"WN","label"]
[null,null,null,null,"Rechargeable works - WWN",48,"TPSR","RR9_036WWN_PR24",null,null,null,null,"WWN","label"]
[null,null,null,null,"Rechargeable works - BR",49,"TPSR","RR9_036BR_PR24",null,null,null,null,"BR","label"]
[null,null,null,null,"Rechargeable works - total",50,"TPSR","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Third party revenue - WR - price control",51,"TPSR","sum",null,null,null,null,"WR","label"]
[null,null,null,null,"Third party revenue - WN - price control",52,"TPSR","sum",null,null,null,null,"WN","label"]
[null,null,null,null,"Third party revenue - WWN - price control",53,"TPSR","sum",null,null,null,null,"WWN","label"]
[null,null,null,null,"Third party revenue - BR - price control",54,"TPSR","sum",null,null,null,null,"BR","label"]
[null,null,null,null,"Third party revenue - additional control 1 - price control",55,"TPSR","sum",null,null,null,null,"AC1","label"]
[null,null,null,null,"Third party revenue - additional control 2 - price control",56,"TPSR","sum",null,null,null,null,"AC2","label"]
[null,null,null,null,"Third party revenue - total - price control",57,"TPSR","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Bulk supplies revenue - WR",58,"TPSR","RR9_034WR_PR24","RR9_038WR_PR24","RR9_035WR_PR24",null,null,"WR","label"]
[null,null,null,null,"Bulk supplies revenue - WN",59,"TPSR","RR9_034WN_PR24","RR9_038WN_PR24","RR9_035WN_PR24",null,null,"WN","label"]
[null,null,null,null,"Bulk supplies revenue - WWN",60,"TPSR","RR9_034WWN_PR24","RR9_038WWN_PR24","RR9_035WWN_PR24",null,null,"WWN","label"]
[null,null,null,null,"Bulk supplies revenue - BR",61,"TPSR","RR9_034BR_PR24","RR9_038BR_PR24","RR9_035BR_PR24",null,null,"BR","label"]
[null,null,null,null,"Bulk supplies revenue - additional control 1",62,"TPSR","RR9_034ADDN1_PR24","RR9_038ADDN1_PR24","RR9_035ADDN1_PR24",null,null,"AC1","label"]
[null,null,null,null,"Bulk supplies revenue - additional control 2",63,"TPSR","RR9_034ADDN2_PR24","RR9_038ADDN2_PR24","RR9_035ADDN2_PR24",null,null,"AC2","label"]
[null,null,null,null,"Bulk supplies revenue - total",64,"TPSR","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Other third party revenue - WR - non-price control",65,"TPSR","RR9_033WR_PR24",null,null,null,null,"WR","label"]
[null,null,null,null,"Other third party revenue - WN - non-price control",66,"TPSR","RR9_033WN_PR24",null,null,null,null,"WN","label"]
[null,null,null,null,"Other third party revenue - WWN - non-price control",67,"TPSR","RR9_033WWN_PR24",null,null,null,null,"WWN","label"]
[null,null,null,null,"Other third party revenue - BR - non-price control",68,"TPSR","RR9_033BR_PR24",null,null,null,null,"BR","label"]
[null,null,null,null,"Other third party revenue - additional control 1 - non-price control",69,"TPSR","RR9_033ADDN1_PR24",null,null,null,null,"AC1","label"]
[null,null,null,null,"Other third party revenue - additional control 2 - non-price control",70,"TPSR","RR9_033ADDN2_PR24",null,null,null,null,"AC2","label"]
[null,null,null,null,"Other third party revenue - total - non-price control",71,"TPSR","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Third party revenue - WR - non-price control",72,"TPSR","sum",null,null,null,null,"WR","label"]
[null,null,null,null,"Third party revenue - WN - non-price control",73,"TPSR","sum",null,null,null,null,"WN","label"]
[null,null,null,null,"Third party revenue - WWN - non-price control",74,"TPSR","sum",null,null,null,null,"WWN","label"]
[null,null,null,null,"Third party revenue - BR - non-price control",75,"TPSR","sum",null,null,null,null,"BR","label"]
[null,null,null,null,"Third party revenue - additional control 1 - non-price control",76,"TPSR","sum",null,null,null,null,"AC1","label"]
[null,null,null,null,"Third party revenue - additional control 2 - non-price control",77,"TPSR","sum",null,null,null,null,"AC2","label"]
[null,null,null,null,"Third party revenue - total - non-price control",78,"TPSR","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Third party revenue - WR",79,"TPSR","sum",null,null,null,null,"WR","label"]
[null,null,null,null,"Third party revenue - WN",80,"TPSR","sum",null,null,null,null,"WN","label"]
[null,null,null,null,"Third party revenue - WWN ",81,"TPSR","sum",null,null,null,null,"WWN","label"]
[null,null,null,null,"Third party revenue - BR",82,"TPSR","sum",null,null,null,null,"BR","label"]
[null,null,null,null,"Third party revenue - additional control 1",83,"TPSR","sum",null,null,null,null,"AC1","label"]
[null,null,null,null,"Third party revenue - additional control 2",84,"TPSR","sum",null,null,null,null,"AC2","label"]
[null,null,null,null,"Third party revenue - total",85,"TPSR","sum",null,null,null,null,null,"label"]
[]
[null,"Other revenue"]
[]
[null,null,null,null,"Grant revenue WN - price control",{"$f":"F146+1","v":86},{"$f":"$G$51","v":"OR"},null,null,null,null,null,"WN","label"]
[null,null,null,null,"Grant revenue WWN - price control",{"$f":"F150+1","v":87},{"$f":"$G$51","v":"OR"},null,null,null,null,null,"WWN","label"]
[null,null,null,null,null,88,"OR",null,null,null,null,null,null,"label"]
[null,null,null,null,null,89,"OR",null,null,null,null,null,null,"label"]
[null,null,null,null,null,90,"OR",null,null,null,null,null,null,"label"]
[null,null,null,null,null,91,"OR",null,null,null,null,null,null,"label"]
[null,null,null,null,null,92,"OR",null,null,null,null,null,null,"label"]
[null,null,null,null,null,93,"OR",null,null,null,null,null,null,"label"]
[null,null,null,null,null,94,"OR",null,null,null,null,null,null,"label"]
[null,null,null,null,null,95,"OR",null,null,null,null,null,null,"label"]
[null,null,null,null,null,96,"OR",null,null,null,null,null,null,"label"]
[null,null,null,null,null,97,"OR",null,null,null,null,null,null,"label"]
[null,null,null,null,null,98,"OR",null,null,null,null,null,null,"label"]
[]
[null,"Developer services and diversions costs"]
[]
[null,null,null,null,"New connections - WN - capex",{"$f":"F162+1","v":99},{"$f":"$G$49","v":"DSDC"},"DS2E_003C_PR24","DS2E_005C_PR24","DS2W_001_C_PR24","DS2W_003_C_PR24",null,"WN CAPEX","label"]
[null,null,null,null,"New connections - WN - opex",100,{"$f":"$G$49","v":"DSDC"},"DS2E_003O_PR24","DS2E_005O_PR24","DS2W_001_O_PR24","DS2W_003_O_PR24",null,"WN OPEX","label"]
[null,null,null,null,"New connections - WN - totex",101,"DSDC","sum",null,null,null,null,"WN TOTEX","label"]
[null,null,null,null,"New connections - WWN - capex",102,"DSDC","DS3_003TOT_PR24",null,null,null,null,"WWN CAPEX","label"]
[null,null,null,null,"New connections - WWN - opex",103,"DSDC","DS3_007TOT_PR24",null,null,null,null,"WWN OPEX","label"]
[null,null,null,null,"New connections - WWN - totex",104,"DSDC","sum",null,null,null,null,"WWN TOTEX","label"]
[null,null,null,null,"Requisitioned mains - WN - capex",105,"DSDC","DS2E_006C_PR24","DS2W_004_C_PR24",null,null,null,"WN CAPEX","label"]
[null,null,null,null,"Requisitioned mains - WN - opex",106,"DSDC","DS2E_006O_PR24","DS2W_004_O_PR24",null,null,null,"WN OPEX","label"]
[null,null,null,null,"Requisitioned mains - WN - totex",107,"DSDC","sum",null,null,null,null,"WN TOTEX","label"]
[null,null,null,null,"Requisitioned mains - WWN - capex",108,"DSDC","DS3_004TOT_PR24",null,null,null,null,"WWN CAPEX","label"]
[null,null,null,null,"Requisitioned mains - WWN - opex",109,"DSDC","DS3_008TOT_PR24",null,null,null,null,"WWN OPEX","label"]
[null,null,null,null,"Requisitioned mains - WWN - totex",110,"DSDC","sum",null,null,null,null,"WWN TOTEX","label"]
[null,null,null,null,"Asset payments - WN - capex",111,"DSDC","DS2E_002C_PR24","DS2W_007_C_PR24",null,null,null,"WN CAPEX","label"]
[null,null,null,null,"Asset payments - WN - opex",112,"DSDC","DS2E_002O_PR24","DS2W_007_O_PR24",null,null,null,"WN OPEX","label"]
[null,null,null,null,"Asset payments - WN - totex",113,"DSDC","sum",null,null,null,null,"WN TOTEX","label"]
[null,null,null,null,"Asset payments - WWN - capex",114,"DSDC","DS3_014TOT_PR24",null,null,null,null,"WWN CAPEX","label"]
[null,null,null,null,"Asset payments - WWN - opex",115,"DSDC","DS3_015TOT_PR24",null,null,null,null,"WWN OPEX","label"]
[null,null,null,null,"Asset payments - WWN - totex",116,"DSDC","sum",null,null,null,null,"WWN TOTEX","label"]
[null,null,null,null,"Other site-specific activities - WN - capex",117,"DSDC","DS2E_004C_PR24","DS2E_007C_PR24","DS2W_002_C_PR24","DS2W_005_C_PR24",null,"WN CAPEX","label"]
[null,null,null,null,"Other site-specific activities - WN - opex",118,"DSDC","DS2E_004O_PR24","DS2E_007O_PR24","DS2W_002_O_PR24","DS2W_005_O_PR24",null,"WN OPEX","label"]
[null,null,null,null,"Other site-specific activities - WN - totex",119,"DSDC","sum",null,null,null,null,"WN TOTEX","label"]
[null,null,null,null,"Other site-specific activities - WWN - capex",120,"DSDC","DS3_005TOT_PR24",null,null,null,null,"WWN CAPEX","label"]
[null,null,null,null,"Other site-specific activities - WWN - opex",121,"DSDC","DS3_009TOT_PR24",null,null,null,null,"WWN OPEX","label"]
[null,null,null,null,"Other site-specific activities - WWN - totex",122,"DSDC","sum",null,null,null,null,"WWN TOTEX","label"]
[null,null,null,null,"Total developer services costs - WN - capex",123,"DSDC","sum",null,null,null,null,"WN CAPEX","label"]
[null,null,null,null,"Total developer services costs - WN - opex",124,"DSDC","sum",null,null,null,null,"WN OPEX","label"]
[null,null,null,null,"Total developer services costs - WN - totex",125,"DSDC","sum",null,null,null,null,"WN TOTEX","label"]
[null,null,null,null,"Total developer services costs - WWN - capex",126,"DSDC","sum",null,null,null,null,"WWN CAPEX","label"]
[null,null,null,null,"Total developer services costs - WWN - opex",127,"DSDC","sum",null,null,null,null,"WWN OPEX","label"]
[null,null,null,null,"Total developer services costs - WWN - totex",128,"DSDC","sum",null,null,null,null,"WWN TOTEX","label"]
[null,null,null,null,"s185 diversions - WN - capex",129,"DSDC","CW11_023TOT_PR24",null,null,null,null,"WN CAPEX","label"]
[null,null,null,null,"s185 diversions - WN - opex",130,"DSDC","CW11_008TOT_PR24",null,null,null,null,"WN OPEX","label"]
[null,null,null,null,"s185 diversions - WN - totex",131,"DSDC","sum",null,null,null,null,"WN TOTEX","label"]
[null,null,null,null,"NRSWA diversions - WN - capex",132,"DSDC","CW11_024TOT_PR24",null,null,null,null,"WN CAPEX","label"]
[null,null,null,null,"NRSWA diversions - WN - opex",133,"DSDC","CW11_009TOT_PR24",null,null,null,null,"WN OPEX","label"]
[null,null,null,null,"NRSWA diversions - WN - totex",134,"DSDC","sum",null,null,null,null,"WN TOTEX","label"]
[null,null,null,null,"Non-s185 diversions - WN - capex",{"$f":"F201+1","v":135},"DSDC","CW11_025TOT_PR24",null,null,null,null,"WN CAPEX","label"]
[null,null,null,null,"Non-s185 diversions - WN - opex",136,"DSDC","CW11_010TOT_PR24",null,null,null,null,"WN OPEX","label"]
[null,null,null,null,"Non-s185 diversions - WN - totex",137,"DSDC","sum",null,null,null,null,"WN TOTEX","label"]
[null,null,null,null,"Total diversions - WN - capex",138,"DSDC","sum",null,null,null,null,"WN CAPEX","label"]
[null,null,null,null,"Total diversions - WN - opex",139,"DSDC","sum",null,null,null,null,"WN OPEX","label"]
[null,null,null,null,"Total diversions - WN - totex",140,"DSDC","sum",null,null,null,null,"WN TOTEX","label"]
[null,null,null,null,"s185 diversions - WWN - capex",141,"DSDC","CWW11_025TOT_PR24",null,null,null,null,"WWN CAPEX","label"]
[null,null,null,null,"s185 diversions - WWN - opex",142,"DSDC","CWW11_012TOT_PR24",null,null,null,null,"WWN OPEX","label"]
[null,null,null,null,"s185 diversions - WWN - totex",143,"DSDC","sum",null,null,null,null,"WWN TOTEX","label"]
[null,null,null,null,"NRSWA diversions - WWN - capex",144,"DSDC","CWW11_018TOT_PR24",null,null,null,null,"WWN CAPEX","label"]
[null,null,null,null,"NRSWA diversions - WWN - opex",145,"DSDC","CWW11_005TOT_PR24",null,null,null,null,"WWN OPEX","label"]
[null,null,null,null,"NRSWA diversions - WWN - totex",146,"DSDC","sum",null,null,null,null,"WWN TOTEX","label"]
[null,null,null,null,"Non-s185 diversions - WWN - capex",147,"DSDC","CWW11_019TOT_PR24",null,null,null,null,"WWN CAPEX","label"]
[null,null,null,null,"Non-s185 diversions - WWN - opex",148,"DSDC","CWW11_006TOT_PR24",null,null,null,null,"WWN OPEX","label"]
[null,null,null,null,"Non-s185 diversions - WWN - totex",149,"DSDC","sum",null,null,null,null,"WWN TOTEX","label"]
[null,null,null,null,"Total diversions - WWN - capex",150,"DSDC","sum",null,null,null,null,"WWN CAPEX","label"]
[null,null,null,null,"Total diversions - WWN - opex",151,"DSDC","sum",null,null,null,null,"WWN OPEX","label"]
[null,null,null,null,"Total diversions - WWN - totex",152,"DSDC","sum",null,null,null,null,"WWN TOTEX","label"]
[]
[null,"Third party costs"]
[]
[null,null,null,null,"Non-potable water- WR - capex",{"$f":"F219+1","v":153},{"$f":"$G$50","v":"TPC"},"CW11_016WR_PR24",null,null,null,null,"CAPEX","label"]
[null,null,null,null,"Non-potable water- WR - opex",{"$f":"F223+1","v":154},{"$f":"$G$50","v":"TPC"},"CW11_001WR_PR24",null,null,null,null,"OPEX","label"]
[null,null,null,null,"Non-potable water- WR - totex",155,"TPC","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Bulk supplies - WR - capex",156,"TPC","CW11_027WR_PR24",null,null,null,null,"CAPEX","label"]
[null,null,null,null,"Bulk supplies - WR - opex",157,"TPC","CW11_012WR_PR24",null,null,null,null,"OPEX","label"]
[null,null,null,null,"Bulk supplies - WR - totex",158,"TPC","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Excluded charges - WR - capex",159,"TPC","CW11_028WR_PR24",null,null,null,null,"CAPEX","label"]
[null,null,null,null,"Excluded charges - WR - opex",160,"TPC","CW11_013WR_PR24",null,null,null,null,"OPEX","label"]
[null,null,null,null,"Excluded charges - WR - totex",161,"TPC","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Total third party costs - WR - capex",162,"TPC","sum",null,null,null,null,"CAPEX","label"]
[null,null,null,null,"Total third party costs - WR - opex",163,"TPC","sum",null,null,null,null,"OPEX","label"]
[null,null,null,null,"Total third party costs - WR - totex",164,"TPC","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Non-potable water- WN - capex",165,"TPC","CW11_016RWD_PR24","CW11_016TWD_PR24","CW11_016WT_PR24",null,null,"CAPEX","label"]
[null,null,null,null,"Non-potable water- WN - opex",166,"TPC","CW11_001RWD_PR24","CW11_001TWD_PR24","CW11_001WT_PR24",null,null,"OPEX","label"]
[null,null,null,null,"Non-potable water- WN - totex",167,"TPC","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Rechargeable works - WN - capex",168,"TPC","CW11_017TOT_PR24","CW11_021TOT_PR24","CW11_020TOT_PR24","CW11_019TOT_PR24","CW11_018TOT_PR24","CAPEX","label"]
[null,null,null,null,"Rechargeable works - WN - opex",169,"TPC","CW11_002TOT_PR24","CW11_006TOT_PR24","CW11_005TOT_PR24","CW11_004TOT_PR24","CW11_003TOT_PR24","OPEX","label"]
[null,null,null,null,"Rechargeable works - WN - totex",170,"TPC","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Bulk supplies - WN - capex",171,"TPC","CW11_027RWD_PR24","CW11_027TWD_PR24","CW11_027WT_PR24",null,null,"CAPEX","label"]
[null,null,null,null,"Bulk supplies - WN - opex",172,"TPC","CW11_012RWD_PR24","CW11_012TWD_PR24","CW11_012WT_PR24",null,null,"OPEX","label"]
[null,null,null,null,"Bulk supplies - WN - totex",173,"TPC","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Excluded charges - WN - capex",174,"TPC","CW11_028RWD_PR24","CW11_029TOT_PR24","CW11_028TWD_PR24","CW11_028WT_PR24",null,"CAPEX","label"]
[null,null,null,null,"Excluded charges - WN - opex",175,"TPC","CW11_013RWD_PR24","CW11_014TOT_PR24","CW11_013TWD_PR24",null,null,"OPEX","label"]
[null,null,null,null,"Excluded charges - WN - totex",176,"TPC","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Total third party costs - WN - capex",177,"TPC","sum",null,null,null,null,"CAPEX","label"]
[null,null,null,null,"Total third party costs - WN - opex",178,"TPC","sum",null,null,null,null,"OPEX","label"]
[null,null,null,null,"Total third party costs - WN - totex",179,"TPC","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Rechargeable works - WWN - capex",180,"TPC","CWW11_014TOT_PR24","CWW11_016TOT_PR24","CWW11_015TOT_PR24",null,null,"CAPEX","label"]
[null,null,null,null,"Rechargeable works - WWN - opex",181,"TPC","CWW11_001TOT_PR24","CWW11_003TOT_PR24","CWW11_002TOT_PR24",null,null,"OPEX","label"]
[null,null,null,null,"Rechargeable works - WWN - totex",182,"TPC","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Bulk supplies - WWN - capex",183,"TPC","CWW11_021TOT_PR24",null,null,null,null,"CAPEX","label"]
[null,null,null,null,"Bulk supplies - WWN - opex",184,"TPC","CWW11_008TOT_PR24",null,null,null,null,"OPEX","label"]
[null,null,null,null,"Bulk supplies - WWN - totex",185,"TPC","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Excluded charges - WWN - capex",186,"TPC","CWW11_022TOT_PR24","CWW11_023TOT_PR24",null,null,null,"CAPEX","label"]
[null,null,null,null,"Excluded charges - WWN - opex",187,"TPC","CWW11_009TOT_PR24","CWW11_010TOT_PR24",null,null,null,"OPEX","label"]
[null,null,null,null,"Excluded charges - WWN - totex",188,"TPC","sum",null,null,null,null,null,"label"]
[null,null,null,null,"Total third party costs - WWN - capex",189,"TPC","sum",null,null,null,null,"CAPEX","label"]
[null,null,null,null,"Total third party costs - WWN - opex",190,"TPC","sum",null,null,null,null,"OPEX","label"]
[null,null,null,null,"Total third party costs - WWN - totex",191,"TPC","sum",null,null,null,null,null,"label"]
[]
[null,"Total new properties"]
[]
[null,null,null,null,"Properties volume data - Total new properties - Water",{"$f":"F261+1","v":192},"PROP","B0007DSPWT_PR24",null,null,null,null,null,"label"]
[null,null,null,null,"Properties volume data - Total new properties - Wastewater",{"$f":"F265+1","v":193},"PROP","B0007DSPWWT_PR24",null,null,null,null,null,"label"]
[]
["TOTEX SPLIT"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"label"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"label"]
[]
[]
[]
["MODEL TECHNICAL INPUTS - DO NOT CHANGE"]
[]
[null,null,null,null,"Model track tolerance level",null,null,1E-3,null,null,null,null,null,"tolerance"]
[null,null,null,null,"Model check tolerance level",null,null,1E-3,null,null,null,null,null,"tolerance"]
[null,null,null,null,"Standard Monetary Unit",null,null,1000000,"£m",null,null,null,null,"named \"SMU\""]
[]
[null,"YesNo"]
[null,null,null,null,"Yes",null,null,"Yes",null,null,null,null,null,"label"]
[null,null,null,null,"No",null,null,"No",null,null,null,null,null,"label"]
[]
["END"]

{"sheet":"Eff","index":6,"n_rows":28,"n_cols":24,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":{"$error":"#VALUE!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},"Data code","Data code","Data code","Data code","Data code","No.","Category","Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12},null,"Total ","Average"]
[]
[null,null,null,null,"Efficiency factors",{"$f":"INDEX(InpC!$G$46:$G$50,MATCH(E6,InpC!E46:E50,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(InpC!$F$46:$F$50,MATCH(Eff!F6,InpC!$G$46:$G$50,0))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31"]
[null,null,null,{"$f":"E6","v":"Efficiency factors"}]
[]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,"Shallow dive company efficiency factor water",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inp_PR24!H178","v":0},{"$f":"Inp_PR24!I178","v":0},{"$f":"Inp_PR24!J178","v":0},{"$f":"Inp_PR24!K178","v":0},{"$f":"Inp_PR24!L178","v":0}]
[null,null,null,null,"Deep dive company efficiency factor water",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inp_PR24!H179","v":0.05},{"$f":"Inp_PR24!I179","v":0.05},{"$f":"Inp_PR24!J179","v":0.05},{"$f":"Inp_PR24!K179","v":0.05},{"$f":"Inp_PR24!L179","v":0.05}]
[null,null,null,null,"Water efficiency challenge - uncapped",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inp_PR24!H180","v":0},{"$f":"Inp_PR24!I180","v":0},{"$f":"Inp_PR24!J180","v":0},{"$f":"Inp_PR24!K180","v":0},{"$f":"Inp_PR24!L180","v":0}]
[null,null,null,null,"Shallow dive company efficiency factor wastewater",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inp_PR24!H181","v":0},{"$f":"Inp_PR24!I181","v":0},{"$f":"Inp_PR24!J181","v":0},{"$f":"Inp_PR24!K181","v":0},{"$f":"Inp_PR24!L181","v":0}]
[null,null,null,null,"Deep dive company efficiency factor wastewater",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inp_PR24!H182","v":0},{"$f":"Inp_PR24!I182","v":0},{"$f":"Inp_PR24!J182","v":0},{"$f":"Inp_PR24!K182","v":0},{"$f":"Inp_PR24!L182","v":0}]
[null,null,null,null,"Wastewater efficiency challenge - uncapped",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inp_PR24!H183","v":0},{"$f":"Inp_PR24!I183","v":0},{"$f":"Inp_PR24!J183","v":0},{"$f":"Inp_PR24!K183","v":0},{"$f":"Inp_PR24!L183","v":0}]
[]
[null,null,null,null,"Wales flag",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Cover!C14=\"WSH\",Cover!C14=\"HDD\"),1,0)","v":0}]
[]
[null,null,null,null,"Efficiency factor for DS"]
[null,null,null,null,"Infrastructure charges water",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q17","v":0},{"$f":"R17","v":0},0,0,0]
[null,null,null,null,"Infrastructure charges wastewater",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q20","v":0},{"$f":"R20","v":0},0,0,0]
[null,null,null,null,"Site Specific DS water",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q15*$Q$22","v":0},{"$f":"R15*$Q$22","v":0},0,0,0]
[null,null,null,null,"Site Specific DS wastewater",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q18*$Q$22","v":0},{"$f":"R18*$Q$22","v":0},0,0,0]

{"sheet":"DR","index":7,"n_rows":73,"n_cols":27,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":{"$error":"#VALUE!"}},{"$f":"N30","v":0}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},"Data code","Data code","Data code","Data code","Data code","No.","Category","Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12},null,"Total ","Average"]
[]
[null,null,null,null,{"$f":"InpC!E47","v":"Diversions revenues"},{"$f":"INDEX(InpC!$G$46:$G$50,MATCH(E6,InpC!E46:E50,0))","v":"DR"},{"$f":"INDEX(InpC!$F$46:$F$50,MATCH(DR!F6,InpC!$G$46:$G$50,0))","v":28}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,null,null,null,"00:00:00","00:00:00"]
[null,null,null,{"$f":"E6","v":"Diversions revenues"}]
[null,null,null,null,"Data before override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"s185 diversions revenue - WN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"DS1E_001TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"DS1W_003TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"G6","v":28},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"WNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F15,Inp_PR24!H$5:H$177)","v":0.23599999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F15,Inp_PR24!I$5:I$177)","v":0.23599999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F15,Inp_PR24!J$5:J$177)","v":0.23599999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F15,Inp_PR24!K$5:K$177)","v":0.23599999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F15,Inp_PR24!L$5:L$177)","v":0.23599999999999999},null,{"$f":"SUM(Q15:U15)","v":1.18},{"$f":"AVERAGE(Q15:U15)","v":0.23599999999999999}]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"s185 diversions revenue - WWN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"DS1E_026TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"DS1W_025TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"K15+1","v":29},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"WWNNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F16,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F16,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F16,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F16,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F16,Inp_PR24!L$5:L$177)","v":0},null,0,{"$f":"AVERAGE(Q16:U16)","v":0}]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"s185 diversions revenue - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"K16+1","v":30},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q15:Q16)","v":0.23599999999999999},{"$f":"SUM(R15:R16)","v":0.23599999999999999},0.23599999999999999,0.23599999999999999,0.23599999999999999,null,1.18,0.23599999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"NRSWA diversions revenue - WN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"DS1E_002TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"DS1W_004TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},31,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"WNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F18,Inp_PR24!H$5:H$177)","v":0.45100000000000001},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F18,Inp_PR24!I$5:I$177)","v":0.34},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F18,Inp_PR24!J$5:J$177)","v":0.34},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F18,Inp_PR24!K$5:K$177)","v":0.34},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F18,Inp_PR24!L$5:L$177)","v":0.34},null,1.8110000000000002,0.36220000000000002]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"NRSWA diversions revenue - WWN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"DS1E_016TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"DS1W_015TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},32,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"WWNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F19,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F19,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F19,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F19,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F19,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"NRSWA diversions revenue - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},33,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q18:Q19)","v":0.45100000000000001},0.34,0.34,0.34,0.34,null,1.8110000000000002,0.36220000000000002]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"non-s185 diversions revenue - WN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"DS1E_003TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"DS1W_005TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},34,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"WNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F21,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F21,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F21,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F21,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F21,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"non-s185 diversions revenue - WWN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"DS1E_017TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"DS1W_016TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},35,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"WWNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F22,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F22,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F22,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F22,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DR!$G22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$H22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$I22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$J22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DR!$F22,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"non-s185 diversions revenue - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},36,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q21:Q22)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"Diversions revenue - WN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},37,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"WNPC"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L$23,$L24,Q$15:Q$23)","v":0.68700000000000006},{"$f":"SUMIF($L$15:$L$23,$L24,R$15:R$23)","v":0.57600000000000007},0.57600000000000007,0.57600000000000007,0.57600000000000007,null,2.9910000000000001,0.59820000000000007]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"Diversions revenue - WWN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},38,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"WWNPC"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L$23,$L25,Q$15:Q$23)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"Diversions revenue - WWN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},39,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"WWNNPC"},"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"Diversions revenue - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},40,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q24:Q26)","v":0.68700000000000006},{"$f":"SUM(R24:R26)","v":0.57600000000000007},0.57600000000000007,0.57600000000000007,0.57600000000000007,null,2.9910000000000001,0.59820000000000007]
[]
[null,null,null,null,{"$f":"INDEX(Inp_PR24!$B$200:$B$406,MATCH(DR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":"DR - Total from all input match codes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inp_PR24!H$200:H$406,MATCH(DR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0.68700000000000006},{"$f":"INDEX(Inp_PR24!I$200:I$406,MATCH(DR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0.57600000000000007},{"$f":"INDEX(Inp_PR24!J$200:J$406,MATCH(DR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0.57600000000000007},{"$f":"INDEX(Inp_PR24!K$200:K$406,MATCH(DR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0.57600000000000007},{"$f":"INDEX(Inp_PR24!L$200:L$406,MATCH(DR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0.57600000000000007}]
[null,null,null,null,"Error check",null,null,null,null,null,null,null,null,{"$f":"SUM(Q30:U30)","v":0},null,null,{"$f":"IF(ABS(Q27-Q29)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R27-R29)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S27-S29)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T27-T29)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U27-U29)>CHK_TOL,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,null,null,null,"00:00:00","00:00:00"]
[null,null,null,{"$f":"D9","v":"Diversions revenues"}]
[null,null,null,null,"Data before override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"E15","v":"s185 diversions revenue - WN - price control"},"DS1E_001TOT_PR24","DS1W_003TOT_PR24",0,0,0,null,{"$f":"L15","v":"WNPC"},"£m"]
[null,null,null,null,"s185 diversions revenue - WWN - non-price control","DS1E_026TOT_PR24","DS1W_025TOT_PR24",0,0,0,null,"WWNNPC","£m"]
[null,null,null,null,"s185 diversions revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q39:Q40)","v":0},{"$f":"SUM(R39:R40)","v":0},0,0,0]
[null,null,null,null,"NRSWA diversions revenue - WN - price control","DS1E_002TOT_PR24","DS1W_004TOT_PR24",0,0,0,null,"WNPC","£m"]
[null,null,null,null,"NRSWA diversions revenue - WWN - price control","DS1E_016TOT_PR24","DS1W_015TOT_PR24",0,0,0,null,"WWNPC","£m"]
[null,null,null,null,"NRSWA diversions revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q42:Q43)","v":0},0,0,0,0]
[null,null,null,null,"non-s185 diversions revenue - WN - price control","DS1E_003TOT_PR24","DS1W_005TOT_PR24",0,0,0,null,"WNPC","£m"]
[null,null,null,null,"non-s185 diversions revenue - WWN - price control","DS1E_017TOT_PR24","DS1W_016TOT_PR24",0,0,0,null,"WWNPC","£m"]
[null,null,null,null,"non-s185 diversions revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q45:Q46)","v":0},0,0,0,0]
[null,null,null,null,"Diversions revenue - WN - price control","sum",0,0,0,0,null,"WNPC","£m",null,null,null,{"$f":"SUMIF($L$39:$L$47,$L48,Q$39:Q$47)","v":0},{"$f":"SUMIF($L$39:$L$47,$L48,R$39:R$47)","v":0},0,0,0]
[null,null,null,null,"Diversions revenue - WWN - price control","sum",0,0,0,0,null,"WWNPC","£m",null,null,null,{"$f":"SUMIF($L$39:$L$47,$L49,Q$39:Q$47)","v":0},0,0,0,0]
[null,null,null,null,"Diversions revenue - WWN - non-price control","sum",0,0,0,0,null,"WWNNPC","£m",null,null,null,0,0,0,0,0]
[null,null,null,null,"Diversions revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q48:Q50)","v":0},{"$f":"SUM(R48:R50)","v":0},{"$f":"SUM(S48:S50)","v":0},{"$f":"SUM(T48:T50)","v":0},{"$f":"SUM(U48:U50)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$2","v":"00:00:00"},"00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31"]
[null,null,null,{"$f":"D9","v":"Diversions revenues"}]
[null,null,null,null,"Data post override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"E15","v":"s185 diversions revenue - WN - price control"},"DS1E_001TOT_PR24","DS1W_003TOT_PR24",0,0,0,null,{"$f":"L15","v":"WNPC"},"£m",null,null,null,{"$f":"IF(ISBLANK(Q39),Q15,Q39)","v":0.23599999999999999},0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,null,{"$f":"SUM(Q61:U61)","v":1.18},{"$f":"AVERAGE(Q61:U61)","v":0.23599999999999999}]
[null,null,null,null,"s185 diversions revenue - WWN - non-price control","DS1E_026TOT_PR24","DS1W_025TOT_PR24",0,0,0,null,"WWNNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"s185 diversions revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q61:Q62)","v":0.23599999999999999},{"$f":"SUM(R61:R62)","v":0.23599999999999999},0.23599999999999999,0.23599999999999999,0.23599999999999999,null,1.18,0.23599999999999999]
[null,null,null,null,"NRSWA diversions revenue - WN - price control","DS1E_002TOT_PR24","DS1W_004TOT_PR24",0,0,0,null,"WNPC","£m",null,null,null,{"$f":"IF(ISBLANK(Q42),Q18,Q42)","v":0.45100000000000001},0.34,0.34,0.34,0.34,null,1.8110000000000002,0.36220000000000002]
[null,null,null,null,"NRSWA diversions revenue - WWN - price control","DS1E_016TOT_PR24","DS1W_015TOT_PR24",0,0,0,null,"WWNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"NRSWA diversions revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q64:Q65)","v":0.45100000000000001},0.34,0.34,0.34,0.34,null,1.8110000000000002,0.36220000000000002]
[null,null,null,null,"non-s185 diversions revenue - WN - price control","DS1E_003TOT_PR24","DS1W_005TOT_PR24",0,0,0,null,"WNPC","£m",null,null,null,{"$f":"IF(ISBLANK(Q45),Q21,Q45)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"non-s185 diversions revenue - WWN - price control","DS1E_017TOT_PR24","DS1W_016TOT_PR24",0,0,0,null,"WWNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"non-s185 diversions revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q67:Q68)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Diversions revenue - WN - price control","sum",0,0,0,0,null,"WNPC","£m",null,null,null,{"$f":"SUMIF($L$61:$L$69,$L70,Q$61:Q$69)","v":0.68700000000000006},{"$f":"SUMIF($L$61:$L$69,$L70,R$61:R$69)","v":0.57600000000000007},0.57600000000000007,0.57600000000000007,0.57600000000000007,null,2.9910000000000001,0.59820000000000007]
[null,null,null,null,"Diversions revenue - WWN - price control","sum",0,0,0,0,null,"WWNPC","£m",null,null,null,{"$f":"SUMIF($L$61:$L$69,$L71,Q$61:Q$69)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Diversions revenue - WWN - non-price control","sum",0,0,0,0,null,"WWNNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Diversions revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q70:Q72)","v":0.68700000000000006},{"$f":"SUM(R70:R72)","v":0.57600000000000007},{"$f":"SUM(S70:S72)","v":0.57600000000000007},{"$f":"SUM(T70:T72)","v":0.57600000000000007},{"$f":"SUM(U70:U72)","v":0.57600000000000007},null,2.9910000000000001,0.59820000000000007]

{"sheet":"OR","index":8,"n_rows":43,"n_cols":27,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":{"$error":"#VALUE!"}},{"$f":"N20","v":0}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},"Data code","Data code","Data code","Data code","Data code","No.","Category","Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12},null,"Total ","Average"]
[]
[null,null,null,null,{"$f":"InpC!E51","v":"Other revenue"},{"$f":"INDEX(InpC!$G$46:$G$51,MATCH(E6,InpC!E46:E51,0))","v":"OR"},{"$f":"INDEX(InpC!$F$46:$F$51,MATCH(OR!F6,InpC!$G$46:$G$51,0))","v":86}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,null,null,null,"00:00:00","00:00:00"]
[null,null,null,{"$f":"E6","v":"Other revenue"}]
[null,null,null,null,"Data before override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,"Grant revenue WN - price control",{"$f":"INDEX(InpC!H$56:H$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"G6","v":86},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"WN"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,$G15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,$H15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,$I15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,$J15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,$F15,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,$G15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,$H15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,$I15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,$J15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,$F15,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,$G15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,$H15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,$I15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,$J15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,$F15,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,$G15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,$H15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,$I15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,$J15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,$F15,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,$G15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,$H15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,$I15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,$J15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,$F15,Inp_PR24!L$5:L$177)","v":0},null,{"$f":"SUM(Q15:U15)","v":0},{"$f":"AVERAGE(Q15:U15)","v":0}]
[null,null,null,null,"Grant revenue WWN - price control",{"$f":"INDEX(InpC!H$56:H$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"K15+1","v":87},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"WWN"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,$G16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,$H16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,$I16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,$J16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,$F16,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,$G16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,$H16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,$I16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,$J16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,$F16,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,$G16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,$H16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,$I16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,$J16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,$F16,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,$G16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,$H16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,$I16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,$J16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,$F16,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,$G16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,$H16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,$I16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,$J16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,$F16,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,"Grant revenue - total - price control",{"$f":"INDEX(InpC!H$56:H$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"K16+1","v":88},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q15:Q16)","v":0},{"$f":"SUM(R15:R16)","v":0},{"$f":"SUM(S15:S16)","v":0},{"$f":"SUM(T15:T16)","v":0},{"$f":"SUM(U15:U16)","v":0},null,0,0]
[]
[null,null,null,null,{"$f":"INDEX(Inp_PR24!$B$200:$B$406,MATCH($F$6,Inp_PR24!$C$200:$C$406,0))","v":"OR - Total from all input match codes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inp_PR24!H$200:H$406,MATCH(OR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0},{"$f":"INDEX(Inp_PR24!I$200:I$406,MATCH(OR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0},{"$f":"INDEX(Inp_PR24!J$200:J$406,MATCH(OR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0},{"$f":"INDEX(Inp_PR24!K$200:K$406,MATCH(OR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0},{"$f":"INDEX(Inp_PR24!L$200:L$406,MATCH(OR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0}]
[null,null,null,null,"Error check",null,null,null,null,null,null,null,null,{"$f":"SUM(Q20:U20)","v":0},null,null,{"$f":"IF(ABS(Q17-Q19)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R17-R19)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S17-S19)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T17-T19)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U17-U19)>CHK_TOL,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,null,null,null,"00:00:00","00:00:00"]
[null,null,null,{"$f":"D9","v":"Other revenue"}]
[null,null,null,null,"Data before override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"E15","v":"Grant revenue WN - price control"},0,0,0,0,0,null,{"$f":"L15","v":"WN"},"£m"]
[null,null,null,null,"Grant revenue WWN - price control",0,0,0,0,0,null,"WWN","£m"]
[null,null,null,null,"Grant revenue - total - price control",0,0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q29:Q30)","v":0},{"$f":"SUM(R29:R30)","v":0},{"$f":"SUM(S29:S30)","v":0},{"$f":"SUM(T29:T30)","v":0},{"$f":"SUM(U29:U30)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$2","v":"00:00:00"},"00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31"]
[null,null,null,{"$f":"D9","v":"Other revenue"}]
[null,null,null,null,"Data post override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"E15","v":"Grant revenue WN - price control"},0,0,0,0,0,null,{"$f":"L15","v":"WN"},"£m",null,null,null,{"$f":"IF(ISBLANK(Q29),Q15,Q29)","v":0},0,0,0,0,null,{"$f":"SUM(Q41:U41)","v":0},{"$f":"AVERAGE(Q41:U41)","v":0}]
[null,null,null,null,"Grant revenue WWN - price control",0,0,0,0,0,null,"WWN","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Grant revenue - total - price control",0,0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q41:Q42)","v":0},{"$f":"SUM(R41:R42)","v":0},{"$f":"SUM(S41:S42)","v":0},{"$f":"SUM(T41:T42)","v":0},{"$f":"SUM(U41:U42)","v":0},null,0,0]

{"sheet":"DSDC","index":9,"n_rows":208,"n_cols":27,"rows_kept":208,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":{"$error":"#VALUE!"}},{"$f":"X75","v":0}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},"Data code","Data code","Data code","Data code","Data code","No.","Category","Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12},null,"Total ","Average"]
[]
[null,null,null,null,{"$f":"InpC!E49","v":"Developer services and diversions costs"},{"$f":"INDEX(InpC!$G$46:$G$50,MATCH(E6,InpC!E46:E50,0))","v":"DSDC"},{"$f":"INDEX(InpC!$F$46:$F$50,MATCH(DSDC!F6,InpC!$G$46:$G$50,0))","v":99}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,null,null,null,"00:00:00","00:00:00"]
[null,null,null,{"$f":"E6","v":"Developer services and diversions costs"}]
[null,null,null,null,"Data before override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"New connections - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"DS2E_003C_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"DS2E_005C_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"DS2W_001_C_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"DS2W_003_C_PR24"},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"G6","v":99},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"WN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F15,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F15,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F15,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F15,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F15,Inp_PR24!L$5:L$177)","v":0},null,{"$f":"SUM(Q15:U15)","v":0},{"$f":"AVERAGE(Q15:U15)","v":0}]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"New connections - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"DS2E_003O_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"DS2E_005O_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"DS2W_001_O_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"DS2W_003_O_PR24"},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"K15+1","v":100},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"WN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F16,Inp_PR24!H$5:H$177)","v":0.90700000000000003},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F16,Inp_PR24!I$5:I$177)","v":1.036},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F16,Inp_PR24!J$5:J$177)","v":1.0549999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F16,Inp_PR24!K$5:K$177)","v":1.008},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F16,Inp_PR24!L$5:L$177)","v":0.97500000000000009},null,{"$f":"SUM(Q16:U16)","v":4.9809999999999999},{"$f":"AVERAGE(Q16:U16)","v":0.99619999999999997}]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"New connections - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"K16+1","v":101},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"WN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q15:Q16)","v":0.90700000000000003},{"$f":"SUM(R15:R16)","v":1.036},1.0549999999999999,1.008,0.97500000000000009,null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"New connections - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"DS3_003TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},102,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"WWN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F18,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F18,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F18,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F18,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F18,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"New connections - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"DS3_007TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},103,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"WWN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F19,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F19,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F19,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F19,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F19,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"New connections - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},104,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"WWN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q18:Q19)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"Requisitioned mains - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"DS2E_006C_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"DS2W_004_C_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},105,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"WN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F21,Inp_PR24!H$5:H$177)","v":0.38700000000000001},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F21,Inp_PR24!I$5:I$177)","v":0.47399999999999998},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F21,Inp_PR24!J$5:J$177)","v":0.47699999999999998},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F21,Inp_PR24!K$5:K$177)","v":0.43},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F21,Inp_PR24!L$5:L$177)","v":0.377},null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"Requisitioned mains - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"DS2E_006O_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"DS2W_004_O_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},106,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"WN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F22,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F22,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F22,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F22,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F22,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"Requisitioned mains - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},107,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"WN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q21:Q22)","v":0.38700000000000001},0.47399999999999998,0.47699999999999998,0.43,0.377,null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"Requisitioned mains - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"DS3_004TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},108,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"WWN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G24,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H24,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I24,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J24,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F24,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G24,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H24,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I24,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J24,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F24,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G24,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H24,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I24,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J24,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F24,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G24,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H24,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I24,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J24,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F24,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G24,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H24,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I24,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J24,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F24,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"Requisitioned mains - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"DS3_008TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},109,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"WWN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G25,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H25,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I25,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J25,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F25,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G25,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H25,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I25,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J25,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F25,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G25,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H25,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I25,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J25,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F25,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G25,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H25,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I25,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J25,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F25,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G25,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H25,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I25,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J25,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F25,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"Requisitioned mains - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},110,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"WWN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q24:Q25)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"Asset payments - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"DS2E_002C_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"DS2W_007_C_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},111,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"WN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G27,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H27,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I27,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J27,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F27,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G27,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H27,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I27,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J27,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F27,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G27,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H27,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I27,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J27,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F27,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G27,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H27,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I27,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J27,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F27,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G27,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H27,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I27,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J27,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F27,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"Asset payments - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"DS2E_002O_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"DS2W_007_O_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":0},112,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"WN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G28,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H28,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I28,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J28,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F28,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G28,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H28,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I28,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J28,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F28,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G28,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H28,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I28,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J28,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F28,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G28,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H28,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I28,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J28,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F28,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G28,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H28,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I28,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J28,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F28,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"Asset payments - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},113,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"WN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q27:Q28)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":"Asset payments - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":"DS3_014TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},114,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":"WWN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G30,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H30,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I30,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J30,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F30,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G30,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H30,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I30,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J30,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F30,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G30,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H30,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I30,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J30,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F30,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G30,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H30,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I30,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J30,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F30,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G30,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H30,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I30,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J30,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F30,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"Asset payments - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"DS3_015TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},115,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"WWN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G31,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H31,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I31,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J31,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F31,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G31,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H31,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I31,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J31,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F31,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G31,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H31,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I31,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J31,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F31,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G31,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H31,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I31,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J31,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F31,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G31,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H31,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I31,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J31,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F31,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"Asset payments - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":0},116,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"WWN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q30:Q31)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"Other site-specific activities - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"DS2E_004C_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"DS2E_007C_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"DS2W_002_C_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"DS2W_005_C_PR24"},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":0},117,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"WN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G33,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H33,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I33,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J33,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F33,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G33,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H33,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I33,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J33,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F33,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G33,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H33,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I33,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J33,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F33,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G33,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H33,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I33,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J33,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F33,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G33,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H33,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I33,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J33,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F33,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"Other site-specific activities - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"DS2E_004O_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"DS2E_007O_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"DS2W_002_O_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"DS2W_005_O_PR24"},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":0},118,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"WN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F34,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F34,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F34,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F34,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F34,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"Other site-specific activities - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":0},119,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"WN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q33:Q34)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"Other site-specific activities - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"DS3_005TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},120,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"WWN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G36,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H36,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I36,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J36,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F36,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G36,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H36,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I36,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J36,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F36,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G36,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H36,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I36,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J36,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F36,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G36,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H36,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I36,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J36,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F36,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G36,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H36,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I36,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J36,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F36,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"Other site-specific activities - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"DS3_009TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":0},121,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"WWN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G37,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H37,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I37,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J37,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F37,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G37,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H37,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I37,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J37,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F37,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G37,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H37,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I37,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J37,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F37,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G37,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H37,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I37,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J37,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F37,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G37,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H37,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I37,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J37,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F37,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"Other site-specific activities - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":0},122,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"WWN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q36:Q37)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":"Total developer services costs - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"K38+1","v":123},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":"WN CAPEX"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L38,$L39,Q$15:Q38)","v":0.38700000000000001},{"$f":"SUMIF($L$15:$L38,$L39,R$15:R38)","v":0.47399999999999998},{"$f":"SUMIF($L$15:$L38,$L39,S$15:S38)","v":0.47699999999999998},{"$f":"SUMIF($L$15:$L38,$L39,T$15:T38)","v":0.43},{"$f":"SUMIF($L$15:$L38,$L39,U$15:U38)","v":0.377},null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":"Total developer services costs - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"K39+1","v":124},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":"WN OPEX"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L39,$L40,Q$15:Q39)","v":0.90700000000000003},{"$f":"SUMIF($L$15:$L39,$L40,R$15:R39)","v":1.036},{"$f":"SUMIF($L$15:$L39,$L40,S$15:S39)","v":1.0549999999999999},{"$f":"SUMIF($L$15:$L39,$L40,T$15:T39)","v":1.008},{"$f":"SUMIF($L$15:$L39,$L40,U$15:U39)","v":0.97500000000000009},null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":"Total developer services costs - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},125,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":"WN TOTEX"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L40,$L41,Q$15:Q40)","v":1.294},{"$f":"SUMIF($L$15:$L40,$L41,R$15:R40)","v":1.51},{"$f":"SUMIF($L$15:$L40,$L41,S$15:S40)","v":1.532},{"$f":"SUMIF($L$15:$L40,$L41,T$15:T40)","v":1.4379999999999999},{"$f":"SUMIF($L$15:$L40,$L41,U$15:U40)","v":1.3520000000000001},null,7.1260000000000003,1.4252]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":"Total developer services costs - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},126,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":"WWN CAPEX"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L41,$L42,Q$15:Q41)","v":0},{"$f":"SUMIF($L$15:$L41,$L42,R$15:R41)","v":0},{"$f":"SUMIF($L$15:$L41,$L42,S$15:S41)","v":0},{"$f":"SUMIF($L$15:$L41,$L42,T$15:T41)","v":0},{"$f":"SUMIF($L$15:$L41,$L42,U$15:U41)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":"Total developer services costs - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":0},127,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":"WWN OPEX"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L42,$L43,Q$15:Q42)","v":0},{"$f":"SUMIF($L$15:$L42,$L43,R$15:R42)","v":0},{"$f":"SUMIF($L$15:$L42,$L43,S$15:S42)","v":0},{"$f":"SUMIF($L$15:$L42,$L43,T$15:T42)","v":0},{"$f":"SUMIF($L$15:$L42,$L43,U$15:U42)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":"Total developer services costs - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":0},128,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":"WWN TOTEX"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L43,$L44,Q$15:Q43)","v":0},{"$f":"SUMIF($L$15:$L43,$L44,R$15:R43)","v":0},{"$f":"SUMIF($L$15:$L43,$L44,S$15:S43)","v":0},{"$f":"SUMIF($L$15:$L43,$L44,T$15:T43)","v":0},{"$f":"SUMIF($L$15:$L43,$L44,U$15:U43)","v":0},null,0,0]
[]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":"s185 diversions - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":"CW11_023TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},{"$f":"K44+1","v":129},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":"WN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G46,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H46,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I46,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J46,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F46,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G46,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H46,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I46,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J46,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F46,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G46,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H46,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I46,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J46,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F46,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G46,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H46,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I46,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J46,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F46,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G46,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H46,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I46,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J46,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F46,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":"s185 diversions - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":"CW11_008TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":0},130,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":"WN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G47,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H47,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I47,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J47,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F47,Inp_PR24!H$5:H$177)","v":0.23599999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G47,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H47,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I47,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J47,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F47,Inp_PR24!I$5:I$177)","v":0.23599999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G47,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H47,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I47,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J47,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F47,Inp_PR24!J$5:J$177)","v":0.23599999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G47,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H47,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I47,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J47,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F47,Inp_PR24!K$5:K$177)","v":0.23599999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G47,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H47,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I47,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J47,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F47,Inp_PR24!L$5:L$177)","v":0.23599999999999999},null,1.18,0.23599999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":"s185 diversions - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":0},131,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":"WN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q46:Q47)","v":0.23599999999999999},0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,null,1.18,0.23599999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":"NRSWA diversions - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":"CW11_024TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},132,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":"WN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G49,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H49,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I49,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J49,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F49,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G49,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H49,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I49,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J49,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F49,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G49,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H49,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I49,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J49,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F49,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G49,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H49,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I49,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J49,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F49,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G49,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H49,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I49,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J49,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F49,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":"NRSWA diversions - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":"CW11_009TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":0},133,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":"WN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G50,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H50,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I50,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J50,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F50,Inp_PR24!H$5:H$177)","v":0.53},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G50,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H50,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I50,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J50,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F50,Inp_PR24!I$5:I$177)","v":0.4},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G50,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H50,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I50,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J50,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F50,Inp_PR24!J$5:J$177)","v":0.4},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G50,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H50,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I50,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J50,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F50,Inp_PR24!K$5:K$177)","v":0.4},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G50,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H50,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I50,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J50,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F50,Inp_PR24!L$5:L$177)","v":0.4},null,2.13,0.42599999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":"NRSWA diversions - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":0},134,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":"WN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q49:Q50)","v":0.53},0.4,0.4,0.4,0.4,null,2.13,0.42599999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":"Non-s185 diversions - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":"CW11_025TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},135,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":"WN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G52,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H52,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I52,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J52,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F52,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G52,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H52,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I52,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J52,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F52,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G52,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H52,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I52,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J52,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F52,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G52,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H52,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I52,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J52,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F52,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G52,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H52,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I52,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J52,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F52,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":"Non-s185 diversions - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":"CW11_010TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},136,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":"WN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G53,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H53,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I53,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J53,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F53,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G53,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H53,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I53,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J53,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F53,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G53,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H53,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I53,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J53,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F53,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G53,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H53,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I53,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J53,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F53,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G53,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H53,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I53,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J53,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F53,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":"Non-s185 diversions - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":0},137,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":"WN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q52:Q53)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":"Total diversions - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},138,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":"WN CAPEX"},"£m",null,null,null,{"$f":"SUMIF($L$46:$L54,$L55,Q$46:Q54)","v":0},{"$f":"SUMIF($L$46:$L54,$L55,R$46:R54)","v":0},{"$f":"SUMIF($L$46:$L54,$L55,S$46:S54)","v":0},{"$f":"SUMIF($L$46:$L54,$L55,T$46:T54)","v":0},{"$f":"SUMIF($L$46:$L54,$L55,U$46:U54)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":"Total diversions - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":0},139,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":"WN OPEX"},"£m",null,null,null,{"$f":"SUMIF($L$46:$L55,$L56,Q$46:Q55)","v":0.76600000000000001},{"$f":"SUMIF($L$46:$L55,$L56,R$46:R55)","v":0.63600000000000001},{"$f":"SUMIF($L$46:$L55,$L56,S$46:S55)","v":0.63600000000000001},{"$f":"SUMIF($L$46:$L55,$L56,T$46:T55)","v":0.63600000000000001},{"$f":"SUMIF($L$46:$L55,$L56,U$46:U55)","v":0.63600000000000001},null,3.3100000000000005,0.66200000000000014]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":"Total diversions - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":0},140,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":"WN TOTEX"},"£m",null,null,null,{"$f":"SUMIF($L$46:$L56,$L57,Q$46:Q56)","v":0.76600000000000001},{"$f":"SUMIF($L$46:$L56,$L57,R$46:R56)","v":0.63600000000000001},{"$f":"SUMIF($L$46:$L56,$L57,S$46:S56)","v":0.63600000000000001},{"$f":"SUMIF($L$46:$L56,$L57,T$46:T56)","v":0.63600000000000001},{"$f":"SUMIF($L$46:$L56,$L57,U$46:U56)","v":0.63600000000000001},null,3.3100000000000005,0.66200000000000014]
[]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":"s185 diversions - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":"CWW11_025TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":0},{"$f":"K57+1","v":141},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":"WWN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G59,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H59,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I59,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J59,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F59,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G59,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H59,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I59,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J59,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F59,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G59,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H59,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I59,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J59,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F59,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G59,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H59,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I59,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J59,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F59,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G59,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H59,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I59,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J59,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F59,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":"s185 diversions - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":"CWW11_012TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":0},142,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":"WWN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G60,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H60,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I60,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J60,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F60,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G60,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H60,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I60,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J60,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F60,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G60,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H60,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I60,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J60,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F60,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G60,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H60,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I60,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J60,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F60,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G60,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H60,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I60,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J60,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F60,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":"s185 diversions - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":0},143,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":"WWN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q59:Q60)","v":0},{"$f":"SUM(R59:R60)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K62,InpC!$F$56:$F$261,0))","v":"NRSWA diversions - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K62,InpC!$F$56:$F$261,0))","v":"CWW11_018TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K62,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K62,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K62,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K62,InpC!$F$56:$F$261,0))","v":0},144,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K62,InpC!$F$56:$F$261,0))","v":"WWN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G62,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H62,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I62,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J62,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F62,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G62,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H62,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I62,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J62,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F62,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G62,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H62,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I62,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J62,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F62,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G62,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H62,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I62,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J62,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F62,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G62,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H62,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I62,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J62,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F62,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K63,InpC!$F$56:$F$261,0))","v":"NRSWA diversions - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K63,InpC!$F$56:$F$261,0))","v":"CWW11_005TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K63,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K63,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K63,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K63,InpC!$F$56:$F$261,0))","v":0},145,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K63,InpC!$F$56:$F$261,0))","v":"WWN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G63,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H63,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I63,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J63,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F63,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G63,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H63,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I63,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J63,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F63,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G63,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H63,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I63,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J63,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F63,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G63,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H63,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I63,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J63,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F63,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G63,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H63,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I63,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J63,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F63,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K64,InpC!$F$56:$F$261,0))","v":"NRSWA diversions - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K64,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K64,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K64,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K64,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K64,InpC!$F$56:$F$261,0))","v":0},146,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K64,InpC!$F$56:$F$261,0))","v":"WWN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q62:Q63)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K65,InpC!$F$56:$F$261,0))","v":"Non-s185 diversions - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K65,InpC!$F$56:$F$261,0))","v":"CWW11_019TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K65,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K65,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K65,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K65,InpC!$F$56:$F$261,0))","v":0},147,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K65,InpC!$F$56:$F$261,0))","v":"WWN CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G65,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H65,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I65,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J65,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F65,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G65,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H65,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I65,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J65,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F65,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G65,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H65,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I65,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J65,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F65,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G65,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H65,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I65,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J65,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F65,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G65,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H65,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I65,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J65,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F65,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K66,InpC!$F$56:$F$261,0))","v":"Non-s185 diversions - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K66,InpC!$F$56:$F$261,0))","v":"CWW11_006TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K66,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K66,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K66,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K66,InpC!$F$56:$F$261,0))","v":0},148,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K66,InpC!$F$56:$F$261,0))","v":"WWN OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G66,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H66,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I66,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J66,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F66,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G66,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H66,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I66,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J66,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F66,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G66,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H66,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I66,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J66,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F66,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G66,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H66,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I66,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J66,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F66,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$G66,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$H66,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$I66,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$J66,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSDC!$F66,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K67,InpC!$F$56:$F$261,0))","v":"Non-s185 diversions - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K67,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K67,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K67,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K67,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K67,InpC!$F$56:$F$261,0))","v":0},149,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K67,InpC!$F$56:$F$261,0))","v":"WWN TOTEX"},"£m",null,null,null,{"$f":"SUM(Q65:Q66)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K68,InpC!$F$56:$F$261,0))","v":"Total diversions - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K68,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K68,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K68,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K68,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K68,InpC!$F$56:$F$261,0))","v":0},150,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K68,InpC!$F$56:$F$261,0))","v":"WWN CAPEX"},"£m",null,null,null,{"$f":"SUMIF($L$59:$L67,$L68,Q$59:Q67)","v":0},{"$f":"SUMIF($L$59:$L67,$L68,R$59:R67)","v":0},{"$f":"SUMIF($L$59:$L67,$L68,S$59:S67)","v":0},{"$f":"SUMIF($L$59:$L67,$L68,T$59:T67)","v":0},{"$f":"SUMIF($L$59:$L67,$L68,U$59:U67)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K69,InpC!$F$56:$F$261,0))","v":"Total diversions - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K69,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K69,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K69,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K69,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K69,InpC!$F$56:$F$261,0))","v":0},151,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K69,InpC!$F$56:$F$261,0))","v":"WWN OPEX"},"£m",null,null,null,{"$f":"SUMIF($L$59:$L68,$L69,Q$59:Q68)","v":0},{"$f":"SUMIF($L$59:$L68,$L69,R$59:R68)","v":0},{"$f":"SUMIF($L$59:$L68,$L69,S$59:S68)","v":0},{"$f":"SUMIF($L$59:$L68,$L69,T$59:T68)","v":0},{"$f":"SUMIF($L$59:$L68,$L69,U$59:U68)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K70,InpC!$F$56:$F$261,0))","v":"Total diversions - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K70,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K70,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K70,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K70,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K70,InpC!$F$56:$F$261,0))","v":0},152,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K70,InpC!$F$56:$F$261,0))","v":"WWN TOTEX"},"£m",null,null,null,{"$f":"SUMIF($L$59:$L69,$L70,Q$59:Q69)","v":0},{"$f":"SUMIF($L$59:$L69,$L70,R$59:R69)","v":0},{"$f":"SUMIF($L$59:$L69,$L70,S$59:S69)","v":0},{"$f":"SUMIF($L$59:$L69,$L70,T$59:T69)","v":0},{"$f":"SUMIF($L$59:$L69,$L70,U$59:U69)","v":0},null,0,0]
[]
[null,null,null,null,"Total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q57)+SUM(Q41)+SUM(Q70)+Q44","v":2.06},{"$f":"SUM(R57)+SUM(R41)+SUM(R70)+R44","v":2.1459999999999999},2.1680000000000001,2.0739999999999998,1.988,null,10.436,2.0872000000000002]
[]
[null,null,null,null,{"$f":"INDEX(Inp_PR24!$B$200:$B$406,MATCH(DSDC!$F$6,Inp_PR24!$C$200:$C$406,0))","v":"DSDC - Total from all input match codes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inp_PR24!H$200:H$406,MATCH(DSDC!$F$6,Inp_PR24!$C$200:$C$406,0))","v":2.06},{"$f":"INDEX(Inp_PR24!I$200:I$406,MATCH(DSDC!$F$6,Inp_PR24!$C$200:$C$406,0))","v":2.1459999999999999},{"$f":"INDEX(Inp_PR24!J$200:J$406,MATCH(DSDC!$F$6,Inp_PR24!$C$200:$C$406,0))","v":2.1680000000000001},{"$f":"INDEX(Inp_PR24!K$200:K$406,MATCH(DSDC!$F$6,Inp_PR24!$C$200:$C$406,0))","v":2.0739999999999998},{"$f":"INDEX(Inp_PR24!L$200:L$406,MATCH(DSDC!$F$6,Inp_PR24!$C$200:$C$406,0))","v":1.988}]
[null,null,null,null,"Error check",null,null,null,null,null,null,null,null,{"$f":"SUM(Q75:U75)","v":0},null,null,{"$f":"IF(ABS(Q72-Q74)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R72-R74)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S72-S74)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T72-T74)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U72-U74)>CHK_TOL,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,null,null,null,"00:00:00","00:00:00"]
[null,null,null,{"$f":"D9","v":"Developer services and diversions costs"}]
[null,null,null,null,"Data before override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"E15","v":"New connections - WN - capex"},"DS2E_003C_PR24","DS2E_005C_PR24","DS2W_001_C_PR24","DS2W_003_C_PR24",0,null,{"$f":"L15","v":"WN CAPEX"},"£m"]
[null,null,null,null,"New connections - WN - opex","DS2E_003O_PR24","DS2E_005O_PR24","DS2W_001_O_PR24","DS2W_003_O_PR24",0,null,"WN OPEX","£m"]
[null,null,null,null,"New connections - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q84:Q85)","v":0},{"$f":"SUM(R84:R85)","v":0},0,0,0]
[null,null,null,null,"New connections - WWN - capex","DS3_003TOT_PR24",0,0,0,0,null,"WWN CAPEX","£m"]
[null,null,null,null,"New connections - WWN - opex","DS3_007TOT_PR24",0,0,0,0,null,"WWN OPEX","£m"]
[null,null,null,null,"New connections - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q87:Q88)","v":0},0,0,0,0]
[null,null,null,null,"Requisitioned mains - WN - capex","DS2E_006C_PR24","DS2W_004_C_PR24",0,0,0,null,"WN CAPEX","£m"]
[null,null,null,null,"Requisitioned mains - WN - opex","DS2E_006O_PR24","DS2W_004_O_PR24",0,0,0,null,"WN OPEX","£m"]
[null,null,null,null,"Requisitioned mains - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q90:Q91)","v":0},0,0,0,0]
[null,null,null,null,"Requisitioned mains - WWN - capex","DS3_004TOT_PR24",0,0,0,0,null,"WWN CAPEX","£m"]
[null,null,null,null,{"$f":"E25","v":"Requisitioned mains - WWN - opex"},"DS3_008TOT_PR24",0,0,0,0,null,"WWN OPEX","£m"]
[null,null,null,null,"Requisitioned mains - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q93:Q94)","v":0},0,0,0,0]
[null,null,null,null,"Asset payments - WN - capex","DS2E_002C_PR24","DS2W_007_C_PR24",0,0,0,null,"WN CAPEX","£m"]
[null,null,null,null,"Asset payments - WN - opex","DS2E_002O_PR24","DS2W_007_O_PR24",0,0,0,null,"WN OPEX","£m"]
[null,null,null,null,"Asset payments - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q96:Q97)","v":0},0,0,0,0]
[null,null,null,null,"Asset payments - WWN - capex","DS3_014TOT_PR24",0,0,0,0,null,"WWN CAPEX","£m"]
[null,null,null,null,"Asset payments - WWN - opex","DS3_015TOT_PR24",0,0,0,0,null,"WWN OPEX","£m"]
[null,null,null,null,"Asset payments - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q99:Q100)","v":0},0,0,0,0]
[null,null,null,null,"Other site-specific activities - WN - capex","DS2E_004C_PR24","DS2E_007C_PR24","DS2W_002_C_PR24","DS2W_005_C_PR24",0,null,"WN CAPEX","£m"]
[null,null,null,null,"Other site-specific activities - WN - opex","DS2E_004O_PR24","DS2E_007O_PR24","DS2W_002_O_PR24","DS2W_005_O_PR24",0,null,"WN OPEX","£m"]
[null,null,null,null,{"$f":"E35","v":"Other site-specific activities - WN - totex"},"sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q102:Q103)","v":0},0,0,0,0]
[null,null,null,null,"Other site-specific activities - WWN - capex","DS3_005TOT_PR24",0,0,0,0,null,"WWN CAPEX","£m"]
[null,null,null,null,"Other site-specific activities - WWN - opex","DS3_009TOT_PR24",0,0,0,0,null,"WWN OPEX","£m"]
[null,null,null,null,"Other site-specific activities - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q105:Q106)","v":0},0,0,0,0]
[null,null,null,null,"Total developer services costs - WN - capex","sum",0,0,0,0,null,"WN CAPEX","£m",null,null,null,{"$f":"SUMIF($L$84:$L107,$L108,Q$84:Q107)","v":0},{"$f":"SUMIF($L$84:$L107,$L108,R$84:R107)","v":0},{"$f":"SUMIF($L$84:$L107,$L108,S$84:S107)","v":0},{"$f":"SUMIF($L$84:$L107,$L108,T$84:T107)","v":0},{"$f":"SUMIF($L$84:$L107,$L108,U$84:U107)","v":0}]
[null,null,null,null,"Total developer services costs - WN - opex","sum",0,0,0,0,null,"WN OPEX","£m",null,null,null,{"$f":"SUMIF($L$84:$L107,$L109,Q$84:Q107)","v":0},{"$f":"SUMIF($L$84:$L107,$L109,R$84:R107)","v":0},{"$f":"SUMIF($L$84:$L107,$L109,S$84:S107)","v":0},{"$f":"SUMIF($L$84:$L107,$L109,T$84:T107)","v":0},{"$f":"SUMIF($L$84:$L107,$L109,U$84:U107)","v":0}]
[null,null,null,null,"Total developer services costs - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUMIF($L$84:$L108,$L110,Q$84:Q108)","v":0},{"$f":"SUMIF($L$84:$L108,$L110,R$84:R108)","v":0},{"$f":"SUMIF($L$84:$L108,$L110,S$84:S108)","v":0},{"$f":"SUMIF($L$84:$L108,$L110,T$84:T108)","v":0},{"$f":"SUMIF($L$84:$L108,$L110,U$84:U108)","v":0}]
[null,null,null,null,"Total developer services costs - WWN - capex","sum",0,0,0,0,null,"WWN CAPEX","£m",null,null,null,{"$f":"SUMIF($L$84:$L109,$L111,Q$84:Q109)","v":0},{"$f":"SUMIF($L$84:$L109,$L111,R$84:R109)","v":0},{"$f":"SUMIF($L$84:$L109,$L111,S$84:S109)","v":0},{"$f":"SUMIF($L$84:$L109,$L111,T$84:T109)","v":0},{"$f":"SUMIF($L$84:$L109,$L111,U$84:U109)","v":0}]
[null,null,null,null,"Total developer services costs - WWN - opex","sum",0,0,0,0,null,"WWN OPEX","£m",null,null,null,{"$f":"SUMIF($L$84:$L110,$L112,Q$84:Q110)","v":0},{"$f":"SUMIF($L$84:$L110,$L112,R$84:R110)","v":0},{"$f":"SUMIF($L$84:$L110,$L112,S$84:S110)","v":0},{"$f":"SUMIF($L$84:$L110,$L112,T$84:T110)","v":0},{"$f":"SUMIF($L$84:$L110,$L112,U$84:U110)","v":0}]
[null,null,null,null,"Total developer services costs - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUMIF($L$84:$L111,$L113,Q$84:Q111)","v":0},{"$f":"SUMIF($L$84:$L111,$L113,R$84:R111)","v":0},{"$f":"SUMIF($L$84:$L111,$L113,S$84:S111)","v":0},{"$f":"SUMIF($L$84:$L111,$L113,T$84:T111)","v":0},{"$f":"SUMIF($L$84:$L111,$L113,U$84:U111)","v":0}]
[]
[null,null,null,null,{"$f":"E46","v":"s185 diversions - WN - capex"},"CW11_023TOT_PR24",0,0,0,0,null,{"$f":"L46","v":"WN CAPEX"},"£m"]
[null,null,null,null,"s185 diversions - WN - opex","CW11_008TOT_PR24",0,0,0,0,null,"WN OPEX","£m"]
[null,null,null,null,"s185 diversions - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q115:Q116)","v":0},0,0,0,0]
[null,null,null,null,"NRSWA diversions - WN - capex","CW11_024TOT_PR24",0,0,0,0,null,"WN CAPEX","£m"]
[null,null,null,null,"NRSWA diversions - WN - opex","CW11_009TOT_PR24",0,0,0,0,null,"WN OPEX","£m"]
[null,null,null,null,"NRSWA diversions - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q118:Q119)","v":0},0,0,0,0]
[null,null,null,null,"Non-s185 diversions - WN - capex","CW11_025TOT_PR24",0,0,0,0,null,"WN CAPEX","£m"]
[null,null,null,null,"Non-s185 diversions - WN - opex","CW11_010TOT_PR24",0,0,0,0,null,"WN OPEX","£m"]
[null,null,null,null,"Non-s185 diversions - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q121:Q122)","v":0},0,0,0,0]
[null,null,null,null,"Total diversions - WN - capex","sum",0,0,0,0,null,"WN CAPEX","£m",null,null,null,{"$f":"SUMIF($L$115:$L123,$L124,Q$115:Q123)","v":0},{"$f":"SUMIF($L$115:$L123,$L124,R$115:R123)","v":0},{"$f":"SUMIF($L$115:$L123,$L124,S$115:S123)","v":0},{"$f":"SUMIF($L$115:$L123,$L124,T$115:T123)","v":0},{"$f":"SUMIF($L$115:$L123,$L124,U$115:U123)","v":0}]
[null,null,null,null,"Total diversions - WN - opex","sum",0,0,0,0,null,"WN OPEX","£m",null,null,null,{"$f":"SUMIF($L$115:$L124,$L125,Q$115:Q124)","v":0},{"$f":"SUMIF($L$115:$L124,$L125,R$115:R124)","v":0},{"$f":"SUMIF($L$115:$L124,$L125,S$115:S124)","v":0},{"$f":"SUMIF($L$115:$L124,$L125,T$115:T124)","v":0},{"$f":"SUMIF($L$115:$L124,$L125,U$115:U124)","v":0}]
[null,null,null,null,"Total diversions - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUMIF($L$115:$L125,$L126,Q$115:Q125)","v":0},{"$f":"SUMIF($L$115:$L125,$L126,R$115:R125)","v":0},{"$f":"SUMIF($L$115:$L125,$L126,S$115:S125)","v":0},{"$f":"SUMIF($L$115:$L125,$L126,T$115:T125)","v":0},{"$f":"SUMIF($L$115:$L125,$L126,U$115:U125)","v":0}]
[]
[null,null,null,null,{"$f":"E59","v":"s185 diversions - WWN - capex"},"CWW11_025TOT_PR24",0,0,0,0,null,{"$f":"L59","v":"WWN CAPEX"},"£m"]
[null,null,null,null,"s185 diversions - WWN - opex","CWW11_012TOT_PR24",0,0,0,0,null,"WWN OPEX","£m"]
[null,null,null,null,"s185 diversions - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q128:Q129)","v":0},{"$f":"SUM(R128:R129)","v":0},0,0,0]
[null,null,null,null,"NRSWA diversions - WWN - capex","CWW11_018TOT_PR24",0,0,0,0,null,"WWN CAPEX","£m"]
[null,null,null,null,"NRSWA diversions - WWN - opex","CWW11_005TOT_PR24",0,0,0,0,null,"WWN OPEX","£m"]
[null,null,null,null,"NRSWA diversions - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q131:Q132)","v":0},0,0,0,0]
[null,null,null,null,"Non-s185 diversions - WWN - capex","CWW11_019TOT_PR24",0,0,0,0,null,"WWN CAPEX","£m"]
[null,null,null,null,"Non-s185 diversions - WWN - opex","CWW11_006TOT_PR24",0,0,0,0,null,"WWN OPEX","£m"]
[null,null,null,null,"Non-s185 diversions - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q134:Q135)","v":0},0,0,0,0]
[null,null,null,null,"Total diversions - WWN - capex","sum",0,0,0,0,null,"WWN CAPEX","£m",null,null,null,{"$f":"SUMIF($L$128:$L136,$L137,Q$128:Q136)","v":0},{"$f":"SUMIF($L$128:$L136,$L137,R$128:R136)","v":0},{"$f":"SUMIF($L$128:$L136,$L137,S$128:S136)","v":0},{"$f":"SUMIF($L$128:$L136,$L137,T$128:T136)","v":0},{"$f":"SUMIF($L$128:$L136,$L137,U$128:U136)","v":0}]
[null,null,null,null,"Total diversions - WWN - opex","sum",0,0,0,0,null,"WWN OPEX","£m",null,null,null,{"$f":"SUMIF($L$128:$L137,$L138,Q$128:Q137)","v":0},{"$f":"SUMIF($L$128:$L137,$L138,R$128:R137)","v":0},{"$f":"SUMIF($L$128:$L137,$L138,S$128:S137)","v":0},{"$f":"SUMIF($L$128:$L137,$L138,T$128:T137)","v":0},{"$f":"SUMIF($L$128:$L137,$L138,U$128:U137)","v":0}]
[null,null,null,null,"Total diversions - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUMIF($L$128:$L138,$L139,Q$128:Q138)","v":0},{"$f":"SUMIF($L$128:$L138,$L139,R$128:R138)","v":0},{"$f":"SUMIF($L$128:$L138,$L139,S$128:S138)","v":0},{"$f":"SUMIF($L$128:$L138,$L139,T$128:T138)","v":0},{"$f":"SUMIF($L$128:$L138,$L139,U$128:U138)","v":0}]
[]
[null,null,null,null,"Total",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q126)+SUM(Q110)+SUM(Q139)+Q113","v":0},{"$f":"SUM(R126)+SUM(R110)+SUM(R139)+R113","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$2","v":"00:00:00"},"00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31"]
[null,null,null,{"$f":"D9","v":"Developer services and diversions costs"}]
[null,null,null,null,"Data post override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"E15","v":"New connections - WN - capex"},"DS2E_003C_PR24","DS2E_005C_PR24","DS2W_001_C_PR24","DS2W_003_C_PR24",0,null,{"$f":"L15","v":"WN CAPEX"},"£m",null,null,null,{"$f":"IF(ISBLANK(Q84),Q15,Q84)","v":0},0,0,0,0,null,{"$f":"SUM(Q151:U151)","v":0},{"$f":"AVERAGE(Q151:U151)","v":0}]
[null,null,null,null,"New connections - WN - opex","DS2E_003O_PR24","DS2E_005O_PR24","DS2W_001_O_PR24","DS2W_003_O_PR24",0,null,"WN OPEX","£m",null,null,null,0.90700000000000003,1.036,1.0549999999999999,1.008,0.97500000000000009,null,{"$f":"SUM(Q152:U152)","v":4.9809999999999999},0.99619999999999997]
[null,null,null,null,"New connections - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q151:Q152)","v":0.90700000000000003},{"$f":"SUM(R151:R152)","v":1.036},1.0549999999999999,1.008,0.97500000000000009,null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,"New connections - WWN - capex","DS3_003TOT_PR24",0,0,0,0,null,"WWN CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q87),Q18,Q87)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"New connections - WWN - opex","DS3_007TOT_PR24",0,0,0,0,null,"WWN OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"New connections - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q154:Q155)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Requisitioned mains - WN - capex","DS2E_006C_PR24","DS2W_004_C_PR24",0,0,0,null,"WN CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q90),Q21,Q90)","v":0.38700000000000001},0.47399999999999998,0.47699999999999998,0.43,0.377,null,2.145,0.42899999999999999]
[null,null,null,null,"Requisitioned mains - WN - opex","DS2E_006O_PR24","DS2W_004_O_PR24",0,0,0,null,"WN OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Requisitioned mains - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q157:Q158)","v":0.38700000000000001},0.47399999999999998,0.47699999999999998,0.43,0.377,null,2.145,0.42899999999999999]
[null,null,null,null,"Requisitioned mains - WWN - capex","DS3_004TOT_PR24",0,0,0,0,null,"WWN CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q93),Q24,Q93)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"E25","v":"Requisitioned mains - WWN - opex"},"DS3_008TOT_PR24",0,0,0,0,null,"WWN OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Requisitioned mains - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q160:Q161)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Asset payments - WN - capex","DS2E_002C_PR24","DS2W_007_C_PR24",0,0,0,null,"WN CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q96),Q27,Q96)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Asset payments - WN - opex","DS2E_002O_PR24","DS2W_007_O_PR24",0,0,0,null,"WN OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Asset payments - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q163:Q164)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Asset payments - WWN - capex","DS3_014TOT_PR24",0,0,0,0,null,"WWN CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q99),Q30,Q99)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Asset payments - WWN - opex","DS3_015TOT_PR24",0,0,0,0,null,"WWN OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Asset payments - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q166:Q167)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other site-specific activities - WN - capex","DS2E_004C_PR24","DS2E_007C_PR24","DS2W_002_C_PR24","DS2W_005_C_PR24",0,null,"WN CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q102),Q33,Q102)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other site-specific activities - WN - opex","DS2E_004O_PR24","DS2E_007O_PR24","DS2W_002_O_PR24","DS2W_005_O_PR24",0,null,"WN OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"E35","v":"Other site-specific activities - WN - totex"},"sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q169:Q170)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other site-specific activities - WWN - capex","DS3_005TOT_PR24",0,0,0,0,null,"WWN CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q105),Q36,Q105)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other site-specific activities - WWN - opex","DS3_009TOT_PR24",0,0,0,0,null,"WWN OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Other site-specific activities - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q172:Q173)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Total developer services costs - WN - capex","sum",0,0,0,0,null,"WN CAPEX","£m",null,null,null,{"$f":"SUMIF($L$151:$L174,$L175,Q$151:Q174)","v":0.38700000000000001},{"$f":"SUMIF($L$151:$L174,$L175,R$151:R174)","v":0.47399999999999998},{"$f":"SUMIF($L$151:$L174,$L175,S$151:S174)","v":0.47699999999999998},{"$f":"SUMIF($L$151:$L174,$L175,T$151:T174)","v":0.43},{"$f":"SUMIF($L$151:$L174,$L175,U$151:U174)","v":0.377},null,2.145,0.42899999999999999]
[null,null,null,null,"Total developer services costs - WN - opex","sum",0,0,0,0,null,"WN OPEX","£m",null,null,null,{"$f":"SUMIF($L$151:$L175,$L176,Q$151:Q175)","v":0.90700000000000003},{"$f":"SUMIF($L$151:$L175,$L176,R$151:R175)","v":1.036},{"$f":"SUMIF($L$151:$L175,$L176,S$151:S175)","v":1.0549999999999999},{"$f":"SUMIF($L$151:$L175,$L176,T$151:T175)","v":1.008},{"$f":"SUMIF($L$151:$L175,$L176,U$151:U175)","v":0.97500000000000009},null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,"Total developer services costs - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUMIF($L$151:$L176,$L177,Q$151:Q176)","v":1.294},{"$f":"SUMIF($L$151:$L176,$L177,R$151:R176)","v":1.51},{"$f":"SUMIF($L$151:$L176,$L177,S$151:S176)","v":1.532},{"$f":"SUMIF($L$151:$L176,$L177,T$151:T176)","v":1.4379999999999999},{"$f":"SUMIF($L$151:$L176,$L177,U$151:U176)","v":1.3520000000000001},null,7.1260000000000003,1.4252]
[null,null,null,null,"Total developer services costs - WWN - capex","sum",0,0,0,0,null,"WWN CAPEX","£m",null,null,null,{"$f":"SUMIF($L$151:$L177,$L178,Q$151:Q177)","v":0},{"$f":"SUMIF($L$151:$L177,$L178,R$151:R177)","v":0},{"$f":"SUMIF($L$151:$L177,$L178,S$151:S177)","v":0},{"$f":"SUMIF($L$151:$L177,$L178,T$151:T177)","v":0},{"$f":"SUMIF($L$151:$L177,$L178,U$151:U177)","v":0},null,0,0]
[null,null,null,null,"Total developer services costs - WWN - opex","sum",0,0,0,0,null,"WWN OPEX","£m",null,null,null,{"$f":"SUMIF($L$151:$L178,$L179,Q$151:Q178)","v":0},{"$f":"SUMIF($L$151:$L178,$L179,R$151:R178)","v":0},{"$f":"SUMIF($L$151:$L178,$L179,S$151:S178)","v":0},{"$f":"SUMIF($L$151:$L178,$L179,T$151:T178)","v":0},{"$f":"SUMIF($L$151:$L178,$L179,U$151:U178)","v":0},null,0,0]
[null,null,null,null,"Total developer services costs - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUMIF($L$151:$L179,$L180,Q$151:Q179)","v":0},{"$f":"SUMIF($L$151:$L179,$L180,R$151:R179)","v":0},{"$f":"SUMIF($L$151:$L179,$L180,S$151:S179)","v":0},{"$f":"SUMIF($L$151:$L179,$L180,T$151:T179)","v":0},{"$f":"SUMIF($L$151:$L179,$L180,U$151:U179)","v":0},null,0,0]
[]
[null,null,null,null,{"$f":"E46","v":"s185 diversions - WN - capex"},"CW11_023TOT_PR24",0,0,0,0,null,{"$f":"L46","v":"WN CAPEX"},"£m",null,null,null,{"$f":"IF(ISBLANK(Q115),Q46,Q115)","v":0},0,0,0,0,null,0,{"$f":"AVERAGE(Q182:U182)","v":0}]
[null,null,null,null,"s185 diversions - WN - opex","CW11_008TOT_PR24",0,0,0,0,null,"WN OPEX","£m",null,null,null,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,null,1.18,0.23599999999999999]
[null,null,null,null,"s185 diversions - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q182:Q183)","v":0.23599999999999999},0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,null,1.18,0.23599999999999999]
[null,null,null,null,"NRSWA diversions - WN - capex","CW11_024TOT_PR24",0,0,0,0,null,"WN CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q118),Q49,Q118)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"NRSWA diversions - WN - opex","CW11_009TOT_PR24",0,0,0,0,null,"WN OPEX","£m",null,null,null,0.53,0.4,0.4,0.4,0.4,null,2.13,0.42599999999999999]
[null,null,null,null,"NRSWA diversions - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q185:Q186)","v":0.53},0.4,0.4,0.4,0.4,null,2.13,0.42599999999999999]
[null,null,null,null,"Non-s185 diversions - WN - capex","CW11_025TOT_PR24",0,0,0,0,null,"WN CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q121),Q52,Q121)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Non-s185 diversions - WN - opex","CW11_010TOT_PR24",0,0,0,0,null,"WN OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Non-s185 diversions - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q188:Q189)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Total diversions - WN - capex","sum",0,0,0,0,null,"WN CAPEX","£m",null,null,null,{"$f":"SUMIF($L$182:$L190,$L191,Q$182:Q190)","v":0},{"$f":"SUMIF($L$182:$L190,$L191,R$182:R190)","v":0},{"$f":"SUMIF($L$182:$L190,$L191,S$182:S190)","v":0},{"$f":"SUMIF($L$182:$L190,$L191,T$182:T190)","v":0},{"$f":"SUMIF($L$182:$L190,$L191,U$182:U190)","v":0},null,0,0]
[null,null,null,null,"Total diversions - WN - opex","sum",0,0,0,0,null,"WN OPEX","£m",null,null,null,{"$f":"SUMIF($L$182:$L191,$L192,Q$182:Q191)","v":0.76600000000000001},{"$f":"SUMIF($L$182:$L191,$L192,R$182:R191)","v":0.63600000000000001},{"$f":"SUMIF($L$182:$L191,$L192,S$182:S191)","v":0.63600000000000001},{"$f":"SUMIF($L$182:$L191,$L192,T$182:T191)","v":0.63600000000000001},{"$f":"SUMIF($L$182:$L191,$L192,U$182:U191)","v":0.63600000000000001},null,3.3100000000000005,0.66200000000000014]
[null,null,null,null,"Total diversions - WN - totex","sum",0,0,0,0,null,"WN TOTEX","£m",null,null,null,{"$f":"SUMIF($L$182:$L192,$L193,Q$182:Q192)","v":0.76600000000000001},{"$f":"SUMIF($L$182:$L192,$L193,R$182:R192)","v":0.63600000000000001},{"$f":"SUMIF($L$182:$L192,$L193,S$182:S192)","v":0.63600000000000001},{"$f":"SUMIF($L$182:$L192,$L193,T$182:T192)","v":0.63600000000000001},{"$f":"SUMIF($L$182:$L192,$L193,U$182:U192)","v":0.63600000000000001},null,3.3100000000000005,0.66200000000000014]
[]
[null,null,null,null,{"$f":"E59","v":"s185 diversions - WWN - capex"},"CWW11_025TOT_PR24",0,0,0,0,null,{"$f":"L59","v":"WWN CAPEX"},"£m",null,null,null,{"$f":"IF(ISBLANK(Q128),Q59,Q128)","v":0},0,0,0,0,null,0,{"$f":"AVERAGE(Q195:U195)","v":0}]
[null,null,null,null,"s185 diversions - WWN - opex","CWW11_012TOT_PR24",0,0,0,0,null,"WWN OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"s185 diversions - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q195:Q196)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"NRSWA diversions - WWN - capex","CWW11_018TOT_PR24",0,0,0,0,null,"WWN CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q131),Q62,Q131)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"NRSWA diversions - WWN - opex","CWW11_005TOT_PR24",0,0,0,0,null,"WWN OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"NRSWA diversions - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q198:Q199)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Non-s185 diversions - WWN - capex","CWW11_019TOT_PR24",0,0,0,0,null,"WWN CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q134),Q65,Q134)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Non-s185 diversions - WWN - opex","CWW11_006TOT_PR24",0,0,0,0,null,"WWN OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Non-s185 diversions - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q201:Q202)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Total diversions - WWN - capex","sum",0,0,0,0,null,"WWN CAPEX","£m",null,null,null,{"$f":"SUMIF($L$195:$L203,$L204,Q$195:Q203)","v":0},{"$f":"SUMIF($L$195:$L203,$L204,R$195:R203)","v":0},{"$f":"SUMIF($L$195:$L203,$L204,S$195:S203)","v":0},{"$f":"SUMIF($L$195:$L203,$L204,T$195:T203)","v":0},{"$f":"SUMIF($L$195:$L203,$L204,U$195:U203)","v":0},null,0,0]
[null,null,null,null,"Total diversions - WWN - opex","sum",0,0,0,0,null,"WWN OPEX","£m",null,null,null,{"$f":"SUMIF($L$195:$L204,$L205,Q$195:Q204)","v":0},{"$f":"SUMIF($L$195:$L204,$L205,R$195:R204)","v":0},{"$f":"SUMIF($L$195:$L204,$L205,S$195:S204)","v":0},{"$f":"SUMIF($L$195:$L204,$L205,T$195:T204)","v":0},{"$f":"SUMIF($L$195:$L204,$L205,U$195:U204)","v":0},null,0,0]
[null,null,null,null,"Total diversions - WWN - totex","sum",0,0,0,0,null,"WWN TOTEX","£m",null,null,null,{"$f":"SUMIF($L$195:$L205,$L206,Q$195:Q205)","v":0},{"$f":"SUMIF($L$195:$L205,$L206,R$195:R205)","v":0},{"$f":"SUMIF($L$195:$L205,$L206,S$195:S205)","v":0},{"$f":"SUMIF($L$195:$L205,$L206,T$195:T205)","v":0},{"$f":"SUMIF($L$195:$L205,$L206,U$195:U205)","v":0},null,0,0]
[]
[null,null,null,null,"Total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q193)+SUM(Q177)+SUM(Q206)+Q180","v":2.06},2.1459999999999999,2.1680000000000001,2.0739999999999998,1.988,null,10.436,{"$f":"AVERAGE(Q208:U208)","v":2.0872000000000002}]

{"sheet":"TPSR","index":10,"n_rows":175,"n_cols":27,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":{"$error":"#VALUE!"}},{"$f":"N64","v":0}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},"Data code","Data code","Data code","Data code","Data code","No.","Category","Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12},null,"Total ","Average"]
[]
[null,null,null,null,{"$f":"InpC!E48","v":"Third party services revenue"},{"$f":"INDEX(InpC!$G$46:$G$50,MATCH(E6,InpC!E46:E50,0))","v":"TPSR"},{"$f":"INDEX(InpC!$F$46:$F$50,MATCH(TPSR!F6,InpC!$G$46:$G$50,0))","v":41}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,null,null,null,"00:00:00","00:00:00"]
[null,null,null,{"$f":"E6","v":"Third party services revenue"}]
[null,null,null,null,"Data before override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"Non-potable supplies revenue - WR"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"RR9_039WR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"G6","v":41},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"WR"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F15,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F15,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F15,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F15,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F15,Inp_PR24!L$5:L$177)","v":0},null,{"$f":"SUM(Q15:U15)","v":0},{"$f":"AVERAGE(Q15:U15)","v":0}]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"Non-potable supplies revenue - WN"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"RR9_039WN_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"K15+1","v":42},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"WN"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F16,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F16,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F16,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F16,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F16,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"Non-potable supplies revenue - additional control 1"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"RR9_039ADDN1_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"K16+1","v":43},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"AC1"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G17,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H17,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I17,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J17,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F17,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G17,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H17,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I17,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J17,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F17,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G17,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H17,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I17,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J17,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F17,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G17,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H17,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I17,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J17,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F17,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G17,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H17,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I17,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J17,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F17,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"Non-potable supplies revenue - additional control 2"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"RR9_039ADDN2_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},44,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"AC2"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F18,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F18,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F18,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F18,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F18,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"Non-potable supplies revenue - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},45,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q15:Q18)","v":0},{"$f":"SUM(R15:R18)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"Rechargeable works - WR"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"RR9_036WR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},46,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"WR"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G20,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H20,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I20,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J20,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F20,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G20,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H20,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I20,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J20,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F20,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G20,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H20,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I20,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J20,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F20,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G20,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H20,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I20,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J20,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F20,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G20,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H20,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I20,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J20,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F20,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"Rechargeable works - WN"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"RR9_036WN_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},47,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"WN"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F21,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F21,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F21,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F21,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F21,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"Rechargeable works - WWN"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"RR9_036WWN_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},48,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"WWN"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F22,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F22,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F22,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F22,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F22,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"Rechargeable works - BR"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"RR9_036BR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},49,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"BR"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G23,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H23,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I23,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J23,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F23,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G23,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H23,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I23,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J23,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F23,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G23,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H23,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I23,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J23,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F23,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G23,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H23,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I23,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J23,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F23,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G23,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H23,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I23,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J23,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F23,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"Rechargeable works - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},50,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q20:Q23)","v":0},{"$f":"SUM(R20:R23)","v":0},{"$f":"SUM(S20:S23)","v":0},{"$f":"SUM(T20:T23)","v":0},{"$f":"SUM(U20:U23)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"Third party revenue - WR - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},51,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"WR"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L$24,$L25,Q$15:Q$24)","v":0},{"$f":"SUMIF($L$15:$L$24,$L25,R$15:R$24)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"Third party revenue - WN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},52,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"WN"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L$24,$L26,Q$15:Q$24)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"Third party revenue - WWN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},53,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"WWN"},"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"Third party revenue - BR - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":0},54,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"BR"},"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"Third party revenue - additional control 1 - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},55,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"AC1"},"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":"Third party revenue - additional control 2 - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},56,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":"AC2"},"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"Third party revenue - total - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},57,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q25:Q30)","v":0},{"$f":"SUM(R25:R30)","v":0},0,0,0,null,0,0]
[]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"Bulk supplies revenue - WR"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"RR9_034WR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"RR9_038WR_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"RR9_035WR_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":0},{"$f":"K31+1","v":58},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"WR"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G33,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H33,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I33,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J33,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F33,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G33,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H33,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I33,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J33,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F33,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G33,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H33,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I33,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J33,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F33,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G33,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H33,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I33,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J33,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F33,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G33,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H33,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I33,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J33,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F33,Inp_PR24!L$5:L$177)","v":0},null,{"$f":"SUM(Q33:U33)","v":0},{"$f":"AVERAGE(Q33:U33)","v":0}]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"Bulk supplies revenue - WN"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"RR9_034WN_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"RR9_038WN_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"RR9_035WN_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":0},59,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"WN"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F34,Inp_PR24!H$5:H$177)","v":1.0629999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F34,Inp_PR24!I$5:I$177)","v":1.0629999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F34,Inp_PR24!J$5:J$177)","v":1.0629999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F34,Inp_PR24!K$5:K$177)","v":1.0629999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F34,Inp_PR24!L$5:L$177)","v":1.0629999999999999},null,5.3149999999999995,1.0629999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"Bulk supplies revenue - WWN"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"RR9_034WWN_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"RR9_038WWN_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"RR9_035WWN_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":0},60,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"WWN"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G35,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H35,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I35,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J35,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F35,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G35,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H35,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I35,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J35,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F35,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G35,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H35,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I35,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J35,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F35,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G35,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H35,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I35,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J35,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F35,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G35,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H35,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I35,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J35,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F35,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"Bulk supplies revenue - BR"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"RR9_034BR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"RR9_038BR_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"RR9_035BR_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},61,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"BR"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G36,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H36,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I36,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J36,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F36,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G36,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H36,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I36,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J36,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F36,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G36,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H36,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I36,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J36,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F36,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G36,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H36,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I36,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J36,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F36,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G36,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H36,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I36,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J36,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F36,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"Bulk supplies revenue - additional control 1"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"RR9_034ADDN1_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"RR9_038ADDN1_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"RR9_035ADDN1_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":0},62,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"AC1"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G37,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H37,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I37,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J37,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F37,Inp_PR24!H$5:H$177)","v":18.382000000000001},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G37,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H37,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I37,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J37,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F37,Inp_PR24!I$5:I$177)","v":19.510999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G37,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H37,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I37,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J37,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F37,Inp_PR24!J$5:J$177)","v":20.175000000000001},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G37,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H37,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I37,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J37,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F37,Inp_PR24!K$5:K$177)","v":20.465},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G37,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H37,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I37,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J37,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F37,Inp_PR24!L$5:L$177)","v":20.294},null,98.826999999999998,19.7654]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"Bulk supplies revenue - additional control 2"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"RR9_034ADDN2_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"RR9_038ADDN2_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"RR9_035ADDN2_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":0},63,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"AC2"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G38,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H38,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I38,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J38,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F38,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G38,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H38,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I38,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J38,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F38,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G38,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H38,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I38,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J38,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F38,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G38,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H38,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I38,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J38,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F38,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G38,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H38,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I38,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J38,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F38,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":"Bulk supplies revenue - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},64,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q33:Q38)","v":19.445},{"$f":"SUM(R33:R38)","v":20.573999999999998},21.238,21.527999999999999,21.356999999999999,null,104.142,20.828399999999998]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":"Other third party revenue - WR - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":"RR9_033WR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"K39+1","v":65},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":"WR"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G40,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H40,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I40,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J40,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F40,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G40,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H40,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I40,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J40,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F40,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G40,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H40,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I40,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J40,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F40,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G40,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H40,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I40,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J40,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F40,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G40,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H40,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I40,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J40,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F40,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":"Other third party revenue - WN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":"RR9_033WN_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"K40+1","v":66},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":"WN"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G41,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H41,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I41,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J41,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F41,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G41,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H41,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I41,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J41,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F41,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G41,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H41,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I41,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J41,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F41,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G41,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H41,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I41,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J41,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F41,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G41,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H41,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I41,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J41,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F41,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":"Other third party revenue - WWN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":"RR9_033WWN_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},67,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":"WWN"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G42,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H42,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I42,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J42,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F42,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G42,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H42,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I42,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J42,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F42,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G42,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H42,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I42,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J42,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F42,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G42,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H42,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I42,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J42,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F42,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G42,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H42,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I42,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J42,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F42,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":"Other third party revenue - BR - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":"RR9_033BR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":0},68,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K43,InpC!$F$56:$F$261,0))","v":"BR"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G43,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H43,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I43,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J43,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F43,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G43,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H43,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I43,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J43,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F43,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G43,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H43,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I43,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J43,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F43,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G43,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H43,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I43,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J43,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F43,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G43,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H43,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I43,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J43,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F43,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":"Other third party revenue - additional control 1 - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":"RR9_033ADDN1_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":0},69,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":"AC1"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G44,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H44,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I44,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J44,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F44,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G44,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H44,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I44,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J44,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F44,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G44,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H44,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I44,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J44,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F44,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G44,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H44,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I44,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J44,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F44,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G44,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H44,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I44,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J44,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F44,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":"Other third party revenue - additional control 2 - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":"RR9_033ADDN2_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":0},70,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":"AC2"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G45,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H45,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I45,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J45,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F45,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G45,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H45,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I45,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J45,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F45,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G45,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H45,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I45,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J45,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F45,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G45,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H45,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I45,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J45,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F45,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$G45,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$H45,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$I45,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$J45,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPSR!$F45,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":"Other third party revenue - total - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},71,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q40:Q45)","v":0},{"$f":"SUM(R40:R45)","v":0},{"$f":"SUM(S40:S45)","v":0},{"$f":"SUM(T40:T45)","v":0},{"$f":"SUM(U40:U45)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":"Third party revenue - WR - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":0},72,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":"WR"},"£m",null,null,null,{"$f":"SUMIF($L$33:$L$46,$L47,Q$33:Q$46)","v":0},{"$f":"SUMIF($L$33:$L$46,$L47,R$33:R$46)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":"Third party revenue - WN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":0},73,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":"WN"},"£m",null,null,null,{"$f":"SUMIF($L$33:$L$46,$L48,Q$33:Q$46)","v":1.0629999999999999},1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,null,5.3149999999999995,1.0629999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":"Third party revenue - WWN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},74,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":"WWN"},"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":"Third party revenue - BR - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":0},75,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":"BR"},"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":"Third party revenue - additional control 1 - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":0},76,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":"AC1"},"£m",null,null,null,18.382000000000001,19.510999999999999,20.175000000000001,20.465,20.294,null,98.826999999999998,19.7654]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":"Third party revenue - additional control 2 - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},77,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":"AC2"},"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":"Third party revenue - total - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},78,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q47:Q52)","v":19.445},{"$f":"SUM(R47:R52)","v":20.573999999999998},{"$f":"SUM(S47:S52)","v":21.238},{"$f":"SUM(T47:T52)","v":21.527999999999999},{"$f":"SUM(U47:U52)","v":21.356999999999999},null,104.142,20.828399999999998]
[]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":"Third party revenue - WR"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},{"$f":"K53+1","v":79},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":"WR"},"£m",null,null,null,{"$f":"Q25+Q47","v":0},{"$f":"R25+R47","v":0},0,0,0,null,{"$f":"SUM(Q55:U55)","v":0},{"$f":"AVERAGE(Q55:U55)","v":0}]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":"Third party revenue - WN"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":0},80,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K56,InpC!$F$56:$F$261,0))","v":"WN"},"£m",null,null,null,{"$f":"Q26+Q48","v":1.0629999999999999},1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,null,5.3149999999999995,1.0629999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":"Third party revenue - WWN "},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":0},81,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K57,InpC!$F$56:$F$261,0))","v":"WWN"},"£m",null,null,null,{"$f":"Q27+Q49","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K58,InpC!$F$56:$F$261,0))","v":"Third party revenue - BR"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K58,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K58,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K58,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K58,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K58,InpC!$F$56:$F$261,0))","v":0},82,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K58,InpC!$F$56:$F$261,0))","v":"BR"},"£m",null,null,null,{"$f":"Q28+Q50","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":"Third party revenue - additional control 1"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":0},83,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K59,InpC!$F$56:$F$261,0))","v":"AC1"},"£m",null,null,null,{"$f":"Q29+Q51","v":18.382000000000001},19.510999999999999,20.175000000000001,20.465,20.294,null,98.826999999999998,19.7654]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":"Third party revenue - additional control 2"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":0},84,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K60,InpC!$F$56:$F$261,0))","v":"AC2"},"£m",null,null,null,{"$f":"Q30+Q52","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":"Third party revenue - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":0},85,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K61,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q55:Q60)","v":19.445},{"$f":"SUM(R55:R60)","v":20.573999999999998},21.238,21.527999999999999,21.356999999999999,null,104.142,20.828399999999998]
[]
[null,null,null,null,{"$f":"INDEX(Inp_PR24!$B$200:$B$406,MATCH(TPSR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":"TPSR - Total from all input match codes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inp_PR24!H$200:H$406,MATCH(TPSR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":19.445},{"$f":"INDEX(Inp_PR24!I$200:I$406,MATCH(TPSR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":20.573999999999998},{"$f":"INDEX(Inp_PR24!J$200:J$406,MATCH(TPSR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":21.238},{"$f":"INDEX(Inp_PR24!K$200:K$406,MATCH(TPSR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":21.527999999999999},{"$f":"INDEX(Inp_PR24!L$200:L$406,MATCH(TPSR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":21.356999999999999}]
[null,null,null,null,"Error check",null,null,null,null,null,null,null,null,{"$f":"SUM(Q64:U64)","v":0},null,null,{"$f":"IF(ABS(Q61-Q63)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R61-R63)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S61-S63)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T61-T63)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U61-U63)>CHK_TOL,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,null,null,null,"00:00:00","00:00:00"]
[null,null,null,{"$f":"D9","v":"Third party services revenue"}]
[null,null,null,null,"Data before override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"E15","v":"Non-potable supplies revenue - WR"},"RR9_039WR_PR24",0,0,0,0,null,{"$f":"L15","v":"WR"},"£m"]
[null,null,null,null,"Non-potable supplies revenue - WN","RR9_039WN_PR24",0,0,0,0,null,"WN","£m"]
[null,null,null,null,"Non-potable supplies revenue - additional control 1","RR9_039ADDN1_PR24",0,0,0,0,null,"AC1","£m"]
[null,null,null,null,"Non-potable supplies revenue - additional control 2","RR9_039ADDN2_PR24",0,0,0,0,null,"AC2","£m"]
[null,null,null,null,"Non-potable supplies revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q73:Q76)","v":0},{"$f":"SUM(R73:R76)","v":0},0,0,0]
[null,null,null,null,"Rechargeable works - WR","RR9_036WR_PR24",0,0,0,0,null,"WR","£m"]
[null,null,null,null,"Rechargeable works - WN","RR9_036WN_PR24",0,0,0,0,null,"WN","£m"]
[null,null,null,null,"Rechargeable works - WWN","RR9_036WWN_PR24",0,0,0,0,null,"WWN","£m"]
[null,null,null,null,"Rechargeable works - BR","RR9_036BR_PR24",0,0,0,0,null,"BR","£m"]
[null,null,null,null,"Rechargeable works - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q78:Q81)","v":0},{"$f":"SUM(R78:R81)","v":0},{"$f":"SUM(S78:S81)","v":0},{"$f":"SUM(T78:T81)","v":0},{"$f":"SUM(U78:U81)","v":0}]
[null,null,null,null,{"$f":"E25","v":"Third party revenue - WR - price control"},"sum",0,0,0,0,null,"WR","£m",null,null,null,{"$f":"SUMIF($L$73:$L$82,$L83,Q$73:Q$82)","v":0},{"$f":"SUMIF($L$73:$L$82,$L83,R$73:R$82)","v":0},0,0,0]
[null,null,null,null,"Third party revenue - WN - price control","sum",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"SUMIF($L$73:$L$82,$L84,Q$73:Q$82)","v":0},0,0,0,0]
[null,null,null,null,"Third party revenue - WWN - price control","sum",0,0,0,0,null,"WWN","£m",null,null,null,0,0,0,0,0]
[null,null,null,null,"Third party revenue - BR - price control","sum",0,0,0,0,null,"BR","£m",null,null,null,0,0,0,0,0]
[null,null,null,null,"Third party revenue - additional control 1 - price control","sum",0,0,0,0,null,"AC1","£m",null,null,null,0,0,0,0,0]
[null,null,null,null,"Third party revenue - additional control 2 - price control","sum",0,0,0,0,null,"AC2","£m",null,null,null,0,0,0,0,0]
[null,null,null,null,"Third party revenue - total - price control","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q83:Q88)","v":0},{"$f":"SUM(R83:R88)","v":0},0,0,0]
[]
[null,null,null,null,{"$f":"E33","v":"Bulk supplies revenue - WR"},"RR9_034WR_PR24","RR9_038WR_PR24","RR9_035WR_PR24",0,0,null,{"$f":"L33","v":"WR"},"£m"]
[null,null,null,null,"Bulk supplies revenue - WN","RR9_034WN_PR24","RR9_038WN_PR24","RR9_035WN_PR24",0,0,null,"WN","£m"]
[null,null,null,null,"Bulk supplies revenue - WWN","RR9_034WWN_PR24","RR9_038WWN_PR24","RR9_035WWN_PR24",0,0,null,"WWN","£m"]
[null,null,null,null,"Bulk supplies revenue - BR","RR9_034BR_PR24","RR9_038BR_PR24","RR9_035BR_PR24",0,0,null,"BR","£m"]
[null,null,null,null,"Bulk supplies revenue - additional control 1","RR9_034ADDN1_PR24","RR9_038ADDN1_PR24","RR9_035ADDN1_PR24",0,0,null,"AC1","£m"]
[null,null,null,null,"Bulk supplies revenue - additional control 2","RR9_034ADDN2_PR24","RR9_038ADDN2_PR24","RR9_035ADDN2_PR24",0,0,null,"AC2","£m"]
[null,null,null,null,"Bulk supplies revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q91:Q96)","v":0},{"$f":"SUM(R91:R96)","v":0},0,0,0]
[null,null,null,null,"Other third party revenue - WR - non-price control","RR9_033WR_PR24",0,0,0,0,null,"WR","£m"]
[null,null,null,null,"Other third party revenue - WN - non-price control","RR9_033WN_PR24",0,0,0,0,null,"WN","£m"]
[null,null,null,null,"Other third party revenue - WWN - non-price control","RR9_033WWN_PR24",0,0,0,0,null,"WWN","£m"]
[null,null,null,null,{"$f":"E43","v":"Other third party revenue - BR - non-price control"},"RR9_033BR_PR24",0,0,0,0,null,"BR","£m"]
[null,null,null,null,"Other third party revenue - additional control 1 - non-price control","RR9_033ADDN1_PR24",0,0,0,0,null,"AC1","£m"]
[null,null,null,null,"Other third party revenue - additional control 2 - non-price control","RR9_033ADDN2_PR24",0,0,0,0,null,"AC2","£m"]
[null,null,null,null,"Other third party revenue - total - non-price control","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q98:Q103)","v":0},{"$f":"SUM(R98:R103)","v":0},0,0,0]
[null,null,null,null,"Third party revenue - WR - non-price control","sum",0,0,0,0,null,"WR","£m",null,null,null,{"$f":"SUMIF($L$91:$L$104,$L105,Q$91:Q$104)","v":0},{"$f":"SUMIF($L$91:$L$104,$L105,R$91:R$104)","v":0},0,0,0]
[null,null,null,null,"Third party revenue - WN - non-price control","sum",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"SUMIF($L$91:$L$104,$L106,Q$91:Q$104)","v":0},0,0,0,0]
[null,null,null,null,"Third party revenue - WWN - non-price control","sum",0,0,0,0,null,"WWN","£m",null,null,null,0,0,0,0,0]
[null,null,null,null,"Third party revenue - BR - non-price control","sum",0,0,0,0,null,"BR","£m",null,null,null,0,0,0,0,0]
[null,null,null,null,"Third party revenue - additional control 1 - non-price control","sum",0,0,0,0,null,"AC1","£m",null,null,null,0,0,0,0,0]
[null,null,null,null,"Third party revenue - additional control 2 - non-price control","sum",0,0,0,0,null,"AC2","£m",null,null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"E53","v":"Third party revenue - total - non-price control"},"sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q105:Q110)","v":0},{"$f":"SUM(R105:R110)","v":0},0,0,0]
[]
[null,null,null,null,{"$f":"E55","v":"Third party revenue - WR"},"sum",0,0,0,0,null,{"$f":"L55","v":"WR"},"£m",null,null,null,{"$f":"Q83+Q105","v":0},{"$f":"R83+R105","v":0},0,0,0]
[null,null,null,null,"Third party revenue - WN","sum",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"Q84+Q106","v":0},0,0,0,0]
[null,null,null,null,"Third party revenue - WWN ","sum",0,0,0,0,null,"WWN","£m",null,null,null,{"$f":"Q85+Q107","v":0},0,0,0,0]
[null,null,null,null,"Third party revenue - BR","sum",0,0,0,0,null,"BR","£m",null,null,null,{"$f":"Q86+Q108","v":0},0,0,0,0]
[null,null,null,null,"Third party revenue - additional control 1","sum",0,0,0,0,null,"AC1","£m",null,null,null,{"$f":"Q87+Q109","v":0},0,0,0,0]
[null,null,null,null,"Third party revenue - additional control 2","sum",0,0,0,0,null,"AC2","£m",null,null,null,{"$f":"Q88+Q110","v":0},0,0,0,0]
[null,null,null,null,"Third party revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q113:Q118)","v":0},{"$f":"SUM(R113:R118)","v":0},{"$f":"SUM(S113:S118)","v":0},{"$f":"SUM(T113:T118)","v":0},{"$f":"SUM(U113:U118)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$2","v":"00:00:00"},"00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31"]
[null,null,null,{"$f":"D9","v":"Third party services revenue"}]
[null,null,null,null,"Data post override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"E15","v":"Non-potable supplies revenue - WR"},"RR9_039WR_PR24",0,0,0,0,null,{"$f":"L15","v":"WR"},"£m",null,null,null,{"$f":"IF(ISBLANK(Q73),Q15,Q73)","v":0},{"$f":"IF(ISBLANK(R73),R15,R73)","v":0},0,0,0,null,{"$f":"SUM(Q129:U129)","v":0},{"$f":"AVERAGE(Q129:U129)","v":0}]
[null,null,null,null,"Non-potable supplies revenue - WN","RR9_039WN_PR24",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"IF(ISBLANK(Q74),Q16,Q74)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Non-potable supplies revenue - additional control 1","RR9_039ADDN1_PR24",0,0,0,0,null,"AC1","£m",null,null,null,{"$f":"IF(ISBLANK(Q75),Q17,Q75)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Non-potable supplies revenue - additional control 2","RR9_039ADDN2_PR24",0,0,0,0,null,"AC2","£m",null,null,null,{"$f":"IF(ISBLANK(Q76),Q18,Q76)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Non-potable supplies revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q129:Q132)","v":0},{"$f":"SUM(R129:R132)","v":0},0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works - WR","RR9_036WR_PR24",0,0,0,0,null,"WR","£m",null,null,null,{"$f":"IF(ISBLANK(Q78),Q20,Q78)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works - WN","RR9_036WN_PR24",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"IF(ISBLANK(Q79),Q21,Q79)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works - WWN","RR9_036WWN_PR24",0,0,0,0,null,"WWN","£m",null,null,null,{"$f":"IF(ISBLANK(Q80),Q22,Q80)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works - BR","RR9_036BR_PR24",0,0,0,0,null,"BR","£m",null,null,null,{"$f":"IF(ISBLANK(Q81),Q23,Q81)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q134:Q137)","v":0},{"$f":"SUM(R134:R137)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"E25","v":"Third party revenue - WR - price control"},"sum",0,0,0,0,null,"WR","£m",null,null,null,{"$f":"Q129+Q134","v":0},{"$f":"R129+R134","v":0},0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - WN - price control","sum",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"Q130+Q135","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - WWN - price control","sum",0,0,0,0,null,"WWN","£m",null,null,null,{"$f":"Q136","v":0},{"$f":"R136","v":0},0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - BR - price control","sum",0,0,0,0,null,"BR","£m",null,null,null,{"$f":"Q137","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - additional control 1 - price control","sum",0,0,0,0,null,"AC1","£m",null,null,null,{"$f":"Q131","v":0},{"$f":"R131","v":0},0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - additional control 2 - price control","sum",0,0,0,0,null,"AC2","£m",null,null,null,{"$f":"Q132","v":0},{"$f":"R132","v":0},0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - total - price control","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q139:Q144)","v":0},{"$f":"SUM(R139:R144)","v":0},0,0,0,null,0,0]
[]
[null,null,null,null,{"$f":"E33","v":"Bulk supplies revenue - WR"},"RR9_034WR_PR24","RR9_038WR_PR24","RR9_035WR_PR24",0,0,null,{"$f":"L33","v":"WR"},"£m",null,null,null,{"$f":"IF(ISBLANK(Q91),Q33,Q91)","v":0},0,0,0,0,null,{"$f":"SUM(Q147:U147)","v":0},{"$f":"AVERAGE(Q147:U147)","v":0}]
[null,null,null,null,"Bulk supplies revenue - WN","RR9_034WN_PR24","RR9_038WN_PR24","RR9_035WN_PR24",0,0,null,"WN","£m",null,null,null,{"$f":"IF(ISBLANK(Q92),Q34,Q92)","v":1.0629999999999999},1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,null,5.3149999999999995,1.0629999999999999]
[null,null,null,null,"Bulk supplies revenue - WWN","RR9_034WWN_PR24","RR9_038WWN_PR24","RR9_035WWN_PR24",0,0,null,"WWN","£m",null,null,null,{"$f":"IF(ISBLANK(Q93),Q35,Q93)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies revenue - BR","RR9_034BR_PR24","RR9_038BR_PR24","RR9_035BR_PR24",0,0,null,{"$f":"L36","v":"BR"},"£m",null,null,null,{"$f":"IF(ISBLANK(Q94),Q36,Q94)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies revenue - additional control 1","RR9_034ADDN1_PR24","RR9_038ADDN1_PR24","RR9_035ADDN1_PR24",0,0,null,"AC1","£m",null,null,null,{"$f":"IF(ISBLANK(Q95),Q37,Q95)","v":18.382000000000001},19.510999999999999,20.175000000000001,20.465,20.294,null,98.826999999999998,19.7654]
[null,null,null,null,"Bulk supplies revenue - additional control 2","RR9_034ADDN2_PR24","RR9_038ADDN2_PR24","RR9_035ADDN2_PR24",0,0,null,"AC2","£m",null,null,null,{"$f":"IF(ISBLANK(Q96),Q38,Q96)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q147:Q152)","v":19.445},{"$f":"SUM(R147:R152)","v":20.573999999999998},21.238,21.527999999999999,21.356999999999999,null,104.142,20.828399999999998]
[null,null,null,null,"Other third party revenue - WR - non-price control","RR9_033WR_PR24",0,0,0,0,null,"WR","£m",null,null,null,{"$f":"IF(ISBLANK(Q98),Q40,Q98)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue - WN - non-price control","RR9_033WN_PR24",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"IF(ISBLANK(Q99),Q41,Q99)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue - WWN - non-price control","RR9_033WWN_PR24",0,0,0,0,null,"WWN","£m",null,null,null,{"$f":"IF(ISBLANK(Q100),Q42,Q100)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"E43","v":"Other third party revenue - BR - non-price control"},"RR9_033BR_PR24",0,0,0,0,null,"BR","£m",null,null,null,{"$f":"IF(ISBLANK(Q101),Q43,Q101)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue - additional control 1 - non-price control","RR9_033ADDN1_PR24",0,0,0,0,null,"AC1","£m",null,null,null,{"$f":"IF(ISBLANK(Q102),Q44,Q102)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue - additional control 2 - non-price control","RR9_033ADDN2_PR24",0,0,0,0,null,"AC2","£m",null,null,null,{"$f":"IF(ISBLANK(Q103),Q45,Q103)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue - total - non-price control","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q154:Q159)","v":0},{"$f":"SUM(R154:R159)","v":0},0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - WR - non-price control","sum",0,0,0,0,null,"WR","£m",null,null,null,{"$f":"Q147+Q154","v":0},{"$f":"R147+R154","v":0},0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - WN - non-price control","sum",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"Q148+Q155","v":1.0629999999999999},1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,null,5.3149999999999995,1.0629999999999999]
[null,null,null,null,"Third party revenue - WWN - non-price control","sum",0,0,0,0,null,"WWN","£m",null,null,null,{"$f":"Q149+Q156","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - BR - non-price control","sum",0,0,0,0,null,"BR","£m",null,null,null,{"$f":"Q150+Q157","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - additional control 1 - non-price control","sum",0,0,0,0,null,"AC1","£m",null,null,null,{"$f":"Q151+Q158","v":18.382000000000001},19.510999999999999,20.175000000000001,20.465,20.294,null,98.826999999999998,19.7654]
[null,null,null,null,"Third party revenue - additional control 2 - non-price control","sum",0,0,0,0,null,"AC2","£m",null,null,null,{"$f":"Q152+Q159","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"E53","v":"Third party revenue - total - non-price control"},"sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q161:Q166)","v":19.445},{"$f":"SUM(R161:R166)","v":20.573999999999998},21.238,21.527999999999999,21.356999999999999,null,104.142,20.828399999999998]
[]
[null,null,null,null,{"$f":"E55","v":"Third party revenue - WR"},"sum",0,0,0,0,null,{"$f":"L55","v":"WR"},"£m",null,null,null,{"$f":"Q139+Q161","v":0},{"$f":"R139+R161","v":0},0,0,0,null,{"$f":"SUM(Q169:U169)","v":0},{"$f":"AVERAGE(Q169:U169)","v":0}]
[null,null,null,null,"Third party revenue - WN","sum",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"Q140+Q162","v":1.0629999999999999},1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,null,5.3149999999999995,1.0629999999999999]
[null,null,null,null,"Third party revenue - WWN ","sum",0,0,0,0,null,{"$f":"L57","v":"WWN"},"£m",null,null,null,{"$f":"Q141+Q163","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - BR","sum",0,0,0,0,null,"BR","£m",null,null,null,{"$f":"Q142+Q164","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - additional control 1","sum",0,0,0,0,null,"AC1","£m",null,null,null,{"$f":"Q143+Q165","v":18.382000000000001},19.510999999999999,20.175000000000001,20.465,20.294,null,98.826999999999998,19.7654]
[null,null,null,null,"Third party revenue - additional control 2","sum",0,0,0,0,null,"AC2","£m",null,null,null,{"$f":"Q144+Q166","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - total","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q169:Q174)","v":19.445},{"$f":"SUM(R169:R174)","v":20.573999999999998},{"$f":"SUM(S169:S174)","v":21.238},{"$f":"SUM(T169:T174)","v":21.527999999999999},{"$f":"SUM(U169:U174)","v":21.356999999999999},null,104.142,20.828399999999998]

{"sheet":"DSR","index":11,"n_rows":117,"n_cols":24,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":{"$error":"#VALUE!"}},{"$f":"N46","v":0}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},"Data code","Data code","Data code","Data code","Data code","No.","Category","Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12},null,"Total ","Average"]
[]
[null,null,null,null,{"$f":"InpC!E46","v":"Developer services revenues"},{"$f":"INDEX(InpC!$G$46:$G$50,MATCH(E6,InpC!E46:E50,0))","v":"DSR"},{"$f":"INDEX(InpC!$F$46:$F$50,MATCH(DSR!F6,InpC!$G$46:$G$50,0))","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31"]
[null,null,null,{"$f":"E6","v":"Developer services revenues"}]
[null,null,null,null,"Data before override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"Connection charges revenue - WN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"DS1W_001TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"G6","v":1},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"WNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F15,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F15,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F15,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F15,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F15,Inp_PR24!L$5:L$177)","v":0},null,{"$f":"SUM(Q15:U15)","v":0},{"$f":"AVERAGE(Q15:U15)","v":0}]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"Connection charges revenue - WN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"DS1E_011TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"K15+1","v":2},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"WNNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F16,Inp_PR24!H$5:H$177)","v":0.90700000000000003},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F16,Inp_PR24!I$5:I$177)","v":1.036},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F16,Inp_PR24!J$5:J$177)","v":1.0549999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F16,Inp_PR24!K$5:K$177)","v":1.008},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F16,Inp_PR24!L$5:L$177)","v":0.97499999999999998},null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"Connection charges revenue - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"K16+1","v":3},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"WN"},"£m",null,null,null,{"$f":"SUM(Q15:Q16)","v":0.90700000000000003},{"$f":"SUM(R15:R16)","v":1.036},1.0549999999999999,1.008,0.97499999999999998,null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"Infrastructure charge receipts - WN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"DS1E_004TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"DS1W_006TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},4,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"WNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F18,Inp_PR24!H$5:H$177)","v":0.69199999999999995},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F18,Inp_PR24!I$5:I$177)","v":0.74199999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F18,Inp_PR24!J$5:J$177)","v":0.76},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F18,Inp_PR24!K$5:K$177)","v":0.73699999999999999},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F18,Inp_PR24!L$5:L$177)","v":0.74099999999999999},null,3.6720000000000002,0.73440000000000005]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"Infrastructure charge receipts - WWN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"DS1E_018TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"DS1W_017TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},5,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"WWNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F19,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F19,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F19,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F19,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F19,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"Infrastructure charge receipts - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},6,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"BOTH"},"£m",null,null,null,{"$f":"SUM(Q18:Q19)","v":0.69199999999999995},{"$f":"SUM(R18:R19)","v":0.74199999999999999},0.76,0.73699999999999999,0.74099999999999999,null,3.6720000000000002,0.73440000000000005]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"Requistioned mains - WN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"DS1W_002TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},7,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"WNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F21,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F21,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F21,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F21,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F21,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"Requistioned mains - WN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"DS1E_012TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},8,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"WNNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F22,Inp_PR24!H$5:H$177)","v":0.38700000000000001},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F22,Inp_PR24!I$5:I$177)","v":0.47399999999999998},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F22,Inp_PR24!J$5:J$177)","v":0.47699999999999998},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F22,Inp_PR24!K$5:K$177)","v":0.43},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F22,Inp_PR24!L$5:L$177)","v":0.377},null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"Requistioned mains - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},9,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"WN"},"£m",null,null,null,{"$f":"SUM(Q21:Q22)","v":0.38700000000000001},{"$f":"SUM(R21:R22)","v":0.47399999999999998},0.47699999999999998,0.43,0.377,null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"Income offset  - WN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"DS1E_007TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"DS1W_009TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},10,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"WNPC"},"£m",null,null,null,{"$f":"-(SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G24,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H24,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I24,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J24,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F24,Inp_PR24!H$5:H$177))","v":-0.60099999999999998},{"$f":"-(SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G24,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H24,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I24,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J24,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F24,Inp_PR24!I$5:I$177))","v":-0.39400000000000002},{"$f":"-(SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G24,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H24,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I24,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J24,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F24,Inp_PR24!J$5:J$177))","v":-0.28699999999999998},{"$f":"-(SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G24,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H24,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I24,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J24,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F24,Inp_PR24!K$5:K$177))","v":-0.193},{"$f":"-(SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G24,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H24,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I24,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J24,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F24,Inp_PR24!L$5:L$177))","v":-0.107},null,-1.5820000000000001,-0.31640000000000001]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"Income offset  - WWN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"DS1E_021TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"DS1W_020TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},11,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"WWNPC"},"£m",null,null,null,{"$f":"-(SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G25,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H25,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I25,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J25,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F25,Inp_PR24!H$5:H$177))","v":0},{"$f":"-(SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G25,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H25,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I25,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J25,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F25,Inp_PR24!I$5:I$177))","v":0},{"$f":"-(SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G25,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H25,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I25,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J25,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F25,Inp_PR24!J$5:J$177))","v":0},{"$f":"-(SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G25,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H25,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I25,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J25,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F25,Inp_PR24!K$5:K$177))","v":0},{"$f":"-(SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G25,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H25,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I25,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J25,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F25,Inp_PR24!L$5:L$177))","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"Income offset  - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},12,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"BOTH"},"£m",null,null,null,{"$f":"SUM(Q24:Q25)","v":-0.60099999999999998},{"$f":"SUM(R24:R25)","v":-0.39400000000000002},-0.28699999999999998,-0.193,-0.107,null,-1.5820000000000001,-0.31640000000000001]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"Environmental incentives  - WN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"DS1E_008TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"DS1W_011TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"DS1W_010TOT_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"DS1E_009TOT_PR24"},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":0},13,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K27,InpC!$F$56:$F$261,0))","v":"WNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F27,Inp_PR24!H$5:H$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$G27,Inp_PR24!H$5:H$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$H27,Inp_PR24!H$5:H$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$I27,Inp_PR24!H$5:H$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$J27,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F27,Inp_PR24!I$5:I$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$G27,Inp_PR24!I$5:I$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$H27,Inp_PR24!I$5:I$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$I27,Inp_PR24!I$5:I$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$J27,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F27,Inp_PR24!J$5:J$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$G27,Inp_PR24!J$5:J$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$H27,Inp_PR24!J$5:J$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$I27,Inp_PR24!J$5:J$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$J27,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F27,Inp_PR24!K$5:K$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$G27,Inp_PR24!K$5:K$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$H27,Inp_PR24!K$5:K$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$I27,Inp_PR24!K$5:K$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$J27,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F27,Inp_PR24!L$5:L$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$G27,Inp_PR24!L$5:L$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$H27,Inp_PR24!L$5:L$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$I27,Inp_PR24!L$5:L$177)+\nSUMIF(Inp_PR24!$E$5:$E$177,DSR!$J27,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"Environmental incentives  - WWN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"DS1E_022TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"DS1W_022TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"DS1W_021TOT_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"DS1E_023TOT_PR24"},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":0},14,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"WWNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G28,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H28,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I28,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J28,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F28,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G28,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H28,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I28,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J28,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F28,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G28,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H28,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I28,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J28,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F28,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G28,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H28,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I28,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J28,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F28,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G28,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H28,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I28,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J28,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F28,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"Environmental incentives  - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},15,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"BOTH"},"£m",null,null,null,{"$f":"SUM(Q27:Q28)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":"Receipts for on-site work  - WWN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":"DS1E_025TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":"DS1W_024TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},16,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":"WWNNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G30,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H30,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I30,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J30,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F30,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G30,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H30,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I30,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J30,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F30,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G30,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H30,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I30,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J30,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F30,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G30,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H30,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I30,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J30,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F30,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G30,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H30,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I30,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J30,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F30,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"Receipts for on-site work  - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":0},17,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"WWN"},"£m",null,null,null,{"$f":"SUM(Q30)","v":0},{"$f":"SUM(R30)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"Other developer services revenue - WN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"DS1E_005TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"DS1W_007TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":0},18,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"WNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G32,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H32,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I32,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J32,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F32,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G32,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H32,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I32,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J32,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F32,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G32,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H32,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I32,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J32,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F32,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G32,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H32,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I32,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J32,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F32,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G32,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H32,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I32,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J32,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F32,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"Other developer services revenue - WN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"DS1E_013TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":0},19,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"WNNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G33,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H33,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I33,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J33,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F33,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G33,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H33,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I33,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J33,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F33,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G33,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H33,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I33,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J33,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F33,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G33,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H33,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I33,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J33,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F33,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G33,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H33,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I33,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J33,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F33,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"Other developer services revenue - WWN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"DS1E_019TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"DS1W_018TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":0},20,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"WWNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F34,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F34,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F34,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F34,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F34,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"Other developer services revenue - WWN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"DS1E_027TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"DS1W_026TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":0},21,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"WWNNPC"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G35,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H35,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I35,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J35,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F35,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G35,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H35,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I35,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J35,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F35,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G35,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H35,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I35,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J35,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F35,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G35,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H35,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I35,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J35,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F35,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,DSR!$G35,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$H35,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$I35,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$J35,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,DSR!$F35,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"Other developer services revenue - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},22,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"BOTH"},"£m",null,null,null,{"$f":"SUM(Q32:Q35)","v":0},{"$f":"SUM(R32:R35)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"Developer services revenue - WN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":0},23,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"WNPC"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L$36,$L37,Q$15:Q$36)","v":9.099999999999997E-2},{"$f":"SUMIF($L$15:$L$36,$L37,R$15:R$36)","v":0.34799999999999998},0.47300000000000003,0.54400000000000004,0.63400000000000001,null,2.09,0.41799999999999998]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"Developer services revenue - WN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":0},24,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"WNNPC"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L$36,$L38,Q$15:Q$36)","v":1.294},1.51,1.532,1.4379999999999999,1.3519999999999999,null,7.1259999999999994,1.4251999999999998]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":"Developer services revenue - WWN - price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"K38+1","v":25},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":"WWNPC"},"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":"Developer services revenue - WWN - non-price control"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"K39+1","v":26},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":"WWNNPC"},"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":"Developer services revenue - total"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},27,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":"BOTH"},"£m",null,null,null,{"$f":"SUM(Q37:Q40)","v":1.385},{"$f":"SUM(R37:R40)","v":1.8580000000000001},2.0049999999999999,1.982,1.9859999999999998,null,9.2160000000000011,1.8432000000000002]
[]
[null,null,null,null,"Total for error check - Income offset POS","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q41-Q26-Q26","v":2.5869999999999997},{"$f":"R41-R26-R26","v":2.6460000000000004},2.5789999999999997,2.3679999999999999,2.2000000000000002]
[]
[null,null,null,null,{"$f":"INDEX(Inp_PR24!$B$200:$B$406,MATCH(DSR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":"DSR - Total from all input match codes"},null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"INDEX(Inp_PR24!H$200:H$406,MATCH(DSR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":2.5869999999999997},{"$f":"INDEX(Inp_PR24!I$200:I$406,MATCH(DSR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":2.6459999999999999},{"$f":"INDEX(Inp_PR24!J$200:J$406,MATCH(DSR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":2.5789999999999997},{"$f":"INDEX(Inp_PR24!K$200:K$406,MATCH(DSR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":2.3680000000000003},{"$f":"INDEX(Inp_PR24!L$200:L$406,MATCH(DSR!$F$6,Inp_PR24!$C$200:$C$406,0))","v":2.2000000000000002}]
[null,null,null,null,"Error check",null,null,null,null,null,null,null,null,{"$f":"SUM(Q46:U46)","v":0},null,null,{"$f":"IF(ABS(Q43-Q45)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R43-R45)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S43-S45)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T43-T45)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U43-U45)>CHK_TOL,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31"]
[null,null,null,{"$f":"D9","v":"Developer services revenues"}]
[null,null,null,null,"Data before override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"E15","v":"Connection charges revenue - WN - price control"},"DS1W_001TOT_PR24",0,0,0,0,null,{"$f":"L15","v":"WNPC"},"£m"]
[null,null,null,null,"Connection charges revenue - WN - non-price control","DS1E_011TOT_PR24",0,0,0,0,null,"WNNPC","£m"]
[null,null,null,null,"Connection charges revenue - total","sum",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"SUM(Q55:Q56)","v":0},{"$f":"SUM(R55:R56)","v":0},0,0,0]
[null,null,null,null,"Infrastructure charge receipts - WN - price control","DS1E_004TOT_PR24","DS1W_006TOT_PR24",0,0,0,null,"WNPC","£m"]
[null,null,null,null,"Infrastructure charge receipts - WWN - price control","DS1E_018TOT_PR24","DS1W_017TOT_PR24",0,0,0,null,"WWNPC","£m"]
[null,null,null,null,"Infrastructure charge receipts - total","sum",0,0,0,0,null,"BOTH","£m",null,null,null,{"$f":"SUM(Q58:Q59)","v":0},0,0,0,0]
[null,null,null,null,"Requistioned mains - WN - price control","DS1W_002TOT_PR24",0,0,0,0,null,"WNPC","£m"]
[null,null,null,null,"Requistioned mains - WN - non-price control","DS1E_012TOT_PR24",0,0,0,0,null,"WNNPC","£m"]
[null,null,null,null,"Requistioned mains - total","sum",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"SUM(Q61:Q62)","v":0},0,0,0,0]
[null,null,null,null,"Income offset  - WN - price control","DS1E_007TOT_PR24","DS1W_009TOT_PR24",0,0,0,null,"WNPC","£m"]
[null,null,null,null,"Income offset  - WWN - price control","DS1E_021TOT_PR24","DS1W_020TOT_PR24",0,0,0,null,"WWNPC","£m"]
[null,null,null,null,"Income offset  - total","sum",0,0,0,0,null,"BOTH","£m",null,null,null,{"$f":"SUM(Q64:Q65)","v":0},0,0,0,0]
[null,null,null,null,{"$f":"E27","v":"Environmental incentives  - WN - price control"},"DS1E_008TOT_PR24",{"$f":"G28","v":"DS1W_022TOT_PR24"},{"$f":"H27","v":"DS1W_010TOT_PR24"},"DS1E_009TOT_PR24",0,null,"WNPC","£m"]
[null,null,null,null,"Environmental incentives  - WWN - price control","DS1E_022TOT_PR24",0,"DS1W_021TOT_PR24","DS1E_023TOT_PR24",0,null,"WWNPC","£m"]
[null,null,null,null,"Environmental incentives  - total","sum","DS1W_024TOT_PR24",0,0,0,null,"BOTH","£m",null,null,null,{"$f":"SUM(Q67:Q68)","v":0},0,0,0,0]
[null,null,null,null,"Receipts for on-site work  - WWN - non-price control","DS1E_025TOT_PR24",0,0,0,0,null,"WWNNPC","£m"]
[null,null,null,null,"Receipts for on-site work  - total","sum","DS1W_007TOT_PR24",0,0,0,null,"WWN","£m",null,null,null,{"$f":"SUM(Q70)","v":0},{"$f":"SUM(R70)","v":0},0,0,0]
[null,null,null,null,"Other developer services revenue - WN - price control","DS1E_005TOT_PR24",0,0,0,0,null,"WNPC","£m"]
[null,null,null,null,"Other developer services revenue - WN - non-price control","DS1E_013TOT_PR24","DS1W_018TOT_PR24",0,0,0,null,"WNNPC","£m"]
[null,null,null,null,"Other developer services revenue - WWN - price control","DS1E_019TOT_PR24","DS1W_026TOT_PR24",0,0,0,null,"WWNPC","£m"]
[null,null,null,null,"Other developer services revenue - WWN - non-price control","DS1E_027TOT_PR24",0,0,0,0,null,"WWNNPC","£m"]
[null,null,null,null,"Other developer services revenue - total","sum",0,0,0,0,null,"BOTH","£m",null,null,null,{"$f":"SUM(Q72:Q75)","v":0},{"$f":"SUM(R72:R75)","v":0},{"$f":"SUM(S72:S75)","v":0},{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0}]
[null,null,null,null,"Developer services revenue - WN - price control","sum",0,0,0,0,null,"WNPC","£m",null,null,null,{"$f":"SUMIF($L$55:$L$76,$L77,Q$55:Q$76)","v":0},{"$f":"SUMIF($L$55:$L$76,$L77,R$55:R$76)","v":0},0,0,0]
[null,null,null,null,"Developer services revenue - WN - non-price control","sum",0,0,0,0,null,"WNNPC","£m",null,null,null,{"$f":"SUMIF($L$55:$L$76,$L78,Q$55:Q$76)","v":0},0,0,0,0]
[null,null,null,null,"Developer services revenue - WWN - price control","sum",0,0,0,0,null,"WWNPC","£m",null,null,null,0,0,0,0,0]
[null,null,null,null,"Developer services revenue - WWN - non-price control","sum",0,0,0,0,null,"WWNNPC","£m",null,null,null,0,0,0,0,0]
[null,null,null,null,"Developer services revenue - total","sum",0,0,0,0,null,"BOTH","£m",null,null,null,{"$f":"SUM(Q77:Q80)","v":0},{"$f":"SUM(R77:R80)","v":0},{"$f":"SUM(S77:S80)","v":0},{"$f":"SUM(T77:T80)","v":0},{"$f":"SUM(U77:U80)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31"]
[null,null,null,{"$f":"D9","v":"Developer services revenues"}]
[null,null,null,null,"Data post override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"E15","v":"Connection charges revenue - WN - price control"},"DS1W_001TOT_PR24",0,0,0,0,null,{"$f":"L15","v":"WNPC"},"£m",null,null,null,{"$f":"IF(ISBLANK(Q55),Q15,Q55)","v":0},0,0,0,0,null,{"$f":"SUM(Q91:U91)","v":0},{"$f":"AVERAGE(Q91:U91)","v":0}]
[null,null,null,null,"Connection charges revenue - WN - non-price control","DS1E_011TOT_PR24",0,0,0,0,null,"WNNPC","£m",null,null,null,0.90700000000000003,1.036,1.0549999999999999,1.008,0.97499999999999998,null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,"Connection charges revenue - total","sum",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"SUM(Q91:Q92)","v":0.90700000000000003},{"$f":"SUM(R91:R92)","v":1.036},1.0549999999999999,1.008,0.97499999999999998,null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,"Infrastructure charge receipts - WN - price control","DS1E_004TOT_PR24","DS1W_006TOT_PR24",0,0,0,null,"WNPC","£m",null,null,null,{"$f":"IF(ISBLANK(Q58),Q18,Q58)","v":0.69199999999999995},0.74199999999999999,0.76,0.73699999999999999,0.74099999999999999,null,3.6720000000000002,0.73440000000000005]
[null,null,null,null,"Infrastructure charge receipts - WWN - price control","DS1E_018TOT_PR24","DS1W_017TOT_PR24",0,0,0,null,"WWNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Infrastructure charge receipts - total","sum",0,0,0,0,null,"BOTH","£m",null,null,null,{"$f":"SUM(Q94:Q95)","v":0.69199999999999995},0.74199999999999999,0.76,0.73699999999999999,0.74099999999999999,null,3.6720000000000002,0.73440000000000005]
[null,null,null,null,"Requistioned mains - WN - price control","DS1W_002TOT_PR24",0,0,0,0,null,"WNPC","£m",null,null,null,{"$f":"IF(ISBLANK(Q61),Q21,Q61)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Requistioned mains - WN - non-price control","DS1E_012TOT_PR24",0,0,0,0,null,"WNNPC","£m",null,null,null,0.38700000000000001,0.47399999999999998,0.47699999999999998,0.43,0.377,null,2.145,0.42899999999999999]
[null,null,null,null,"Requistioned mains - total","sum",0,0,0,0,null,"WN","£m",null,null,null,{"$f":"SUM(Q97:Q98)","v":0.38700000000000001},0.47399999999999998,0.47699999999999998,0.43,0.377,null,2.145,0.42899999999999999]
[null,null,null,null,"Income offset  - WN - price control","DS1E_007TOT_PR24","DS1W_009TOT_PR24",0,0,0,null,"WNPC","£m",null,null,null,{"$f":"IF(ISBLANK(Q64),Q24,Q64)","v":-0.60099999999999998},-0.39400000000000002,-0.28699999999999998,-0.193,-0.107,null,-1.5820000000000001,-0.31640000000000001]
[null,null,null,null,"Income offset  - WWN - price control","DS1E_021TOT_PR24","DS1W_020TOT_PR24",0,0,0,null,"WWNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Income offset  - total","sum",0,0,0,0,null,"BOTH","£m",null,null,null,{"$f":"SUM(Q100:Q101)","v":-0.60099999999999998},-0.39400000000000002,-0.28699999999999998,-0.193,-0.107,null,-1.5820000000000001,-0.31640000000000001]
[null,null,null,null,{"$f":"E27","v":"Environmental incentives  - WN - price control"},"DS1E_008TOT_PR24",{"$f":"G28","v":"DS1W_022TOT_PR24"},{"$f":"H27","v":"DS1W_010TOT_PR24"},"DS1E_009TOT_PR24",0,null,"WNPC","£m",null,null,null,{"$f":"IF(ISBLANK(Q67),Q27,Q67)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Environmental incentives  - WWN - price control","DS1E_022TOT_PR24",0,"DS1W_021TOT_PR24","DS1E_023TOT_PR24",0,null,"WWNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Environmental incentives  - total","sum","DS1W_024TOT_PR24",0,0,0,null,"BOTH","£m",null,null,null,{"$f":"SUM(Q103:Q104)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Receipts for on-site work  - WWN - non-price control","DS1E_025TOT_PR24",0,0,0,0,null,"WWNNPC","£m",null,null,null,{"$f":"IF(ISBLANK(Q70),Q30,Q70)","v":0},{"$f":"IF(ISBLANK(R70),R30,R70)","v":0},{"$f":"IF(ISBLANK(S70),S30,S70)","v":0},{"$f":"IF(ISBLANK(T70),T30,T70)","v":0},{"$f":"IF(ISBLANK(U70),U30,U70)","v":0},null,0,0]
[null,null,null,null,"Receipts for on-site work  - total","sum","DS1W_007TOT_PR24",0,0,0,null,"WWN","£m",null,null,null,{"$f":"SUM(Q106)","v":0},{"$f":"SUM(R106)","v":0},0,0,0,null,0,0]
[null,null,null,null,"Other developer services revenue - WN - price control","DS1E_005TOT_PR24",0,0,0,0,null,"WNPC","£m",null,null,null,{"$f":"IF(ISBLANK(Q72),Q32,Q72)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other developer services revenue - WN - non-price control","DS1E_013TOT_PR24","DS1W_018TOT_PR24",0,0,0,null,"WNNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Other developer services revenue - WWN - price control","DS1E_019TOT_PR24","DS1W_026TOT_PR24",0,0,0,null,"WWNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Other developer services revenue - WWN - non-price control","DS1E_027TOT_PR24",0,0,0,0,null,"WWNNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Other developer services revenue - total","sum",0,0,0,0,null,"BOTH","£m",null,null,null,{"$f":"SUM(Q108:Q111)","v":0},{"$f":"SUM(R108:R111)","v":0},{"$f":"SUM(S108:S111)","v":0},{"$f":"SUM(T108:T111)","v":0},{"$f":"SUM(U108:U111)","v":0},null,0,0]
[null,null,null,null,"Developer services revenue - WN - price control","sum",0,0,0,0,null,"WNPC","£m",null,null,null,{"$f":"SUMIF($L$91:$L$112,$L113,Q$91:Q$112)","v":9.099999999999997E-2},{"$f":"SUMIF($L$91:$L$112,$L113,R$91:R$112)","v":0.34799999999999998},0.47300000000000003,0.54400000000000004,0.63400000000000001,null,2.09,0.41799999999999998]
[null,null,null,null,"Developer services revenue - WN - non-price control","sum",0,0,0,0,null,"WNNPC","£m",null,null,null,{"$f":"SUMIF($L$91:$L$112,$L114,Q$91:Q$112)","v":1.294},1.51,1.532,1.4379999999999999,1.3519999999999999,null,7.1259999999999994,1.4251999999999998]
[null,null,null,null,"Developer services revenue - WWN - price control","sum",0,0,0,0,null,"WWNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Developer services revenue - WWN - non-price control","sum",0,0,0,0,null,"WWNNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Developer services revenue - total","sum",0,0,0,0,null,"BOTH","£m",null,null,null,{"$f":"SUM(Q113:Q116)","v":1.385},{"$f":"SUM(R113:R116)","v":1.8580000000000001},{"$f":"SUM(S113:S116)","v":2.0049999999999999},{"$f":"SUM(T113:T116)","v":1.982},{"$f":"SUM(U113:U116)","v":1.9859999999999998},null,9.2160000000000011,1.8432000000000002]

{"sheet":"TPC","index":12,"n_rows":163,"n_cols":27,"rows_kept":163,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":{"$error":"#VALUE!"}},{"$f":"N60","v":0}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},"Data code","Data code","Data code","Data code","Data code","No.","Category","Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12},null,"Total ","Average"]
[]
[null,null,null,null,{"$f":"InpC!E50","v":"Third party costs"},{"$f":"INDEX(InpC!$G$46:$G$50,MATCH(E6,InpC!E46:E50,0))","v":"TPC"},{"$f":"INDEX(InpC!$F$46:$F$50,MATCH(TPC!F6,InpC!$G$46:$G$50,0))","v":153}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,null,null,null,"00:00:00","00:00:00"]
[null,null,null,{"$f":"E6","v":"Third party costs"}]
[null,null,null,null,"Data before override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[null,null,null,null,null,"CW11_016WR_PR24"]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"Non-potable water- WR - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"CW11_016WR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":0},{"$f":"G6","v":153},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K15,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J15,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F15,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J15,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F15,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J15,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F15,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J15,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F15,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J15,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F15,Inp_PR24!L$5:L$177)","v":0},null,{"$f":"SUM(Q15:U15)","v":0},{"$f":"AVERAGE(Q15:U15)","v":0}]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"Non-potable water- WR - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"CW11_001WR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":0},{"$f":"K15+1","v":154},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K16,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J16,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F16,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J16,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F16,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J16,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F16,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J16,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F16,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J16,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F16,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"Non-potable water- WR - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},{"$f":"K16+1","v":155},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K17,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q15:Q16)","v":0},{"$f":"SUM(R15:R16)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"Bulk supplies - WR - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"CW11_027WR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":0},156,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K18,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J18,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F18,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J18,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F18,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J18,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F18,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J18,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F18,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J18,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F18,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"Bulk supplies - WR - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"CW11_012WR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":0},157,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K19,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J19,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F19,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J19,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F19,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J19,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F19,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J19,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F19,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J19,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F19,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"Bulk supplies - WR - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},158,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K20,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q18:Q19)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"Excluded charges - WR - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"CW11_028WR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":0},159,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K21,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J21,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F21,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J21,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F21,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J21,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F21,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J21,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F21,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J21,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F21,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"Excluded charges - WR - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"CW11_013WR_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":0},160,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K22,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J22,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F22,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J22,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F22,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J22,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F22,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J22,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F22,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J22,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F22,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"Excluded charges - WR - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},161,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K23,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q21:Q22)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"Total third party costs - WR - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":0},162,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K24,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L$23,$L24,Q$15:Q$23)","v":0},{"$f":"SUMIF($L$15:$L$23,$L24,R$15:R$23)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"Total third party costs - WR - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":0},163,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K25,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF($L$15:$L$23,$L25,Q$15:Q$23)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"Total third party costs - WR - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},164,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K26,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q24:Q25)","v":0},{"$f":"SUM(R24:R25)","v":0},0,0,0,null,0,0]
[]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"Non-potable water- WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"CW11_016RWD_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"CW11_016TWD_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"CW11_016WT_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":0},{"$f":"K26+1","v":165},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K28,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G28,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H28,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I28,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J28,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F28,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G28,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H28,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I28,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J28,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F28,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G28,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H28,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I28,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J28,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F28,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G28,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H28,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I28,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J28,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F28,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G28,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H28,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I28,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J28,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F28,Inp_PR24!L$5:L$177)","v":0},null,{"$f":"SUM(Q28:U28)","v":0},{"$f":"AVERAGE(Q28:U28)","v":0}]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"Non-potable water- WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"CW11_001RWD_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"CW11_001TWD_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"CW11_001WT_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":0},166,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K29,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G29,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H29,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I29,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J29,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F29,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G29,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H29,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I29,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J29,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F29,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G29,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H29,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I29,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J29,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F29,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G29,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H29,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I29,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J29,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F29,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G29,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H29,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I29,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J29,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F29,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":"Non-potable water- WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},167,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K30,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q28:Q29)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"Rechargeable works - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"CW11_017TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"CW11_021TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"CW11_020TOT_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"CW11_019TOT_PR24"},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"CW11_018TOT_PR24"},168,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K31,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G31,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H31,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I31,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J31,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F31,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G31,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H31,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I31,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J31,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F31,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G31,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H31,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I31,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J31,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F31,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G31,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H31,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I31,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J31,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F31,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G31,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H31,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I31,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J31,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F31,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"Rechargeable works - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"CW11_002TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"CW11_006TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"CW11_005TOT_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"CW11_004TOT_PR24"},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"CW11_003TOT_PR24"},169,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K32,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G32,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H32,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I32,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J32,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F32,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G32,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H32,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I32,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J32,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F32,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G32,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H32,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I32,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J32,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F32,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G32,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H32,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I32,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J32,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F32,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G32,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H32,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I32,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J32,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F32,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"Rechargeable works - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":0},170,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K33,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q31:Q32)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"Bulk supplies - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"CW11_027RWD_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"CW11_027TWD_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"CW11_027WT_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":0},171,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K34,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J34,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F34,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J34,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F34,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J34,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F34,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J34,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F34,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J34,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F34,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"Bulk supplies - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"CW11_012RWD_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"CW11_012TWD_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"CW11_012WT_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":0},172,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K35,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G35,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H35,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I35,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J35,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F35,Inp_PR24!H$5:H$177)","v":0.39300000000000002},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G35,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H35,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I35,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J35,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F35,Inp_PR24!I$5:I$177)","v":0.39300000000000002},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G35,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H35,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I35,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J35,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F35,Inp_PR24!J$5:J$177)","v":0.39300000000000002},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G35,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H35,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I35,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J35,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F35,Inp_PR24!K$5:K$177)","v":0.39300000000000002},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G35,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H35,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I35,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J35,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F35,Inp_PR24!L$5:L$177)","v":0.39300000000000002},null,1.9650000000000001,0.39300000000000002]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"Bulk supplies - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},173,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K36,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q34:Q35)","v":0.39300000000000002},0.39300000000000002,0.39300000000000002,0.39300000000000002,0.39300000000000002,null,1.9650000000000001,0.39300000000000002]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"Excluded charges - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"CW11_028RWD_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"CW11_029TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"CW11_028TWD_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"CW11_028WT_PR24"},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":0},174,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K37,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G37,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H37,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I37,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J37,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F37,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G37,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H37,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I37,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J37,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F37,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G37,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H37,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I37,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J37,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F37,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G37,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H37,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I37,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J37,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F37,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G37,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H37,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I37,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J37,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F37,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"Excluded charges - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"CW11_013RWD_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"CW11_014TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"CW11_013TWD_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":0},175,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K38,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G38,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H38,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I38,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J38,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F38,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G38,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H38,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I38,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J38,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F38,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G38,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H38,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I38,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J38,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F38,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G38,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H38,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I38,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J38,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F38,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G38,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H38,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I38,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J38,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F38,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":"Excluded charges - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},176,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K39,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q37:Q38)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":"Total third party costs - WN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":0},{"$f":"K39+1","v":177},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K40,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF($L$28:$L$39,$L40,Q$28:Q$39)","v":0},{"$f":"SUMIF($L$28:$L$39,$L40,R$28:R$39)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":"Total third party costs - WN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":0},{"$f":"K40+1","v":178},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K41,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF($L$28:$L$39,$L41,Q$28:Q$39)","v":0.39300000000000002},0.39300000000000002,0.39300000000000002,0.39300000000000002,0.39300000000000002,null,1.9650000000000001,0.39300000000000002]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":"Total third party costs - WN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},179,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K42,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q40:Q41)","v":0.39300000000000002},{"$f":"SUM(R40:R41)","v":0.39300000000000002},0.39300000000000002,0.39300000000000002,0.39300000000000002,null,1.9650000000000001,0.39300000000000002]
[]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":"Rechargeable works - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":"CWW11_014TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":"CWW11_016TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":"CWW11_015TOT_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":0},{"$f":"K42+1","v":180},{"$f":"INDEX(InpC!M$56:M$261,MATCH($K44,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G44,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H44,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I44,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J44,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F44,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G44,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H44,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I44,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J44,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F44,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G44,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H44,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I44,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J44,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F44,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G44,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H44,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I44,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J44,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F44,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G44,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H44,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I44,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J44,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F44,Inp_PR24!L$5:L$177)","v":0},null,{"$f":"SUM(Q44:U44)","v":0},0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":"Rechargeable works - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":"CWW11_001TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":"CWW11_003TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":"CWW11_002TOT_PR24"},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":0},181,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K45,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G45,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H45,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I45,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J45,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F45,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G45,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H45,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I45,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J45,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F45,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G45,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H45,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I45,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J45,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F45,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G45,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H45,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I45,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J45,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F45,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G45,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H45,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I45,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J45,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F45,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":"Rechargeable works - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},182,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K46,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q44:Q45)","v":0},{"$f":"SUM(R44:R45)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":"Bulk supplies - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":"CWW11_021TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":0},183,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K47,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G47,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H47,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I47,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J47,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F47,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G47,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H47,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I47,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J47,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F47,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G47,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H47,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I47,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J47,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F47,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G47,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H47,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I47,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J47,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F47,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G47,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H47,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I47,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J47,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F47,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":"Bulk supplies - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":"CWW11_008TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":0},184,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K48,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G48,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H48,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I48,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J48,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F48,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G48,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H48,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I48,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J48,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F48,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G48,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H48,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I48,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J48,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F48,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G48,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H48,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I48,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J48,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F48,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G48,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H48,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I48,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J48,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F48,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":"Bulk supplies - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},185,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K49,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q47:Q48)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":"Excluded charges - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":"CWW11_022TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":"CWW11_023TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":0},186,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K50,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G50,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H50,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I50,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J50,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F50,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G50,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H50,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I50,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J50,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F50,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G50,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H50,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I50,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J50,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F50,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G50,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H50,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I50,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J50,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F50,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G50,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H50,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I50,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J50,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F50,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":"Excluded charges - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":"CWW11_009TOT_PR24"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":"CWW11_010TOT_PR24"},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":0},187,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K51,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G51,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H51,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I51,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J51,Inp_PR24!H$5:H$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F51,Inp_PR24!H$5:H$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G51,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H51,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I51,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J51,Inp_PR24!I$5:I$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F51,Inp_PR24!I$5:I$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G51,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H51,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I51,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J51,Inp_PR24!J$5:J$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F51,Inp_PR24!J$5:J$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G51,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H51,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I51,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J51,Inp_PR24!K$5:K$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F51,Inp_PR24!K$5:K$177)","v":0},{"$f":"SUMIF(Inp_PR24!$E$5:$E$177,TPC!$G51,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$H51,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$I51,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$J51,Inp_PR24!L$5:L$177)+SUMIF(Inp_PR24!$E$5:$E$177,TPC!$F51,Inp_PR24!L$5:L$177)","v":0},null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":"Excluded charges - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},188,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K52,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q50:Q51)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":"Total third party costs - WWN - capex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":0},189,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K53,InpC!$F$56:$F$261,0))","v":"CAPEX"},"£m",null,null,null,{"$f":"SUMIF($L$44:$L$52,$L53,Q$44:Q$52)","v":0},{"$f":"SUMIF($L$44:$L$52,$L53,R$44:R$52)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":"Total third party costs - WWN - opex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":0},190,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K54,InpC!$F$56:$F$261,0))","v":"OPEX"},"£m",null,null,null,{"$f":"SUMIF($L$44:$L$52,$L54,Q$44:Q$52)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"INDEX(InpC!$E$56:$E$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":"Total third party costs - WWN - totex"},{"$f":"INDEX(InpC!H$56:H$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":"sum"},{"$f":"INDEX(InpC!I$56:I$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!J$56:J$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!K$56:K$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},{"$f":"INDEX(InpC!L$56:L$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},191,{"$f":"INDEX(InpC!M$56:M$261,MATCH($K55,InpC!$F$56:$F$261,0))","v":0},"£m",null,null,null,{"$f":"SUM(Q53:Q54)","v":0},{"$f":"SUM(R53:R54)","v":0},{"$f":"SUM(S53:S54)","v":0},{"$f":"SUM(T53:T54)","v":0},{"$f":"SUM(U53:U54)","v":0},null,0,0]
[]
[null,null,null,null,"Total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q26+Q42+Q55","v":0.39300000000000002},{"$f":"R26+R42+R55","v":0.39300000000000002},0.39300000000000002,0.39300000000000002,0.39300000000000002,null,{"$f":"SUM(Q57:U57)","v":1.9650000000000001},0.39300000000000002]
[]
[null,null,null,null,{"$f":"INDEX(Inp_PR24!$B$200:$B$406,MATCH(TPC!$F$6,Inp_PR24!$C$200:$C$406,0))","v":"TPC - Total from all input match codes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inp_PR24!H$200:H$406,MATCH(TPC!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0.39300000000000002},{"$f":"INDEX(Inp_PR24!I$200:I$406,MATCH(TPC!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0.39300000000000002},{"$f":"INDEX(Inp_PR24!J$200:J$406,MATCH(TPC!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0.39300000000000002},{"$f":"INDEX(Inp_PR24!K$200:K$406,MATCH(TPC!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0.39300000000000002},{"$f":"INDEX(Inp_PR24!L$200:L$406,MATCH(TPC!$F$6,Inp_PR24!$C$200:$C$406,0))","v":0.39300000000000002}]
[null,null,null,null,"Error check",null,null,null,null,null,null,null,null,{"$f":"SUM(Q60:U60)","v":0},null,null,{"$f":"IF(ABS(Q57-Q59)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R57-R59)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S57-S59)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T57-T59)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U57-U59)>CHK_TOL,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,null,null,null,"00:00:00","00:00:00"]
[null,null,null,{"$f":"D9","v":"Third party costs"}]
[null,null,null,null,"Data before override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"E15","v":"Non-potable water- WR - capex"},"CW11_016WR_PR24",0,0,0,0,null,{"$f":"L15","v":"CAPEX"},"£m"]
[null,null,null,null,"Non-potable water- WR - opex","CW11_001WR_PR24",0,0,0,0,null,"OPEX","£m"]
[null,null,null,null,"Non-potable water- WR - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q69:Q70)","v":0},{"$f":"SUM(R69:R70)","v":0},0,0,0]
[null,null,null,null,"Bulk supplies - WR - capex","CW11_027WR_PR24",0,0,0,0,null,"CAPEX","£m"]
[null,null,null,null,"Bulk supplies - WR - opex","CW11_012WR_PR24",0,0,0,0,null,"OPEX","£m"]
[null,null,null,null,"Bulk supplies - WR - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q72:Q73)","v":0},0,0,0,0]
[null,null,null,null,"Excluded charges - WR - capex","CW11_028WR_PR24",0,0,0,0,null,"CAPEX","£m"]
[null,null,null,null,"Excluded charges - WR - opex","CW11_013WR_PR24",0,0,0,0,null,"OPEX","£m"]
[null,null,null,null,"Excluded charges - WR - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q75:Q76)","v":0},0,0,0,0]
[null,null,null,null,"Total third party costs - WR - capex","sum",0,0,0,0,null,"CAPEX","£m",null,null,null,{"$f":"SUMIF($L$69:$L$77,$L78,Q$69:Q$77)","v":0},{"$f":"SUMIF($L$69:$L$77,$L78,R$69:R$77)","v":0},0,0,0]
[null,null,null,null,"Total third party costs - WR - opex","sum",0,0,0,0,null,"OPEX","£m",null,null,null,{"$f":"SUMIF($L$69:$L$77,$L79,Q$69:Q$77)","v":0},0,0,0,0]
[null,null,null,null,"Total third party costs - WR - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q78:Q79)","v":0},{"$f":"SUM(R78:R79)","v":0},{"$f":"SUM(S78:S79)","v":0},{"$f":"SUM(T78:T79)","v":0},{"$f":"SUM(U78:U79)","v":0}]
[]
[null,null,null,null,{"$f":"E28","v":"Non-potable water- WN - capex"},"CW11_016RWD_PR24","CW11_016TWD_PR24","CW11_016WT_PR24",0,0,null,{"$f":"L28","v":"CAPEX"},"£m"]
[null,null,null,null,"Non-potable water- WN - opex","CW11_001RWD_PR24","CW11_001TWD_PR24","CW11_001WT_PR24",0,0,null,"OPEX","£m"]
[null,null,null,null,"Non-potable water- WN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q82:Q83)","v":0},0,0,0,0]
[null,null,null,null,"Rechargeable works - WN - capex","CW11_017TOT_PR24","CW11_021TOT_PR24","CW11_020TOT_PR24","CW11_019TOT_PR24","CW11_018TOT_PR24",null,"CAPEX","£m"]
[null,null,null,null,"Rechargeable works - WN - opex","CW11_002TOT_PR24","CW11_006TOT_PR24","CW11_005TOT_PR24","CW11_004TOT_PR24","CW11_003TOT_PR24",null,"OPEX","£m"]
[null,null,null,null,"Rechargeable works - WN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q85:Q86)","v":0},0,0,0,0]
[null,null,null,null,"Bulk supplies - WN - capex","CW11_027RWD_PR24","CW11_027TWD_PR24","CW11_027WT_PR24",0,0,null,"CAPEX","£m"]
[null,null,null,null,"Bulk supplies - WN - opex","CW11_012RWD_PR24","CW11_012TWD_PR24","CW11_012WT_PR24",0,0,null,"OPEX","£m"]
[null,null,null,null,"Bulk supplies - WN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q88:Q89)","v":0},0,0,0,0]
[null,null,null,null,"Excluded charges - WN - capex","CW11_028RWD_PR24","CW11_029TOT_PR24","CW11_028TWD_PR24","CW11_028WT_PR24",0,null,"CAPEX","£m"]
[null,null,null,null,"Excluded charges - WN - opex","CW11_013RWD_PR24","CW11_014TOT_PR24","CW11_013TWD_PR24",0,0,null,"OPEX","£m"]
[null,null,null,null,"Excluded charges - WN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q91:Q92)","v":0},0,0,0,0]
[null,null,null,null,"Total third party costs - WN - capex","sum",0,0,0,0,null,"CAPEX","£m",null,null,null,{"$f":"SUMIF($L$82:$L$93,$L94,Q$82:Q$93)","v":0},{"$f":"SUMIF($L$82:$L$93,$L94,R$82:R$93)","v":0},0,0,0]
[null,null,null,null,"Total third party costs - WN - opex","sum",0,0,0,0,null,"OPEX","£m",null,null,null,{"$f":"SUMIF($L$82:$L$93,$L95,Q$82:Q$93)","v":0},0,0,0,0]
[null,null,null,null,"Total third party costs - WN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q94:Q95)","v":0},{"$f":"SUM(R94:R95)","v":0},{"$f":"SUM(S94:S95)","v":0},{"$f":"SUM(T94:T95)","v":0},{"$f":"SUM(U94:U95)","v":0}]
[]
[null,null,null,null,{"$f":"E44","v":"Rechargeable works - WWN - capex"},"CWW11_014TOT_PR24","CWW11_016TOT_PR24","CWW11_015TOT_PR24",0,0,null,{"$f":"L44","v":"CAPEX"},"£m"]
[null,null,null,null,"Rechargeable works - WWN - opex","CWW11_001TOT_PR24","CWW11_003TOT_PR24","CWW11_002TOT_PR24",0,0,null,"OPEX","£m"]
[null,null,null,null,"Rechargeable works - WWN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUMIF($L$69:$L98,$L100,Q$69:Q98)","v":0},{"$f":"SUMIF($L$69:$L98,$L100,R$69:R98)","v":0},{"$f":"SUMIF($L$69:$L98,$L100,S$69:S98)","v":0},{"$f":"SUMIF($L$69:$L98,$L100,T$69:T98)","v":0},{"$f":"SUMIF($L$69:$L98,$L100,U$69:U98)","v":0}]
[null,null,null,null,"Bulk supplies - WWN - capex","CWW11_021TOT_PR24",0,0,0,0,null,"CAPEX","£m"]
[null,null,null,null,"Bulk supplies - WWN - opex","CWW11_008TOT_PR24",0,0,0,0,null,"OPEX","£m"]
[null,null,null,null,"Bulk supplies - WWN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q101:Q102)","v":0},0,0,0,0]
[null,null,null,null,"Excluded charges - WWN - capex","CWW11_022TOT_PR24","CWW11_023TOT_PR24",0,0,0,null,"CAPEX","£m"]
[null,null,null,null,"Excluded charges - WWN - opex","CWW11_009TOT_PR24","CWW11_010TOT_PR24",0,0,0,null,"OPEX","£m"]
[null,null,null,null,"Excluded charges - WWN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q104:Q105)","v":0},0,0,0,0]
[null,null,null,null,"Total third party costs - WWN - capex","sum",0,0,0,0,null,"CAPEX","£m",null,null,null,{"$f":"SUMIF($L$98:$L$106,$L107,Q$98:Q$106)","v":0},{"$f":"SUMIF($L$98:$L$106,$L107,R$98:R$106)","v":0},0,0,0]
[null,null,null,null,"Total third party costs - WWN - opex","sum",0,0,0,0,null,"OPEX","£m",null,null,null,{"$f":"SUMIF($L$98:$L$106,$L108,Q$98:Q$106)","v":0},0,0,0,0]
[null,null,null,null,"Total third party costs - WWN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q107:Q108)","v":0},{"$f":"SUM(R107:R108)","v":0},{"$f":"SUM(S107:S108)","v":0},{"$f":"SUM(T107:T108)","v":0},{"$f":"SUM(U107:U108)","v":0}]
[]
[null,null,null,null,"Total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q80+Q96+Q109","v":0},{"$f":"R80+R96+R109","v":0},0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$2","v":"00:00:00"},"00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31"]
[null,null,null,{"$f":"D9","v":"Third party costs"}]
[null,null,null,null,"Data post override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"E15","v":"Non-potable water- WR - capex"},"CW11_016WR_PR24",0,0,0,0,null,{"$f":"L15","v":"CAPEX"},"£m",null,null,null,{"$f":"IF(ISBLANK(Q69),Q15,Q69)","v":0},0,0,0,0,null,{"$f":"SUM(Q121:U121)","v":0},{"$f":"AVERAGE(Q121:U121)","v":0}]
[null,null,null,null,"Non-potable water- WR - opex","CW11_001WR_PR24",0,0,0,0,null,"OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Non-potable water- WR - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q121:Q122)","v":0},{"$f":"SUM(R121:R122)","v":0},0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies - WR - capex","CW11_027WR_PR24",0,0,0,0,null,"CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q72),Q18,Q72)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies - WR - opex","CW11_012WR_PR24",0,0,0,0,null,"OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies - WR - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q124:Q125)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Excluded charges - WR - capex","CW11_028WR_PR24",0,0,0,0,null,"CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q75),Q21,Q75)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Excluded charges - WR - opex","CW11_013WR_PR24",0,0,0,0,null,"OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Excluded charges - WR - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q127:Q128)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Total third party costs - WR - capex","sum",0,0,0,0,null,"CAPEX","£m",null,null,null,{"$f":"SUMIF($L$121:$L$129,$L130,Q$121:Q$129)","v":0},{"$f":"SUMIF($L$121:$L$129,$L130,R$121:R$129)","v":0},0,0,0,null,0,0]
[null,null,null,null,"Total third party costs - WR - opex","sum",0,0,0,0,null,"OPEX","£m",null,null,null,{"$f":"SUMIF($L$121:$L$129,$L131,Q$121:Q$129)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Total third party costs - WR - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q130:Q131)","v":0},{"$f":"SUM(R130:R131)","v":0},{"$f":"SUM(S130:S131)","v":0},{"$f":"SUM(T130:T131)","v":0},{"$f":"SUM(U130:U131)","v":0},null,0,0]
[]
[null,null,null,null,{"$f":"E28","v":"Non-potable water- WN - capex"},"CW11_016RWD_PR24","CW11_016TWD_PR24","CW11_016WT_PR24",0,0,null,{"$f":"L28","v":"CAPEX"},"£m",null,null,null,{"$f":"IF(ISBLANK(Q82),Q28,Q82)","v":0},0,0,0,0,null,{"$f":"SUM(Q134:U134)","v":0},{"$f":"AVERAGE(Q134:U134)","v":0}]
[null,null,null,null,"Non-potable water- WN - opex","CW11_001RWD_PR24","CW11_001TWD_PR24","CW11_001WT_PR24",0,0,null,"OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Non-potable water- WN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q134:Q135)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works - WN - capex","CW11_017TOT_PR24","CW11_021TOT_PR24","CW11_020TOT_PR24","CW11_019TOT_PR24","CW11_018TOT_PR24",null,"CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q85),Q31,Q85)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works - WN - opex","CW11_002TOT_PR24","CW11_006TOT_PR24","CW11_005TOT_PR24","CW11_004TOT_PR24","CW11_003TOT_PR24",null,"OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works - WN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q137:Q138)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies - WN - capex","CW11_027RWD_PR24","CW11_027TWD_PR24","CW11_027WT_PR24",0,0,null,"CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q88),Q34,Q88)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies - WN - opex","CW11_012RWD_PR24","CW11_012TWD_PR24","CW11_012WT_PR24",0,0,null,"OPEX","£m",null,null,null,0.39300000000000002,0.39300000000000002,0.39300000000000002,0.39300000000000002,0.39300000000000002,null,1.9650000000000001,0.39300000000000002]
[null,null,null,null,"Bulk supplies - WN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q140:Q141)","v":0.39300000000000002},0.39300000000000002,0.39300000000000002,0.39300000000000002,0.39300000000000002,null,1.9650000000000001,0.39300000000000002]
[null,null,null,null,"Excluded charges - WN - capex","CW11_028RWD_PR24","CW11_029TOT_PR24","CW11_028TWD_PR24","CW11_028WT_PR24",0,null,"CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q91),Q37,Q91)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Excluded charges - WN - opex","CW11_013RWD_PR24","CW11_014TOT_PR24","CW11_013TWD_PR24",0,0,null,"OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Excluded charges - WN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q143:Q144)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Total third party costs - WN - capex","sum",0,0,0,0,null,"CAPEX","£m",null,null,null,{"$f":"SUMIF($L$134:$L$145,$L146,Q$134:Q$145)","v":0},{"$f":"SUMIF($L$134:$L$145,$L146,R$134:R$145)","v":0},0,0,0,null,0,0]
[null,null,null,null,"Total third party costs - WN - opex","sum",0,0,0,0,null,"OPEX","£m",null,null,null,{"$f":"SUMIF($L$134:$L$145,$L147,Q$134:Q$145)","v":0.39300000000000002},0.39300000000000002,0.39300000000000002,0.39300000000000002,0.39300000000000002,null,1.9650000000000001,0.39300000000000002]
[null,null,null,null,"Total third party costs - WN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q146:Q147)","v":0.39300000000000002},{"$f":"SUM(R146:R147)","v":0.39300000000000002},{"$f":"SUM(S146:S147)","v":0.39300000000000002},{"$f":"SUM(T146:T147)","v":0.39300000000000002},{"$f":"SUM(U146:U147)","v":0.39300000000000002},null,1.9650000000000001,0.39300000000000002]
[]
[null,null,null,null,{"$f":"E44","v":"Rechargeable works - WWN - capex"},"CWW11_014TOT_PR24","CWW11_016TOT_PR24","CWW11_015TOT_PR24",0,0,null,{"$f":"L44","v":"CAPEX"},"£m",null,null,null,{"$f":"IF(ISBLANK(Q98),Q44,Q98)","v":0},0,0,0,0,null,{"$f":"SUM(Q150:U150)","v":0},0]
[null,null,null,null,"Rechargeable works - WWN - opex","CWW11_001TOT_PR24","CWW11_003TOT_PR24","CWW11_002TOT_PR24",0,0,null,"OPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q99),Q45,Q99)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works - WWN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q150:Q151)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies - WWN - capex","CWW11_021TOT_PR24",0,0,0,0,null,"CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q101),Q47,Q101)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies - WWN - opex","CWW11_008TOT_PR24",0,0,0,0,null,"OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies - WWN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q153:Q154)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Excluded charges - WWN - capex","CWW11_022TOT_PR24","CWW11_023TOT_PR24",0,0,0,null,"CAPEX","£m",null,null,null,{"$f":"IF(ISBLANK(Q104),Q50,Q104)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Excluded charges - WWN - opex","CWW11_009TOT_PR24","CWW11_010TOT_PR24",0,0,0,null,"OPEX","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Excluded charges - WWN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q156:Q157)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Total third party costs - WWN - capex","sum",0,0,0,0,null,"CAPEX","£m",null,null,null,{"$f":"SUMIF($L$150:$L$158,$L159,Q$150:Q$158)","v":0},{"$f":"SUMIF($L$150:$L$158,$L159,R$150:R$158)","v":0},0,0,0,null,0,0]
[null,null,null,null,"Total third party costs - WWN - opex","sum",0,0,0,0,null,"OPEX","£m",null,null,null,{"$f":"SUMIF($L$150:$L$158,$L160,Q$150:Q$158)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Total third party costs - WWN - totex","sum",0,0,0,0,null,0,"£m",null,null,null,{"$f":"SUM(Q159:Q160)","v":0},{"$f":"SUM(R159:R160)","v":0},{"$f":"SUM(S159:S160)","v":0},{"$f":"SUM(T159:T160)","v":0},{"$f":"SUM(U159:U160)","v":0},null,0,0]
[]
[null,null,null,null,"Total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q132+Q148+Q161","v":0.39300000000000002},{"$f":"R132+R148+R161","v":0.39300000000000002},0.39300000000000002,0.39300000000000002,0.39300000000000002,null,{"$f":"SUM(Q163:U163)","v":1.9650000000000001},0.39300000000000002]

{"sheet":"CAPEX_OPEX_split","index":13,"n_rows":39,"n_cols":24,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":{"$error":"#VALUE!"}},{"$f":"N21+N38","v":0}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},null,null,null,null,null,null,null,"Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12},null,"Total ","Average"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,null,"G&C company view "]
[null,null,null,null,"Water"]
[]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,"Grants and contributions - operating expenditure",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Inp_PR24!H171","v":1.5940000000000001},{"$f":"Inp_PR24!I171","v":1.6120000000000001},{"$f":"Inp_PR24!J171","v":1.631},{"$f":"Inp_PR24!K171","v":1.5840000000000001},{"$f":"Inp_PR24!L171","v":1.5509999999999999},null,{"$f":"SUM(Q14:U14)","v":7.9720000000000013},{"$f":"AVERAGE(Q14:U14)","v":1.5944000000000003}]
[null,null,null,null,"Grants and contributions - capital expenditure",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Inp_PR24!H173","v":0.47799999999999998},{"$f":"Inp_PR24!I173","v":0.82199999999999995},{"$f":"Inp_PR24!J173","v":0.95},{"$f":"Inp_PR24!K173","v":0.97399999999999998},{"$f":"Inp_PR24!L173","v":1.0109999999999999},null,4.2350000000000003,0.84700000000000009]
[null,null,null,null,"Grants and contributions - total",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q14:Q15)","v":2.0720000000000001},{"$f":"SUM(R14:R15)","v":2.4340000000000002},{"$f":"SUM(S14:S15)","v":2.581},{"$f":"SUM(T14:T15)","v":2.5579999999999998},{"$f":"SUM(U14:U15)","v":2.5619999999999998},null,{"$f":"SUM(Q16:U16)","v":12.206999999999999},{"$f":"AVERAGE(Q16:U16)","v":2.4413999999999998}]
[]
[]
[null,null,null,null,"G&C opex - WN",null,null,null,null,null,null,null,"%",null,null,null,{"$f":"Q14/Q$16","v":0.76930501930501927},{"$f":"R14/R$16","v":0.66228430566967955},0.63192561022859361,0.61923377638780308,0.6053864168618267,null,{"$f":"W14/W$16","v":0.65306791185385449},0.65306791185385449]
[null,null,null,null,"G&C capex - WN",null,null,null,null,null,null,null,"%",null,null,null,{"$f":"Q15/Q$16","v":0.23069498069498068},{"$f":"R15/R$16","v":0.33771569433032039},0.36807438977140644,0.38076622361219703,0.3946135831381733,null,{"$f":"W15/W$16","v":0.34693208814614573},0.34693208814614573]
[null,null,null,null,"Total G&C water",null,null,null,null,null,null,null,"%",null,null,null,{"$f":"SUM(Q19:Q20)","v":1},{"$f":"SUM(R19:R20)","v":1},1,1,1,null,1.0000000000000002,1.0000000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q22:U22,W22)","v":0},null,null,{"$f":"IF(ABS(Q21)>1,1,0)","v":0},{"$f":"IF(ABS(R21)>1,1,0)","v":0},0,0,0,null,{"$f":"IF(ABS(W21)>1,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,null,"G&C company view "]
[null,null,null,null,"Wastewater"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,"Grants and contributions - operating expenditure - WWN",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Inp_PR24!H174","v":0},{"$f":"Inp_PR24!I174","v":0},{"$f":"Inp_PR24!J174","v":0},{"$f":"Inp_PR24!K174","v":0},{"$f":"Inp_PR24!L174","v":0},null,{"$f":"SUM(Q31:U31)","v":0},{"$f":"AVERAGE(Q31:U31)","v":0}]
[null,null,null,null,"Grants and contributions - capital expenditure - WWN",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Inp_PR24!H175","v":0},{"$f":"Inp_PR24!I175","v":0},{"$f":"Inp_PR24!J175","v":0},{"$f":"Inp_PR24!K175","v":0},{"$f":"Inp_PR24!L175","v":0},null,0,0]
[null,null,null,null,"Grants and contributions - total",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q31:Q32)","v":0},{"$f":"SUM(R31:R32)","v":0},{"$f":"SUM(S31:S32)","v":0},{"$f":"SUM(T31:T32)","v":0},{"$f":"SUM(U31:U32)","v":0},null,0,0]
[]
[]
[null,null,null,null,"G&C opex - WWN",null,null,null,null,null,null,null,"%",null,null,null,{"$f":"IF(ABS($W31)<0.001,0,Q31/Q$33)","v":0},{"$f":"IF(ABS($W31)<0.001,0,R31/R$33)","v":0},0,0,0,null,{"$f":"IF(ABS($W31)<0.001,0,W31/W$33)","v":0},{"$f":"IF(ABS($W31)<0.001,0,X31/X$33)","v":0}]
[null,null,null,null,"G&C capex - WWN",null,null,null,null,null,null,null,"%",null,null,null,{"$f":"IF(ABS($W32)<0.001,0,Q32/Q$33)","v":0},{"$f":"IF(ABS($W32)<0.001,0,R32/R$33)","v":0},0,0,0,null,{"$f":"IF(ABS($W32)<0.001,0,W32/W$33)","v":0},0]
[null,null,null,null,"Total G&C wastewater",null,null,null,null,null,null,null,"%",null,null,null,{"$f":"SUM(Q36:Q37)","v":0},{"$f":"SUM(R36:R37)","v":0},{"$f":"SUM(S36:S37)","v":0},{"$f":"SUM(T36:T37)","v":0},{"$f":"SUM(U36:U37)","v":0},null,{"$f":"SUM(W36:W37)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q39:U39,W39)","v":0},null,null,{"$f":"IF(ABS(Q38)>1,1,0)","v":0},{"$f":"IF(ABS(R38)>1,1,0)","v":0},{"$f":"IF(ABS(S38)>1,1,0)","v":0},{"$f":"IF(ABS(T38)>1,1,0)","v":0},{"$f":"IF(ABS(U38)>1,1,0)","v":0},null,0]

{"sheet":"Cost_chall","index":14,"n_rows":92,"n_cols":27,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
["Cost challenge",null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":"Cost challenge - Errors on sheet"},{"$f":"N49","v":0}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},"Data code","Data code","Data code","Data code","Data code","No.","Category","Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12},null,"Total ","Average"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average",null,"00:00:00","00:00:00"]
[null,null,null,"Developer services costs"]
[null,null,null,null,"Data post override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"InpC!E49","v":"Developer services and diversions costs"},{"$f":"INDEX(InpC!$G$46:$G$50,MATCH(E13,InpC!E46:E50,0))","v":"DSDC"},{"$f":"INDEX(InpC!$F$46:$F$50,MATCH(Cost_chall!F13,InpC!$G$46:$G$50,0))","v":99}]
[]
[null,null,null,null,{"$f":"DSDC!E15","v":"New connections - WN - capex"},{"$f":"DSDC!F15","v":"DS2E_003C_PR24"},{"$f":"DSDC!G15","v":"DS2E_005C_PR24"},{"$f":"DSDC!H15","v":"DS2W_001_C_PR24"},{"$f":"DSDC!I15","v":"DS2W_003_C_PR24"},{"$f":"DSDC!J15","v":0},{"$f":"DSDC!K15","v":99},{"$f":"DSDC!L15","v":"WN CAPEX"},{"$f":"DSDC!M15","v":"£m"},null,null,null,{"$f":"DSDC!Q151","v":0},{"$f":"DSDC!R151","v":0},{"$f":"DSDC!S151","v":0},{"$f":"DSDC!T151","v":0},{"$f":"DSDC!U151","v":0},null,{"$f":"SUM(Q15:U15)","v":0},{"$f":"AVERAGE(Q15:U15)","v":0}]
[null,null,null,null,{"$f":"DSDC!E16","v":"New connections - WN - opex"},{"$f":"DSDC!F16","v":"DS2E_003O_PR24"},{"$f":"DSDC!G16","v":"DS2E_005O_PR24"},{"$f":"DSDC!H16","v":"DS2W_001_O_PR24"},{"$f":"DSDC!I16","v":"DS2W_003_O_PR24"},{"$f":"DSDC!J16","v":0},{"$f":"DSDC!K16","v":100},{"$f":"DSDC!L16","v":"WN OPEX"},{"$f":"DSDC!M16","v":"£m"},null,null,null,{"$f":"DSDC!Q152","v":0.90700000000000003},{"$f":"DSDC!R152","v":1.036},{"$f":"DSDC!S152","v":1.0549999999999999},{"$f":"DSDC!T152","v":1.008},{"$f":"DSDC!U152","v":0.97500000000000009},null,{"$f":"SUM(Q16:U16)","v":4.9809999999999999},{"$f":"AVERAGE(Q16:U16)","v":0.99619999999999997}]
[null,null,null,null,{"$f":"DSDC!E17","v":"New connections - WN - totex"},{"$f":"DSDC!F17","v":"sum"},{"$f":"DSDC!G17","v":0},{"$f":"DSDC!H17","v":0},{"$f":"DSDC!I17","v":0},{"$f":"DSDC!J17","v":0},{"$f":"DSDC!K17","v":101},{"$f":"DSDC!L17","v":"WN TOTEX"},{"$f":"DSDC!M17","v":"£m"},null,null,null,{"$f":"SUM(Q15:Q16)","v":0.90700000000000003},{"$f":"SUM(R15:R16)","v":1.036},1.0549999999999999,1.008,0.97500000000000009,null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,{"$f":"DSDC!E18","v":"New connections - WWN - capex"},{"$f":"DSDC!F18","v":"DS3_003TOT_PR24"},{"$f":"DSDC!G18","v":0},{"$f":"DSDC!H18","v":0},{"$f":"DSDC!I18","v":0},{"$f":"DSDC!J18","v":0},{"$f":"DSDC!K18","v":102},{"$f":"DSDC!L18","v":"WWN CAPEX"},{"$f":"DSDC!M18","v":"£m"},null,null,null,{"$f":"DSDC!Q154","v":0},{"$f":"DSDC!R154","v":0},{"$f":"DSDC!S154","v":0},{"$f":"DSDC!T154","v":0},{"$f":"DSDC!U154","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E19","v":"New connections - WWN - opex"},{"$f":"DSDC!F19","v":"DS3_007TOT_PR24"},{"$f":"DSDC!G19","v":0},{"$f":"DSDC!H19","v":0},{"$f":"DSDC!I19","v":0},{"$f":"DSDC!J19","v":0},{"$f":"DSDC!K19","v":103},{"$f":"DSDC!L19","v":"WWN OPEX"},{"$f":"DSDC!M19","v":"£m"},null,null,null,{"$f":"DSDC!Q155","v":0},{"$f":"DSDC!R155","v":0},{"$f":"DSDC!S155","v":0},{"$f":"DSDC!T155","v":0},{"$f":"DSDC!U155","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E20","v":"New connections - WWN - totex"},{"$f":"DSDC!F20","v":"sum"},{"$f":"DSDC!G20","v":0},{"$f":"DSDC!H20","v":0},{"$f":"DSDC!I20","v":0},{"$f":"DSDC!J20","v":0},{"$f":"DSDC!K20","v":104},{"$f":"DSDC!L20","v":"WWN TOTEX"},{"$f":"DSDC!M20","v":"£m"},null,null,null,{"$f":"SUM(Q18:Q19)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"DSDC!E21","v":"Requisitioned mains - WN - capex"},{"$f":"DSDC!F21","v":"DS2E_006C_PR24"},{"$f":"DSDC!G21","v":"DS2W_004_C_PR24"},{"$f":"DSDC!H21","v":0},{"$f":"DSDC!I21","v":0},{"$f":"DSDC!J21","v":0},{"$f":"DSDC!K21","v":105},{"$f":"DSDC!L21","v":"WN CAPEX"},{"$f":"DSDC!M21","v":"£m"},null,null,null,{"$f":"DSDC!Q157","v":0.38700000000000001},{"$f":"DSDC!R157","v":0.47399999999999998},{"$f":"DSDC!S157","v":0.47699999999999998},{"$f":"DSDC!T157","v":0.43},{"$f":"DSDC!U157","v":0.377},null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"DSDC!E22","v":"Requisitioned mains - WN - opex"},{"$f":"DSDC!F22","v":"DS2E_006O_PR24"},{"$f":"DSDC!G22","v":"DS2W_004_O_PR24"},{"$f":"DSDC!H22","v":0},{"$f":"DSDC!I22","v":0},{"$f":"DSDC!J22","v":0},{"$f":"DSDC!K22","v":106},{"$f":"DSDC!L22","v":"WN OPEX"},{"$f":"DSDC!M22","v":"£m"},null,null,null,{"$f":"DSDC!Q158","v":0},{"$f":"DSDC!R158","v":0},{"$f":"DSDC!S158","v":0},{"$f":"DSDC!T158","v":0},{"$f":"DSDC!U158","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E23","v":"Requisitioned mains - WN - totex"},{"$f":"DSDC!F23","v":"sum"},{"$f":"DSDC!G23","v":0},{"$f":"DSDC!H23","v":0},{"$f":"DSDC!I23","v":0},{"$f":"DSDC!J23","v":0},{"$f":"DSDC!K23","v":107},{"$f":"DSDC!L23","v":"WN TOTEX"},{"$f":"DSDC!M23","v":"£m"},null,null,null,{"$f":"SUM(Q21:Q22)","v":0.38700000000000001},0.47399999999999998,0.47699999999999998,0.43,0.377,null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"DSDC!E24","v":"Requisitioned mains - WWN - capex"},{"$f":"DSDC!F24","v":"DS3_004TOT_PR24"},{"$f":"DSDC!G24","v":0},{"$f":"DSDC!H24","v":0},{"$f":"DSDC!I24","v":0},{"$f":"DSDC!J24","v":0},{"$f":"DSDC!K24","v":108},{"$f":"DSDC!L24","v":"WWN CAPEX"},{"$f":"DSDC!M24","v":"£m"},null,null,null,{"$f":"DSDC!Q160","v":0},{"$f":"DSDC!R160","v":0},{"$f":"DSDC!S160","v":0},{"$f":"DSDC!T160","v":0},{"$f":"DSDC!U160","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E25","v":"Requisitioned mains - WWN - opex"},{"$f":"DSDC!F25","v":"DS3_008TOT_PR24"},{"$f":"DSDC!G25","v":0},{"$f":"DSDC!H25","v":0},{"$f":"DSDC!I25","v":0},{"$f":"DSDC!J25","v":0},{"$f":"DSDC!K25","v":109},{"$f":"DSDC!L25","v":"WWN OPEX"},{"$f":"DSDC!M25","v":"£m"},null,null,null,{"$f":"DSDC!Q161","v":0},{"$f":"DSDC!R161","v":0},{"$f":"DSDC!S161","v":0},{"$f":"DSDC!T161","v":0},{"$f":"DSDC!U161","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E26","v":"Requisitioned mains - WWN - totex"},{"$f":"DSDC!F26","v":"sum"},{"$f":"DSDC!G26","v":0},{"$f":"DSDC!H26","v":0},{"$f":"DSDC!I26","v":0},{"$f":"DSDC!J26","v":0},{"$f":"DSDC!K26","v":110},{"$f":"DSDC!L26","v":"WWN TOTEX"},{"$f":"DSDC!M26","v":"£m"},null,null,null,{"$f":"SUM(Q24:Q25)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"DSDC!E27","v":"Asset payments - WN - capex"},{"$f":"DSDC!F27","v":"DS2E_002C_PR24"},{"$f":"DSDC!G27","v":"DS2W_007_C_PR24"},{"$f":"DSDC!H27","v":0},{"$f":"DSDC!I27","v":0},{"$f":"DSDC!J27","v":0},{"$f":"DSDC!K27","v":111},{"$f":"DSDC!L27","v":"WN CAPEX"},{"$f":"DSDC!M27","v":"£m"},null,null,null,{"$f":"DSDC!Q163","v":0},{"$f":"DSDC!R163","v":0},{"$f":"DSDC!S163","v":0},{"$f":"DSDC!T163","v":0},{"$f":"DSDC!U163","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E28","v":"Asset payments - WN - opex"},{"$f":"DSDC!F28","v":"DS2E_002O_PR24"},{"$f":"DSDC!G28","v":"DS2W_007_O_PR24"},{"$f":"DSDC!H28","v":0},{"$f":"DSDC!I28","v":0},{"$f":"DSDC!J28","v":0},{"$f":"DSDC!K28","v":112},{"$f":"DSDC!L28","v":"WN OPEX"},{"$f":"DSDC!M28","v":"£m"},null,null,null,{"$f":"DSDC!Q164","v":0},{"$f":"DSDC!R164","v":0},{"$f":"DSDC!S164","v":0},{"$f":"DSDC!T164","v":0},{"$f":"DSDC!U164","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E29","v":"Asset payments - WN - totex"},{"$f":"DSDC!F29","v":"sum"},{"$f":"DSDC!G29","v":0},{"$f":"DSDC!H29","v":0},{"$f":"DSDC!I29","v":0},{"$f":"DSDC!J29","v":0},{"$f":"DSDC!K29","v":113},{"$f":"DSDC!L29","v":"WN TOTEX"},{"$f":"DSDC!M29","v":"£m"},null,null,null,{"$f":"SUM(Q27:Q28)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"DSDC!E30","v":"Asset payments - WWN - capex"},{"$f":"DSDC!F30","v":"DS3_014TOT_PR24"},{"$f":"DSDC!G30","v":0},{"$f":"DSDC!H30","v":0},{"$f":"DSDC!I30","v":0},{"$f":"DSDC!J30","v":0},{"$f":"DSDC!K30","v":114},{"$f":"DSDC!L30","v":"WWN CAPEX"},{"$f":"DSDC!M30","v":"£m"},null,null,null,{"$f":"DSDC!Q166","v":0},{"$f":"DSDC!R166","v":0},{"$f":"DSDC!S166","v":0},{"$f":"DSDC!T166","v":0},{"$f":"DSDC!U166","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E31","v":"Asset payments - WWN - opex"},{"$f":"DSDC!F31","v":"DS3_015TOT_PR24"},{"$f":"DSDC!G31","v":0},{"$f":"DSDC!H31","v":0},{"$f":"DSDC!I31","v":0},{"$f":"DSDC!J31","v":0},{"$f":"DSDC!K31","v":115},{"$f":"DSDC!L31","v":"WWN OPEX"},{"$f":"DSDC!M31","v":"£m"},null,null,null,{"$f":"DSDC!Q167","v":0},{"$f":"DSDC!R167","v":0},{"$f":"DSDC!S167","v":0},{"$f":"DSDC!T167","v":0},{"$f":"DSDC!U167","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E32","v":"Asset payments - WWN - totex"},{"$f":"DSDC!F32","v":"sum"},{"$f":"DSDC!G32","v":0},{"$f":"DSDC!H32","v":0},{"$f":"DSDC!I32","v":0},{"$f":"DSDC!J32","v":0},{"$f":"DSDC!K32","v":116},{"$f":"DSDC!L32","v":"WWN TOTEX"},{"$f":"DSDC!M32","v":"£m"},null,null,null,{"$f":"SUM(Q30:Q31)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"DSDC!E33","v":"Other site-specific activities - WN - capex"},{"$f":"DSDC!F33","v":"DS2E_004C_PR24"},{"$f":"DSDC!G33","v":"DS2E_007C_PR24"},{"$f":"DSDC!H33","v":"DS2W_002_C_PR24"},{"$f":"DSDC!I33","v":"DS2W_005_C_PR24"},{"$f":"DSDC!J33","v":0},{"$f":"DSDC!K33","v":117},{"$f":"DSDC!L33","v":"WN CAPEX"},{"$f":"DSDC!M33","v":"£m"},null,null,null,{"$f":"DSDC!Q169","v":0},{"$f":"DSDC!R169","v":0},{"$f":"DSDC!S169","v":0},{"$f":"DSDC!T169","v":0},{"$f":"DSDC!U169","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E34","v":"Other site-specific activities - WN - opex"},{"$f":"DSDC!F34","v":"DS2E_004O_PR24"},{"$f":"DSDC!G34","v":"DS2E_007O_PR24"},{"$f":"DSDC!H34","v":"DS2W_002_O_PR24"},{"$f":"DSDC!I34","v":"DS2W_005_O_PR24"},{"$f":"DSDC!J34","v":0},{"$f":"DSDC!K34","v":118},{"$f":"DSDC!L34","v":"WN OPEX"},{"$f":"DSDC!M34","v":"£m"},null,null,null,{"$f":"DSDC!Q170","v":0},{"$f":"DSDC!R170","v":0},{"$f":"DSDC!S170","v":0},{"$f":"DSDC!T170","v":0},{"$f":"DSDC!U170","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E35","v":"Other site-specific activities - WN - totex"},{"$f":"DSDC!F35","v":"sum"},{"$f":"DSDC!G35","v":0},{"$f":"DSDC!H35","v":0},{"$f":"DSDC!I35","v":0},{"$f":"DSDC!J35","v":0},{"$f":"DSDC!K35","v":119},{"$f":"DSDC!L35","v":"WN TOTEX"},{"$f":"DSDC!M35","v":"£m"},null,null,null,{"$f":"SUM(Q33:Q34)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"DSDC!E36","v":"Other site-specific activities - WWN - capex"},{"$f":"DSDC!F36","v":"DS3_005TOT_PR24"},{"$f":"DSDC!G36","v":0},{"$f":"DSDC!H36","v":0},{"$f":"DSDC!I36","v":0},{"$f":"DSDC!J36","v":0},{"$f":"DSDC!K36","v":120},{"$f":"DSDC!L36","v":"WWN CAPEX"},{"$f":"DSDC!M36","v":"£m"},null,null,null,{"$f":"DSDC!Q172","v":0},{"$f":"DSDC!R172","v":0},{"$f":"DSDC!S172","v":0},{"$f":"DSDC!T172","v":0},{"$f":"DSDC!U172","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E37","v":"Other site-specific activities - WWN - opex"},{"$f":"DSDC!F37","v":"DS3_009TOT_PR24"},{"$f":"DSDC!G37","v":0},{"$f":"DSDC!H37","v":0},{"$f":"DSDC!I37","v":0},{"$f":"DSDC!J37","v":0},{"$f":"DSDC!K37","v":121},{"$f":"DSDC!L37","v":"WWN OPEX"},{"$f":"DSDC!M37","v":"£m"},null,null,null,{"$f":"DSDC!Q173","v":0},{"$f":"DSDC!R173","v":0},{"$f":"DSDC!S173","v":0},{"$f":"DSDC!T173","v":0},{"$f":"DSDC!U173","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E38","v":"Other site-specific activities - WWN - totex"},{"$f":"DSDC!F38","v":"sum"},{"$f":"DSDC!G38","v":0},{"$f":"DSDC!H38","v":0},{"$f":"DSDC!I38","v":0},{"$f":"DSDC!J38","v":0},{"$f":"DSDC!K38","v":122},{"$f":"DSDC!L38","v":"WWN TOTEX"},{"$f":"DSDC!M38","v":"£m"},null,null,null,{"$f":"SUM(Q36:Q37)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"DSDC!E39","v":"Total developer services costs - WN - capex"},{"$f":"DSDC!F39","v":"sum"},{"$f":"DSDC!G39","v":0},{"$f":"DSDC!H39","v":0},{"$f":"DSDC!I39","v":0},{"$f":"DSDC!J39","v":0},{"$f":"DSDC!K39","v":123},{"$f":"DSDC!L39","v":"WN CAPEX"},{"$f":"DSDC!M39","v":"£m"},null,null,null,{"$f":"SUMIF($L$15:$L38,$L39,Q$15:Q38)","v":0.38700000000000001},{"$f":"SUMIF($L$15:$L38,$L39,R$15:R38)","v":0.47399999999999998},{"$f":"SUMIF($L$15:$L38,$L39,S$15:S38)","v":0.47699999999999998},{"$f":"SUMIF($L$15:$L38,$L39,T$15:T38)","v":0.43},{"$f":"SUMIF($L$15:$L38,$L39,U$15:U38)","v":0.377},null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"DSDC!E40","v":"Total developer services costs - WN - opex"},{"$f":"DSDC!F40","v":"sum"},{"$f":"DSDC!G40","v":0},{"$f":"DSDC!H40","v":0},{"$f":"DSDC!I40","v":0},{"$f":"DSDC!J40","v":0},{"$f":"DSDC!K40","v":124},{"$f":"DSDC!L40","v":"WN OPEX"},{"$f":"DSDC!M40","v":"£m"},null,null,null,{"$f":"SUMIF($L$15:$L39,$L40,Q$15:Q39)","v":0.90700000000000003},{"$f":"SUMIF($L$15:$L39,$L40,R$15:R39)","v":1.036},{"$f":"SUMIF($L$15:$L39,$L40,S$15:S39)","v":1.0549999999999999},{"$f":"SUMIF($L$15:$L39,$L40,T$15:T39)","v":1.008},{"$f":"SUMIF($L$15:$L39,$L40,U$15:U39)","v":0.97500000000000009},null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,{"$f":"DSDC!E41","v":"Total developer services costs - WN - totex"},{"$f":"DSDC!F41","v":"sum"},{"$f":"DSDC!G41","v":0},{"$f":"DSDC!H41","v":0},{"$f":"DSDC!I41","v":0},{"$f":"DSDC!J41","v":0},{"$f":"DSDC!K41","v":125},{"$f":"DSDC!L41","v":"WN TOTEX"},{"$f":"DSDC!M41","v":"£m"},null,null,null,{"$f":"SUMIF($L$15:$L40,$L41,Q$15:Q40)","v":1.294},{"$f":"SUMIF($L$15:$L40,$L41,R$15:R40)","v":1.51},{"$f":"SUMIF($L$15:$L40,$L41,S$15:S40)","v":1.532},{"$f":"SUMIF($L$15:$L40,$L41,T$15:T40)","v":1.4379999999999999},{"$f":"SUMIF($L$15:$L40,$L41,U$15:U40)","v":1.3520000000000001},null,7.1260000000000003,1.4252]
[null,null,null,null,{"$f":"DSDC!E42","v":"Total developer services costs - WWN - capex"},{"$f":"DSDC!F42","v":"sum"},{"$f":"DSDC!G42","v":0},{"$f":"DSDC!H42","v":0},{"$f":"DSDC!I42","v":0},{"$f":"DSDC!J42","v":0},{"$f":"DSDC!K42","v":126},{"$f":"DSDC!L42","v":"WWN CAPEX"},{"$f":"DSDC!M42","v":"£m"},null,null,null,{"$f":"SUMIF($L$15:$L41,$L42,Q$15:Q41)","v":0},{"$f":"SUMIF($L$15:$L41,$L42,R$15:R41)","v":0},{"$f":"SUMIF($L$15:$L41,$L42,S$15:S41)","v":0},{"$f":"SUMIF($L$15:$L41,$L42,T$15:T41)","v":0},{"$f":"SUMIF($L$15:$L41,$L42,U$15:U41)","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E43","v":"Total developer services costs - WWN - opex"},{"$f":"DSDC!F43","v":"sum"},{"$f":"DSDC!G43","v":0},{"$f":"DSDC!H43","v":0},{"$f":"DSDC!I43","v":0},{"$f":"DSDC!J43","v":0},{"$f":"DSDC!K43","v":127},{"$f":"DSDC!L43","v":"WWN OPEX"},{"$f":"DSDC!M43","v":"£m"},null,null,null,{"$f":"SUMIF($L$15:$L42,$L43,Q$15:Q42)","v":0},{"$f":"SUMIF($L$15:$L42,$L43,R$15:R42)","v":0},{"$f":"SUMIF($L$15:$L42,$L43,S$15:S42)","v":0},{"$f":"SUMIF($L$15:$L42,$L43,T$15:T42)","v":0},{"$f":"SUMIF($L$15:$L42,$L43,U$15:U42)","v":0},null,0,0]
[null,null,null,null,{"$f":"DSDC!E44","v":"Total developer services costs - WWN - totex"},{"$f":"DSDC!F44","v":"sum"},{"$f":"DSDC!G44","v":0},{"$f":"DSDC!H44","v":0},{"$f":"DSDC!I44","v":0},{"$f":"DSDC!J44","v":0},{"$f":"DSDC!K44","v":128},{"$f":"DSDC!L44","v":"WWN TOTEX"},{"$f":"DSDC!M44","v":"£m"},null,null,null,{"$f":"SUMIF($L$15:$L43,$L44,Q$15:Q43)","v":0},{"$f":"SUMIF($L$15:$L43,$L44,R$15:R43)","v":0},{"$f":"SUMIF($L$15:$L43,$L44,S$15:S43)","v":0},{"$f":"SUMIF($L$15:$L43,$L44,T$15:T43)","v":0},{"$f":"SUMIF($L$15:$L43,$L44,U$15:U43)","v":0},null,0,0]
[]
[null,null,null,null,"Total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q41)+Q44","v":1.294},{"$f":"SUM(R41)+R44","v":1.51},1.532,1.4379999999999999,1.3520000000000001,null,{"$f":"SUM(Q46:U46)","v":7.1260000000000003},{"$f":"AVERAGE(Q46:U46)","v":1.4252}]
[]
[null,null,null,null,"Total DS costs",null,null,null,null,null,null,null,null,null,null,null,{"$f":"DSDC!Q177+DSDC!Q180","v":1.294},{"$f":"DSDC!R177+DSDC!R180","v":1.51},{"$f":"DSDC!S177+DSDC!S180","v":1.532},{"$f":"DSDC!T177+DSDC!T180","v":1.4379999999999999},{"$f":"DSDC!U177+DSDC!U180","v":1.3520000000000001}]
[null,null,null,null,"Error check",null,null,null,null,null,null,null,null,{"$f":"SUM(Q49:U49)","v":0},null,null,{"$f":"IF(ABS(Q46-Q48)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R46-R48)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S46-S48)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T46-T48)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U46-U48)>CHK_TOL,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average",null,"00:00:00","00:00:00"]
[null,null,null,"Welsh company DS site-specific cost challenge"]
[null,null,null,null,"Calculation"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"InpT!$E$7","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eff!Q27","v":0},{"$f":"Eff!R27","v":0},{"$f":"Eff!S27","v":0},{"$f":"Eff!T27","v":0},{"$f":"Eff!U27","v":0}]
[null,null,null,null,{"$f":"InpT!$E$8","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eff!Q28","v":0},{"$f":"Eff!R28","v":0},{"$f":"Eff!S28","v":0},{"$f":"Eff!T28","v":0},{"$f":"Eff!U28","v":0}]
[]
[null,null,null,null,{"$f":"E15","v":"New connections - WN - capex"},{"$f":"F15","v":"DS2E_003C_PR24"},{"$f":"IF(ISNUMBER(SEARCH(\"WWN\",$E61)),\"WWN\",IF(ISNUMBER(SEARCH(\"WN\",$E61)),\"WN\",0))","v":"WN"},null,null,null,99,"WN CAPEX","£m",null,null,null,{"$f":"IF($G61=\"WN\",DSDC!Q15*(1-Q$58),\nIF($G61=\"WWN\",DSDC!Q15*(1-Q$59),\"\"))","v":0},{"$f":"IF($G61=\"WN\",DSDC!R15*(1-R$58),\nIF($G61=\"WWN\",DSDC!R15*(1-R$59),\"\"))","v":0},{"$f":"IF($G61=\"WN\",DSDC!S15*(1-S$58),\nIF($G61=\"WWN\",DSDC!S15*(1-S$59),\"\"))","v":0},{"$f":"IF($G61=\"WN\",DSDC!T15*(1-T$58),\nIF($G61=\"WWN\",DSDC!T15*(1-T$59),\"\"))","v":0},{"$f":"IF($G61=\"WN\",DSDC!U15*(1-U$58),\nIF($G61=\"WWN\",DSDC!U15*(1-U$59),\"\"))","v":0},null,{"$f":"SUM(Q61:U61)","v":0},{"$f":"AVERAGE(Q61:U61)","v":0}]
[null,null,null,null,{"$f":"E16","v":"New connections - WN - opex"},"DS2E_003O_PR24",{"$f":"IF(ISNUMBER(SEARCH(\"WWN\",$E62)),\"WWN\",IF(ISNUMBER(SEARCH(\"WN\",$E62)),\"WN\",0))","v":"WN"},null,null,null,100,"WN OPEX","£m",null,null,null,{"$f":"IF($G62=\"WN\",DSDC!Q16*(1-Q$58),\nIF($G62=\"WWN\",DSDC!Q16*(1-Q$59),\"\"))","v":0.90700000000000003},{"$f":"IF($G62=\"WN\",DSDC!R16*(1-R$58),\nIF($G62=\"WWN\",DSDC!R16*(1-R$59),\"\"))","v":1.036},{"$f":"IF($G62=\"WN\",DSDC!S16*(1-S$58),\nIF($G62=\"WWN\",DSDC!S16*(1-S$59),\"\"))","v":1.0549999999999999},{"$f":"IF($G62=\"WN\",DSDC!T16*(1-T$58),\nIF($G62=\"WWN\",DSDC!T16*(1-T$59),\"\"))","v":1.008},{"$f":"IF($G62=\"WN\",DSDC!U16*(1-U$58),\nIF($G62=\"WWN\",DSDC!U16*(1-U$59),\"\"))","v":0.97500000000000009},null,{"$f":"SUM(Q62:U62)","v":4.9809999999999999},{"$f":"AVERAGE(Q62:U62)","v":0.99619999999999997}]
[null,null,null,null,{"$f":"E17","v":"New connections - WN - totex"},"sum","WN",null,null,null,101,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q61:Q62)","v":0.90700000000000003},{"$f":"SUM(R61:R62)","v":1.036},1.0549999999999999,1.008,0.97500000000000009,null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,{"$f":"E18","v":"New connections - WWN - capex"},"DS3_003TOT_PR24","WWN",null,null,null,102,"WWN CAPEX","£m",null,null,null,{"$f":"IF($G64=\"WN\",DSDC!Q18*(1-Q$58),\nIF($G64=\"WWN\",DSDC!Q18*(1-Q$59),\"\"))","v":0},{"$f":"IF($G64=\"WN\",DSDC!R18*(1-R$58),\nIF($G64=\"WWN\",DSDC!R18*(1-R$59),\"\"))","v":0},{"$f":"IF($G64=\"WN\",DSDC!S18*(1-S$58),\nIF($G64=\"WWN\",DSDC!S18*(1-S$59),\"\"))","v":0},{"$f":"IF($G64=\"WN\",DSDC!T18*(1-T$58),\nIF($G64=\"WWN\",DSDC!T18*(1-T$59),\"\"))","v":0},{"$f":"IF($G64=\"WN\",DSDC!U18*(1-U$58),\nIF($G64=\"WWN\",DSDC!U18*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E19","v":"New connections - WWN - opex"},"DS3_007TOT_PR24","WWN",null,null,null,103,"WWN OPEX","£m",null,null,null,{"$f":"IF($G65=\"WN\",DSDC!Q19*(1-Q$58),\nIF($G65=\"WWN\",DSDC!Q19*(1-Q$59),\"\"))","v":0},{"$f":"IF($G65=\"WN\",DSDC!R19*(1-R$58),\nIF($G65=\"WWN\",DSDC!R19*(1-R$59),\"\"))","v":0},{"$f":"IF($G65=\"WN\",DSDC!S19*(1-S$58),\nIF($G65=\"WWN\",DSDC!S19*(1-S$59),\"\"))","v":0},{"$f":"IF($G65=\"WN\",DSDC!T19*(1-T$58),\nIF($G65=\"WWN\",DSDC!T19*(1-T$59),\"\"))","v":0},{"$f":"IF($G65=\"WN\",DSDC!U19*(1-U$58),\nIF($G65=\"WWN\",DSDC!U19*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E20","v":"New connections - WWN - totex"},"sum","WWN",null,null,null,104,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q64:Q65)","v":0},{"$f":"SUM(R64:R65)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"E21","v":"Requisitioned mains - WN - capex"},"DS2E_006C_PR24","WN",null,null,null,105,"WN CAPEX","£m",null,null,null,{"$f":"IF($G67=\"WN\",DSDC!Q21*(1-Q$58),\nIF($G67=\"WWN\",DSDC!Q21*(1-Q$59),\"\"))","v":0.38700000000000001},{"$f":"IF($G67=\"WN\",DSDC!R21*(1-R$58),\nIF($G67=\"WWN\",DSDC!R21*(1-R$59),\"\"))","v":0.47399999999999998},{"$f":"IF($G67=\"WN\",DSDC!S21*(1-S$58),\nIF($G67=\"WWN\",DSDC!S21*(1-S$59),\"\"))","v":0.47699999999999998},{"$f":"IF($G67=\"WN\",DSDC!T21*(1-T$58),\nIF($G67=\"WWN\",DSDC!T21*(1-T$59),\"\"))","v":0.43},{"$f":"IF($G67=\"WN\",DSDC!U21*(1-U$58),\nIF($G67=\"WWN\",DSDC!U21*(1-U$59),\"\"))","v":0.377},null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"E22","v":"Requisitioned mains - WN - opex"},"DS2E_006O_PR24","WN",null,null,null,106,"WN OPEX","£m",null,null,null,{"$f":"IF($G68=\"WN\",DSDC!Q22*(1-Q$58),\nIF($G68=\"WWN\",DSDC!Q22*(1-Q$59),\"\"))","v":0},{"$f":"IF($G68=\"WN\",DSDC!R22*(1-R$58),\nIF($G68=\"WWN\",DSDC!R22*(1-R$59),\"\"))","v":0},{"$f":"IF($G68=\"WN\",DSDC!S22*(1-S$58),\nIF($G68=\"WWN\",DSDC!S22*(1-S$59),\"\"))","v":0},{"$f":"IF($G68=\"WN\",DSDC!T22*(1-T$58),\nIF($G68=\"WWN\",DSDC!T22*(1-T$59),\"\"))","v":0},{"$f":"IF($G68=\"WN\",DSDC!U22*(1-U$58),\nIF($G68=\"WWN\",DSDC!U22*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E23","v":"Requisitioned mains - WN - totex"},"sum","WN",null,null,null,107,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q67:Q68)","v":0.38700000000000001},{"$f":"SUM(R67:R68)","v":0.47399999999999998},0.47699999999999998,0.43,0.377,null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"E24","v":"Requisitioned mains - WWN - capex"},"DS3_004TOT_PR24","WWN",null,null,null,108,"WWN CAPEX","£m",null,null,null,{"$f":"IF($G70=\"WN\",DSDC!Q24*(1-Q$58),\nIF($G70=\"WWN\",DSDC!Q24*(1-Q$59),\"\"))","v":0},{"$f":"IF($G70=\"WN\",DSDC!R24*(1-R$58),\nIF($G70=\"WWN\",DSDC!R24*(1-R$59),\"\"))","v":0},{"$f":"IF($G70=\"WN\",DSDC!S24*(1-S$58),\nIF($G70=\"WWN\",DSDC!S24*(1-S$59),\"\"))","v":0},{"$f":"IF($G70=\"WN\",DSDC!T24*(1-T$58),\nIF($G70=\"WWN\",DSDC!T24*(1-T$59),\"\"))","v":0},{"$f":"IF($G70=\"WN\",DSDC!U24*(1-U$58),\nIF($G70=\"WWN\",DSDC!U24*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E25","v":"Requisitioned mains - WWN - opex"},"DS3_008TOT_PR24","WWN",null,null,null,109,"WWN OPEX","£m",null,null,null,{"$f":"IF($G71=\"WN\",DSDC!Q25*(1-Q$58),\nIF($G71=\"WWN\",DSDC!Q25*(1-Q$59),\"\"))","v":0},{"$f":"IF($G71=\"WN\",DSDC!R25*(1-R$58),\nIF($G71=\"WWN\",DSDC!R25*(1-R$59),\"\"))","v":0},{"$f":"IF($G71=\"WN\",DSDC!S25*(1-S$58),\nIF($G71=\"WWN\",DSDC!S25*(1-S$59),\"\"))","v":0},{"$f":"IF($G71=\"WN\",DSDC!T25*(1-T$58),\nIF($G71=\"WWN\",DSDC!T25*(1-T$59),\"\"))","v":0},{"$f":"IF($G71=\"WN\",DSDC!U25*(1-U$58),\nIF($G71=\"WWN\",DSDC!U25*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E26","v":"Requisitioned mains - WWN - totex"},"sum","WWN",null,null,null,110,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q70:Q71)","v":0},{"$f":"SUM(R70:R71)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"E27","v":"Asset payments - WN - capex"},"DS2E_002C_PR24","WN",null,null,null,111,"WN CAPEX","£m",null,null,null,{"$f":"IF($G73=\"WN\",DSDC!Q27*(1-Q$58),\nIF($G73=\"WWN\",DSDC!Q27*(1-Q$59),\"\"))","v":0},{"$f":"IF($G73=\"WN\",DSDC!R27*(1-R$58),\nIF($G73=\"WWN\",DSDC!R27*(1-R$59),\"\"))","v":0},{"$f":"IF($G73=\"WN\",DSDC!S27*(1-S$58),\nIF($G73=\"WWN\",DSDC!S27*(1-S$59),\"\"))","v":0},{"$f":"IF($G73=\"WN\",DSDC!T27*(1-T$58),\nIF($G73=\"WWN\",DSDC!T27*(1-T$59),\"\"))","v":0},{"$f":"IF($G73=\"WN\",DSDC!U27*(1-U$58),\nIF($G73=\"WWN\",DSDC!U27*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E28","v":"Asset payments - WN - opex"},"DS2E_002O_PR24","WN",null,null,null,112,"WN OPEX","£m",null,null,null,{"$f":"IF($G74=\"WN\",DSDC!Q28*(1-Q$58),\nIF($G74=\"WWN\",DSDC!Q28*(1-Q$59),\"\"))","v":0},{"$f":"IF($G74=\"WN\",DSDC!R28*(1-R$58),\nIF($G74=\"WWN\",DSDC!R28*(1-R$59),\"\"))","v":0},{"$f":"IF($G74=\"WN\",DSDC!S28*(1-S$58),\nIF($G74=\"WWN\",DSDC!S28*(1-S$59),\"\"))","v":0},{"$f":"IF($G74=\"WN\",DSDC!T28*(1-T$58),\nIF($G74=\"WWN\",DSDC!T28*(1-T$59),\"\"))","v":0},{"$f":"IF($G74=\"WN\",DSDC!U28*(1-U$58),\nIF($G74=\"WWN\",DSDC!U28*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E29","v":"Asset payments - WN - totex"},"sum","WN",null,null,null,113,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q73:Q74)","v":0},{"$f":"SUM(R73:R74)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"E30","v":"Asset payments - WWN - capex"},"DS3_014TOT_PR24","WWN",null,null,null,114,"WWN CAPEX","£m",null,null,null,{"$f":"IF($G76=\"WN\",DSDC!Q30*(1-Q$58),\nIF($G76=\"WWN\",DSDC!Q30*(1-Q$59),\"\"))","v":0},{"$f":"IF($G76=\"WN\",DSDC!R30*(1-R$58),\nIF($G76=\"WWN\",DSDC!R30*(1-R$59),\"\"))","v":0},{"$f":"IF($G76=\"WN\",DSDC!S30*(1-S$58),\nIF($G76=\"WWN\",DSDC!S30*(1-S$59),\"\"))","v":0},{"$f":"IF($G76=\"WN\",DSDC!T30*(1-T$58),\nIF($G76=\"WWN\",DSDC!T30*(1-T$59),\"\"))","v":0},{"$f":"IF($G76=\"WN\",DSDC!U30*(1-U$58),\nIF($G76=\"WWN\",DSDC!U30*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E31","v":"Asset payments - WWN - opex"},"DS3_015TOT_PR24","WWN",null,null,null,115,"WWN OPEX","£m",null,null,null,{"$f":"IF($G77=\"WN\",DSDC!Q31*(1-Q$58),\nIF($G77=\"WWN\",DSDC!Q31*(1-Q$59),\"\"))","v":0},{"$f":"IF($G77=\"WN\",DSDC!R31*(1-R$58),\nIF($G77=\"WWN\",DSDC!R31*(1-R$59),\"\"))","v":0},{"$f":"IF($G77=\"WN\",DSDC!S31*(1-S$58),\nIF($G77=\"WWN\",DSDC!S31*(1-S$59),\"\"))","v":0},{"$f":"IF($G77=\"WN\",DSDC!T31*(1-T$58),\nIF($G77=\"WWN\",DSDC!T31*(1-T$59),\"\"))","v":0},{"$f":"IF($G77=\"WN\",DSDC!U31*(1-U$58),\nIF($G77=\"WWN\",DSDC!U31*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E32","v":"Asset payments - WWN - totex"},"sum","WWN",null,null,null,116,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q76:Q77)","v":0},{"$f":"SUM(R76:R77)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"E33","v":"Other site-specific activities - WN - capex"},"DS2E_004C_PR24","WN",null,null,null,117,"WN CAPEX","£m",null,null,null,{"$f":"IF($G79=\"WN\",DSDC!Q33*(1-Q$58),\nIF($G79=\"WWN\",DSDC!Q33*(1-Q$59),\"\"))","v":0},{"$f":"IF($G79=\"WN\",DSDC!R33*(1-R$58),\nIF($G79=\"WWN\",DSDC!R33*(1-R$59),\"\"))","v":0},{"$f":"IF($G79=\"WN\",DSDC!S33*(1-S$58),\nIF($G79=\"WWN\",DSDC!S33*(1-S$59),\"\"))","v":0},{"$f":"IF($G79=\"WN\",DSDC!T33*(1-T$58),\nIF($G79=\"WWN\",DSDC!T33*(1-T$59),\"\"))","v":0},{"$f":"IF($G79=\"WN\",DSDC!U33*(1-U$58),\nIF($G79=\"WWN\",DSDC!U33*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E34","v":"Other site-specific activities - WN - opex"},"DS2E_004O_PR24","WN",null,null,null,118,"WN OPEX","£m",null,null,null,{"$f":"IF($G80=\"WN\",DSDC!Q34*(1-Q$58),\nIF($G80=\"WWN\",DSDC!Q34*(1-Q$59),\"\"))","v":0},{"$f":"IF($G80=\"WN\",DSDC!R34*(1-R$58),\nIF($G80=\"WWN\",DSDC!R34*(1-R$59),\"\"))","v":0},{"$f":"IF($G80=\"WN\",DSDC!S34*(1-S$58),\nIF($G80=\"WWN\",DSDC!S34*(1-S$59),\"\"))","v":0},{"$f":"IF($G80=\"WN\",DSDC!T34*(1-T$58),\nIF($G80=\"WWN\",DSDC!T34*(1-T$59),\"\"))","v":0},{"$f":"IF($G80=\"WN\",DSDC!U34*(1-U$58),\nIF($G80=\"WWN\",DSDC!U34*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E35","v":"Other site-specific activities - WN - totex"},"sum","WN",null,null,null,119,"WN TOTEX","£m",null,null,null,{"$f":"SUM(Q79:Q80)","v":0},{"$f":"SUM(R79:R80)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"E36","v":"Other site-specific activities - WWN - capex"},"DS3_005TOT_PR24","WWN",null,null,null,120,"WWN CAPEX","£m",null,null,null,{"$f":"IF($G82=\"WN\",DSDC!Q36*(1-Q$58),\nIF($G82=\"WWN\",DSDC!Q36*(1-Q$59),\"\"))","v":0},{"$f":"IF($G82=\"WN\",DSDC!R36*(1-R$58),\nIF($G82=\"WWN\",DSDC!R36*(1-R$59),\"\"))","v":0},{"$f":"IF($G82=\"WN\",DSDC!S36*(1-S$58),\nIF($G82=\"WWN\",DSDC!S36*(1-S$59),\"\"))","v":0},{"$f":"IF($G82=\"WN\",DSDC!T36*(1-T$58),\nIF($G82=\"WWN\",DSDC!T36*(1-T$59),\"\"))","v":0},{"$f":"IF($G82=\"WN\",DSDC!U36*(1-U$58),\nIF($G82=\"WWN\",DSDC!U36*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E37","v":"Other site-specific activities - WWN - opex"},"DS3_009TOT_PR24","WWN",null,null,null,121,"WWN OPEX","£m",null,null,null,{"$f":"IF($G83=\"WN\",DSDC!Q37*(1-Q$58),\nIF($G83=\"WWN\",DSDC!Q37*(1-Q$59),\"\"))","v":0},{"$f":"IF($G83=\"WN\",DSDC!R37*(1-R$58),\nIF($G83=\"WWN\",DSDC!R37*(1-R$59),\"\"))","v":0},{"$f":"IF($G83=\"WN\",DSDC!S37*(1-S$58),\nIF($G83=\"WWN\",DSDC!S37*(1-S$59),\"\"))","v":0},{"$f":"IF($G83=\"WN\",DSDC!T37*(1-T$58),\nIF($G83=\"WWN\",DSDC!T37*(1-T$59),\"\"))","v":0},{"$f":"IF($G83=\"WN\",DSDC!U37*(1-U$58),\nIF($G83=\"WWN\",DSDC!U37*(1-U$59),\"\"))","v":0},null,0,0]
[null,null,null,null,{"$f":"E38","v":"Other site-specific activities - WWN - totex"},"sum","WWN",null,null,null,122,"WWN TOTEX","£m",null,null,null,{"$f":"SUM(Q82:Q83)","v":0},{"$f":"SUM(R82:R83)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"E39","v":"Total developer services costs - WN - capex"},"sum","WN",null,null,null,123,"WN CAPEX","£m",null,null,null,{"$f":"SUMIF($L$61:$L84,$L85,Q$61:Q84)","v":0.38700000000000001},{"$f":"SUMIF($L$61:$L84,$L85,R$61:R84)","v":0.47399999999999998},{"$f":"SUMIF($L$61:$L84,$L85,S$61:S84)","v":0.47699999999999998},{"$f":"SUMIF($L$61:$L84,$L85,T$61:T84)","v":0.43},{"$f":"SUMIF($L$61:$L84,$L85,U$61:U84)","v":0.377},null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"E40","v":"Total developer services costs - WN - opex"},"sum","WN",null,null,null,124,"WN OPEX","£m",null,null,null,{"$f":"SUMIF($L$61:$L85,$L86,Q$61:Q85)","v":0.90700000000000003},{"$f":"SUMIF($L$61:$L85,$L86,R$61:R85)","v":1.036},{"$f":"SUMIF($L$61:$L85,$L86,S$61:S85)","v":1.0549999999999999},{"$f":"SUMIF($L$61:$L85,$L86,T$61:T85)","v":1.008},{"$f":"SUMIF($L$61:$L85,$L86,U$61:U85)","v":0.97500000000000009},null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,{"$f":"E41","v":"Total developer services costs - WN - totex"},"sum","WN",null,null,null,125,"WN TOTEX","£m",null,null,null,{"$f":"SUMIF($L$61:$L86,$L87,Q$61:Q86)","v":1.294},{"$f":"SUMIF($L$61:$L86,$L87,R$61:R86)","v":1.51},{"$f":"SUMIF($L$61:$L86,$L87,S$61:S86)","v":1.532},{"$f":"SUMIF($L$61:$L86,$L87,T$61:T86)","v":1.4379999999999999},{"$f":"SUMIF($L$61:$L86,$L87,U$61:U86)","v":1.3520000000000001},null,7.1260000000000003,1.4252]
[null,null,null,null,{"$f":"E42","v":"Total developer services costs - WWN - capex"},"sum","WWN",null,null,null,126,"WWN CAPEX","£m",null,null,null,{"$f":"SUMIF($L$61:$L87,$L88,Q$61:Q87)","v":0},{"$f":"SUMIF($L$61:$L87,$L88,R$61:R87)","v":0},{"$f":"SUMIF($L$61:$L87,$L88,S$61:S87)","v":0},{"$f":"SUMIF($L$61:$L87,$L88,T$61:T87)","v":0},{"$f":"SUMIF($L$61:$L87,$L88,U$61:U87)","v":0},null,0,0]
[null,null,null,null,{"$f":"E43","v":"Total developer services costs - WWN - opex"},"sum","WWN",null,null,null,127,"WWN OPEX","£m",null,null,null,{"$f":"SUMIF($L$61:$L88,$L89,Q$61:Q88)","v":0},{"$f":"SUMIF($L$61:$L88,$L89,R$61:R88)","v":0},{"$f":"SUMIF($L$61:$L88,$L89,S$61:S88)","v":0},{"$f":"SUMIF($L$61:$L88,$L89,T$61:T88)","v":0},{"$f":"SUMIF($L$61:$L88,$L89,U$61:U88)","v":0},null,0,0]
[null,null,null,null,{"$f":"E44","v":"Total developer services costs - WWN - totex"},"sum","WWN",null,null,null,128,"WWN TOTEX","£m",null,null,null,{"$f":"SUMIF($L$61:$L89,$L90,Q$61:Q89)","v":0},{"$f":"SUMIF($L$61:$L89,$L90,R$61:R89)","v":0},{"$f":"SUMIF($L$61:$L89,$L90,S$61:S89)","v":0},{"$f":"SUMIF($L$61:$L89,$L90,T$61:T89)","v":0},{"$f":"SUMIF($L$61:$L89,$L90,U$61:U89)","v":0},null,0,0]
[]
[null,null,null,null,"Total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q87)+Q90","v":1.294},{"$f":"SUM(R87)+R90","v":1.51},1.532,1.4379999999999999,1.3520000000000001,null,7.1260000000000003,1.4252]

{"sheet":"Summaries_PR24","index":15,"n_rows":114,"n_cols":14,"rows_kept":114,"cut":false,"hidden":false,"merged":[[3,1,3,3],[3,4,3,6],[94,1,94,5],[18,1,18,5],[19,1,19,2],[19,3,19,4],[44,1,44,7],[63,1,63,3],[63,4,63,6],[62,1,62,6],[76,1,76,3]]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":{"$error":"#VALUE!"}},{"$f":"E92+H74+H60+F42+F39+H13+H16+B104+C104+D104+B114","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0}]
["Table 1 Net totex reconciliation"]
["£m 2025-30","Water N+",null,null,"Wastewater N+"]
[null,"Capex","Opex","Totex","Capex","Opex","Totex"]
["Gross totex"]
["Deductions from totex;"]
["- Developer services revenue",{"$f":"-(B30+C30)*CAPEX_OPEX_split!W20","v":-3.1973261243548787},{"$f":"-(B30+C30)*CAPEX_OPEX_split!W19","v":-6.0186738756451224},{"$f":"SUM(B8:C8)","v":-9.2160000000000011},{"$f":"-(D30+E30)*CAPEX_OPEX_split!W37","v":0},{"$f":"-(D30+E30)*CAPEX_OPEX_split!W36","v":0},{"$f":"SUM(E8:F8)","v":0},{"$f":"G8+D8","v":-9.2160000000000011}]
["- Diversions revenue",{"$f":"-B36*CAPEX_OPEX_split!W20","v":-1.037673875645122},{"$f":"-B36*CAPEX_OPEX_split!W19","v":-1.9533261243548787},{"$f":"SUM(B9:C9)","v":-2.9910000000000005},{"$f":"-(D36+E36)*CAPEX_OPEX_split!W37","v":0},{"$f":"-(D36+E36)*CAPEX_OPEX_split!W36","v":0},{"$f":"SUM(E9:F9)","v":0},{"$f":"G9+D9","v":-2.9910000000000005}]
["Net totex"]
[]
[{"$f":"DSR!E$117","v":"Developer services revenue - total"},null,null,null,null,null,null,{"$f":"DSR!W117","v":9.2160000000000011}]
["Error check",null,null,null,null,null,null,{"$f":"IF(ABS(ABS(H8)-ABS(H12))>CHK_TOL,1,0)","v":0}]
[]
[{"$f":"DR!E$73","v":"Diversions revenue - total"},null,null,null,null,null,null,{"$f":"DR!W$73","v":2.9910000000000001}]
["Error check",null,null,null,null,null,null,{"$f":"IF(ABS(ABS(H9)-ABS(H15))>CHK_TOL,1,0)","v":0}]
[]
["Table 2 Developer services and diversions revenue"]
["£m 2025-30","Revenue"]
[null,"Water N+",null,"Wastewater N+",null,"Total"]
[null,"Price control","Non-price control","Price control","Non-price control"]
["Developer services"]
["o   connection charges ",{"$f":"DSR!W91","v":0},{"$f":"DSR!W92","v":4.9809999999999999},null,null,{"$f":"SUM(B23:E23)","v":4.9809999999999999}]
["o   infrastructure charge receipts",{"$f":"DSR!W94","v":3.6720000000000002},null,{"$f":"DSR!W95","v":0},null,{"$f":"SUM(B24:E24)","v":3.6720000000000002}]
["o   requisitioned mains",{"$f":"DSR!W97","v":0},{"$f":"DSR!W98","v":2.145},null,null,2.145]
["o   income offset from legacy agreements",{"$f":"DSR!W100","v":-1.5820000000000001},null,{"$f":"DSR!W101","v":0},null,-1.5820000000000001]
["o   environmental incentives",{"$f":"DSR!W103","v":0},null,{"$f":"DSR!W104","v":0},null,0]
["o   receipts for on-site work",null,null,null,{"$f":"DSR!W106","v":0},0]
["o  other developer services",{"$f":"DSR!W108","v":0},{"$f":"DSR!W109","v":0},{"$f":"DSR!W110","v":0},{"$f":"DSR!W111","v":0},0]
["Total developer services",{"$f":"SUM(B23:B29)","v":2.09},{"$f":"SUM(C23:C29)","v":7.1259999999999994},0,0,9.2159999999999993]
["Split (excluding infra chg rec)",{"$f":"(B30-B24)/($B$30+$C$30-$B$24-$C$24)","v":-0.28535353535353547},{"$f":"(C30-C24)/($B$30+$C$30-$B$24-$C$24)","v":1.2853535353535355}]
["Diversions"]
["o   s185 diversions",{"$f":"DR!W61","v":1.18},null,null,{"$f":"DR!W62","v":0},{"$f":"SUM(B33:E33)","v":1.18}]
["o   NRSWA diversions",{"$f":"DR!W64","v":1.8110000000000002},null,{"$f":"DR!W65","v":0},null,{"$f":"SUM(B34:E34)","v":1.8110000000000002}]
["o   Non-s185 diversions",{"$f":"DR!W67","v":0},null,{"$f":"DR!W68","v":0},null,0]
["Total diversions",{"$f":"SUM(B33:B35)","v":2.9910000000000001},null,{"$f":"SUM(D34:D35)","v":0},{"$f":"SUM(E33:E35)","v":0},{"$f":"SUM(F33:F35)","v":2.9910000000000001}]
[]
[{"$f":"DSR!E$117","v":"Developer services revenue - total"},null,null,null,null,{"$f":"DSR!W117","v":9.2160000000000011}]
["Error check",null,null,null,null,{"$f":"IF(ABS(F30-F38)>CHK_TOL,1,0)","v":0}]
[]
[{"$f":"DR!E$73","v":"Diversions revenue - total"},null,null,null,null,{"$f":"DR!W$73","v":2.9910000000000001}]
["Error check",null,null,null,null,{"$f":"IF(ABS(F36-F41)>CHK_TOL,1,0)","v":0}]
[]
["Table 3 Third party services revenue"]
["£m 2025-30","Revenue"]
[null,"Water resources","Water N+","Wastewater N+","Bioresources","Additional control 1","Additional control 2","Total"]
["Third party (price control)"]
["o   Non-potable supplies",{"$f":"TPSR!W129","v":0},{"$f":"TPSR!W130","v":0},null,null,{"$f":"TPSR!W131","v":0},{"$f":"TPSR!W132","v":0},{"$f":"SUM(B48:G48)","v":0}]
["o   Rechargeable works",{"$f":"TPSR!W134","v":0},{"$f":"TPSR!W135","v":0},{"$f":"TPSR!W136","v":0},{"$f":"TPSR!W137","v":0},null,null,{"$f":"SUM(B49:G49)","v":0}]
["Total third party (price control)",{"$f":"SUM(B48:B49)","v":0},{"$f":"SUM(C48:C49)","v":0},0,0,0,0,0]
[]
["Third party (non-price control)"]
["o   Bulk supplies",{"$f":"TPSR!W147","v":0},{"$f":"TPSR!W148","v":5.3149999999999995},{"$f":"TPSR!W149","v":0},{"$f":"TPSR!W150","v":0},{"$f":"TPSR!W151","v":98.826999999999998},{"$f":"TPSR!W152","v":0},{"$f":"SUM(B53:G53)","v":104.142}]
["o   Other excluded charges",{"$f":"TPSR!W154","v":0},{"$f":"TPSR!$W155","v":0},{"$f":"TPSR!$W156","v":0},{"$f":"TPSR!$W157","v":0},{"$f":"TPSR!$W158","v":0},{"$f":"TPSR!$W159","v":0},{"$f":"SUM(B54:G54)","v":0}]
["Total third party (non-price control)",{"$f":"SUM(B53:B54)","v":0},{"$f":"SUM(C53:C54)","v":5.3149999999999995},0,0,98.826999999999998,0,104.142]
[]
["Total third party",{"$f":"B55+B50","v":0},{"$f":"C55+C50","v":5.3149999999999995},0,0,98.826999999999998,0,{"$f":"H55+H50","v":104.142}]
[]
[{"$f":"TPSR!E$175","v":"Third party revenue - total"},null,null,null,null,null,null,{"$f":"TPSR!W$175","v":104.142}]
["Error check",null,null,null,null,null,null,{"$f":"IF(ABS(H57-H59)>CHK_TOL,1,0)","v":0}]
[]
["Table 4 Developer services costs"]
["£m 2025-30","Costs"]
[null,"Water N+",null,null,"Wastewater N+"]
[null,"Capex","Opex","Totex","Capex","Opex","Totex"]
["Developer services"]
["o   New connections ",{"$f":"DSDC!W151","v":0},{"$f":"DSDC!W152","v":4.9809999999999999},{"$f":"SUM(B67:C67)","v":4.9809999999999999},{"$f":"DSDC!W154","v":0},{"$f":"DSDC!W155","v":0},{"$f":"SUM(E67:F67)","v":0}]
["o   requisitioned mains",{"$f":"DSDC!W157","v":2.145},{"$f":"DSDC!W158","v":0},2.145,{"$f":"DSDC!W160","v":0},{"$f":"DSDC!W161","v":0},{"$f":"SUM(E68:F68)","v":0}]
["o   asset payments",{"$f":"DSDC!W163","v":0},{"$f":"DSDC!W164","v":0},0,{"$f":"DSDC!W166","v":0},{"$f":"DSDC!W167","v":0},0]
["o   other site-specific activities",{"$f":"DSDC!W169","v":0},{"$f":"DSDC!W170","v":0},0,{"$f":"DSDC!W172","v":0},{"$f":"DSDC!W173","v":0},0]
["Total developer services",{"$f":"SUM(B67:B70)","v":2.145},{"$f":"SUM(C67:C70)","v":4.9809999999999999},{"$f":"SUM(D67:D70)","v":7.1259999999999994},{"$f":"SUM(E67:E70)","v":0},{"$f":"SUM(F67:F70)","v":0},0,{"$f":"G71+D71","v":7.1259999999999994}]
[]
["Developer services costs - total",null,null,null,null,null,null,{"$f":"SUM(DSDC!W180+DSDC!W177)","v":7.1260000000000003}]
["Error check",null,null,null,null,null,null,{"$f":"IF(ABS(H71-H73)>CHK_TOL,1,0)","v":0}]
[]
["Table 5 Diversions costs"]
["£m 2025-30","Costs"]
[null,"Capex","Opex","Totex"]
["Diversions - water network+"]
["o   s185 diversions",{"$f":"DSDC!W182","v":0},{"$f":"DSDC!W183","v":1.18},{"$f":"SUM(B80:C80)","v":1.18}]
["o   NRSWA diversions",{"$f":"DSDC!W185","v":0},{"$f":"DSDC!W186","v":2.13},{"$f":"SUM(B81:C81)","v":2.13}]
["o   Non-s185 diversions",{"$f":"DSDC!W188","v":0},{"$f":"DSDC!W189","v":0},0]
["Total diversions - water network+",{"$f":"SUM(B80:B82)","v":0},{"$f":"SUM(C80:C82)","v":3.3099999999999996},{"$f":"SUM(D80:D82)","v":3.3099999999999996}]
[]
["Diversions - wastewater network+"]
["o   s185 diversions",{"$f":"DSDC!W195","v":0},{"$f":"DSDC!W196","v":0},{"$f":"SUM(B86:C86)","v":0}]
["o   NRSWA diversions",{"$f":"DSDC!W198","v":0},{"$f":"DSDC!W199","v":0},0]
["o   Non-s185 diversions",{"$f":"DSDC!W201","v":0},{"$f":"DSDC!W202","v":0},0]
["Total diversions - wastewater network+",{"$f":"SUM(B86:B88)","v":0},{"$f":"SUM(C86:C88)","v":0},{"$f":"SUM(D86:D88)","v":0},{"$f":"D89+D83","v":3.3099999999999996}]
[]
["Developer services costs - total",null,null,null,{"$f":"SUM(DSDC!W206+DSDC!W193)","v":3.3100000000000005}]
["Error check",null,null,null,{"$f":"IF(ABS(E89-E91)>CHK_TOL,1,0)","v":0}]
[]
["Table 6 Third party services margin"]
["£m 2025-30","Margin calculation"]
[null,"Revenue","Capex","Opex","Margin","Margin %"]
["Non-potable water",{"$f":"TPSR!W129+TPSR!W130+TPSR!W131+TPSR!W132","v":0},{"$f":"TPC!W121+TPC!W134","v":0},{"$f":"TPC!W122+TPC!W135","v":0},{"$f":"B97-C97-D97","v":0},{"$f":"IFERROR(E97/B97,0)","v":0}]
["Rechargeable works",{"$f":"TPSR!W134+TPSR!W135+TPSR!W136+TPSR!W137","v":0},{"$f":"TPC!W137+TPC!W150","v":0},{"$f":"TPC!W138+TPC!W151","v":0},{"$f":"B98-C98-D98","v":0},{"$f":"IFERROR(E98/B98,0)","v":0}]
["Bulk supplies",{"$f":"TPSR!W147+TPSR!W148+TPSR!W149+TPSR!W150+TPSR!W151+TPSR!W152","v":104.142},{"$f":"TPC!W124+TPC!W140+TPC!W153","v":0},{"$f":"TPC!W125+TPC!W141+TPC!W154","v":1.9650000000000001},{"$f":"B99-C99-D99","v":102.17699999999999},0.98113153194676495]
["Excluded charges",{"$f":"SUM(TPSR!W154:W159)","v":0},{"$f":"TPC!W127+TPC!W143+TPC!W156","v":0},{"$f":"TPC!W128+TPC!W144+TPC!W157","v":0},0,0]
["Total",{"$f":"SUM(B97:B100)","v":104.142},{"$f":"SUM(C97:C100)","v":0},{"$f":"TPC!W131+TPC!W147+TPC!W160","v":1.9650000000000001},102.17699999999999,0.98113153194676495]
[]
[{"$f":"TPSR!E$175","v":"Third party revenue - total"},{"$f":"TPSR!W$175","v":104.142},{"$f":"TPC!W159+TPC!W146+TPC!W130","v":0},{"$f":"TPC!W160+TPC!W147+TPC!W131","v":1.9650000000000001}]
["Error check",{"$f":"IF(ABS(B101-B103)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(C101-C103)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(D101-D103)>CHK_TOL,1,0)","v":0}]
[]
["Table 7 Other revenue"]
["£m 2025-30"]
[null,"Grants"]
["Water n+",{"$f":"OR!W41","v":0}]
["Wastewater n+",{"$f":"OR!W42","v":0}]
["Total",{"$f":"SUM(B109:B110)","v":0}]
[]
[]
["Error check",{"$f":"IF(ABS(B111-B113)>CHK_TOL,1,0)","v":0}]

{"sheet":"Rev_chall","index":16,"n_rows":86,"n_cols":24,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
["Revenue challenge",null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":"Revenue challenge - Errors on sheet"},{"$f":"N44","v":0}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},"Data code","Data code","Data code","Data code","Data code","No.","Category","Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12},null,"Total ","Average"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,null,{"$f":"E13","v":"Developer services revenues"}]
[null,null,null,null,"Data post override"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"InpC!E46","v":"Developer services revenues"},{"$f":"INDEX(InpC!$G$46:$G$50,MATCH(E13,InpC!E46:E50,0))","v":"DSR"},{"$f":"INDEX(InpC!$F$46:$F$50,MATCH(Rev_chall!F13,InpC!$G$46:$G$50,0))","v":1}]
[]
[null,null,null,null,{"$f":"DSR!E15","v":"Connection charges revenue - WN - price control"},{"$f":"DSR!F15","v":"DS1W_001TOT_PR24"},{"$f":"DSR!G15","v":0},{"$f":"DSR!H15","v":0},{"$f":"DSR!I15","v":0},{"$f":"DSR!J15","v":0},{"$f":"DSR!K15","v":1},{"$f":"DSR!L15","v":"WNPC"},{"$f":"DSR!M15","v":"£m"},null,null,null,{"$f":"DSR!Q91","v":0},{"$f":"DSR!R91","v":0},{"$f":"DSR!S91","v":0},{"$f":"DSR!T91","v":0},{"$f":"DSR!U91","v":0},null,{"$f":"SUM(Q15:U15)","v":0},{"$f":"AVERAGE(Q15:U15)","v":0}]
[null,null,null,null,{"$f":"DSR!E16","v":"Connection charges revenue - WN - non-price control"},{"$f":"DSR!F16","v":"DS1E_011TOT_PR24"},{"$f":"DSR!G16","v":0},{"$f":"DSR!H16","v":0},{"$f":"DSR!I16","v":0},{"$f":"DSR!J16","v":0},{"$f":"DSR!K16","v":2},{"$f":"DSR!L16","v":"WNNPC"},{"$f":"DSR!M16","v":"£m"},null,null,null,{"$f":"DSR!Q92","v":0.90700000000000003},{"$f":"DSR!R92","v":1.036},{"$f":"DSR!S92","v":1.0549999999999999},{"$f":"DSR!T92","v":1.008},{"$f":"DSR!U92","v":0.97499999999999998},null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,{"$f":"DSR!E17","v":"Connection charges revenue - total"},{"$f":"DSR!F17","v":"sum"},{"$f":"DSR!G17","v":0},{"$f":"DSR!H17","v":0},{"$f":"DSR!I17","v":0},{"$f":"DSR!J17","v":0},{"$f":"DSR!K17","v":3},{"$f":"DSR!L17","v":"WN"},{"$f":"DSR!M17","v":"£m"},null,null,null,{"$f":"SUM(Q15:Q16)","v":0.90700000000000003},{"$f":"SUM(R15:R16)","v":1.036},1.0549999999999999,1.008,0.97499999999999998,null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,{"$f":"DSR!E18","v":"Infrastructure charge receipts - WN - price control"},{"$f":"DSR!F18","v":"DS1E_004TOT_PR24"},{"$f":"DSR!G18","v":"DS1W_006TOT_PR24"},{"$f":"DSR!H18","v":0},{"$f":"DSR!I18","v":0},{"$f":"DSR!J18","v":0},{"$f":"DSR!K18","v":4},{"$f":"DSR!L18","v":"WNPC"},{"$f":"DSR!M18","v":"£m"},null,null,null,{"$f":"DSR!Q94","v":0.69199999999999995},{"$f":"DSR!R94","v":0.74199999999999999},{"$f":"DSR!S94","v":0.76},{"$f":"DSR!T94","v":0.73699999999999999},{"$f":"DSR!U94","v":0.74099999999999999},null,3.6720000000000002,0.73440000000000005]
[null,null,null,null,{"$f":"DSR!E19","v":"Infrastructure charge receipts - WWN - price control"},{"$f":"DSR!F19","v":"DS1E_018TOT_PR24"},{"$f":"DSR!G19","v":"DS1W_017TOT_PR24"},{"$f":"DSR!H19","v":0},{"$f":"DSR!I19","v":0},{"$f":"DSR!J19","v":0},{"$f":"DSR!K19","v":5},{"$f":"DSR!L19","v":"WWNPC"},{"$f":"DSR!M19","v":"£m"},null,null,null,{"$f":"DSR!Q95","v":0},{"$f":"DSR!R95","v":0},{"$f":"DSR!S95","v":0},{"$f":"DSR!T95","v":0},{"$f":"DSR!U95","v":0},null,0,0]
[null,null,null,null,{"$f":"DSR!E20","v":"Infrastructure charge receipts - total"},{"$f":"DSR!F20","v":"sum"},{"$f":"DSR!G20","v":0},{"$f":"DSR!H20","v":0},{"$f":"DSR!I20","v":0},{"$f":"DSR!J20","v":0},{"$f":"DSR!K20","v":6},{"$f":"DSR!L20","v":"BOTH"},{"$f":"DSR!M20","v":"£m"},null,null,null,{"$f":"SUM(Q18:Q19)","v":0.69199999999999995},{"$f":"SUM(R18:R19)","v":0.74199999999999999},0.76,0.73699999999999999,0.74099999999999999,null,3.6720000000000002,0.73440000000000005]
[null,null,null,null,{"$f":"DSR!E21","v":"Requistioned mains - WN - price control"},{"$f":"DSR!F21","v":"DS1W_002TOT_PR24"},{"$f":"DSR!G21","v":0},{"$f":"DSR!H21","v":0},{"$f":"DSR!I21","v":0},{"$f":"DSR!J21","v":0},{"$f":"DSR!K21","v":7},{"$f":"DSR!L21","v":"WNPC"},{"$f":"DSR!M21","v":"£m"},null,null,null,{"$f":"DSR!Q97","v":0},{"$f":"DSR!R97","v":0},{"$f":"DSR!S97","v":0},{"$f":"DSR!T97","v":0},{"$f":"DSR!U97","v":0},null,0,0]
[null,null,null,null,{"$f":"DSR!E22","v":"Requistioned mains - WN - non-price control"},{"$f":"DSR!F22","v":"DS1E_012TOT_PR24"},{"$f":"DSR!G22","v":0},{"$f":"DSR!H22","v":0},{"$f":"DSR!I22","v":0},{"$f":"DSR!J22","v":0},{"$f":"DSR!K22","v":8},{"$f":"DSR!L22","v":"WNNPC"},{"$f":"DSR!M22","v":"£m"},null,null,null,{"$f":"DSR!Q98","v":0.38700000000000001},{"$f":"DSR!R98","v":0.47399999999999998},{"$f":"DSR!S98","v":0.47699999999999998},{"$f":"DSR!T98","v":0.43},{"$f":"DSR!U98","v":0.377},null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"DSR!E23","v":"Requistioned mains - total"},{"$f":"DSR!F23","v":"sum"},{"$f":"DSR!G23","v":0},{"$f":"DSR!H23","v":0},{"$f":"DSR!I23","v":0},{"$f":"DSR!J23","v":0},{"$f":"DSR!K23","v":9},{"$f":"DSR!L23","v":"WN"},{"$f":"DSR!M23","v":"£m"},null,null,null,{"$f":"SUM(Q21:Q22)","v":0.38700000000000001},{"$f":"SUM(R21:R22)","v":0.47399999999999998},0.47699999999999998,0.43,0.377,null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"DSR!E24","v":"Income offset  - WN - price control"},{"$f":"DSR!F24","v":"DS1E_007TOT_PR24"},{"$f":"DSR!G24","v":"DS1W_009TOT_PR24"},{"$f":"DSR!H24","v":0},{"$f":"DSR!I24","v":0},{"$f":"DSR!J24","v":0},{"$f":"DSR!K24","v":10},{"$f":"DSR!L24","v":"WNPC"},{"$f":"DSR!M24","v":"£m"},null,null,null,{"$f":"DSR!Q100","v":-0.60099999999999998},{"$f":"DSR!R100","v":-0.39400000000000002},{"$f":"DSR!S100","v":-0.28699999999999998},{"$f":"DSR!T100","v":-0.193},{"$f":"DSR!U100","v":-0.107},null,-1.5820000000000001,-0.31640000000000001]
[null,null,null,null,{"$f":"DSR!E25","v":"Income offset  - WWN - price control"},{"$f":"DSR!F25","v":"DS1E_021TOT_PR24"},{"$f":"DSR!G25","v":"DS1W_020TOT_PR24"},{"$f":"DSR!H25","v":0},{"$f":"DSR!I25","v":0},{"$f":"DSR!J25","v":0},{"$f":"DSR!K25","v":11},{"$f":"DSR!L25","v":"WWNPC"},{"$f":"DSR!M25","v":"£m"},null,null,null,{"$f":"DSR!Q101","v":0},{"$f":"DSR!R101","v":0},{"$f":"DSR!S101","v":0},{"$f":"DSR!T101","v":0},{"$f":"DSR!U101","v":0},null,0,0]
[null,null,null,null,{"$f":"DSR!E26","v":"Income offset  - total"},{"$f":"DSR!F26","v":"sum"},{"$f":"DSR!G26","v":0},{"$f":"DSR!H26","v":0},{"$f":"DSR!I26","v":0},{"$f":"DSR!J26","v":0},{"$f":"DSR!K26","v":12},{"$f":"DSR!L26","v":"BOTH"},{"$f":"DSR!M26","v":"£m"},null,null,null,{"$f":"SUM(Q24:Q25)","v":-0.60099999999999998},{"$f":"SUM(R24:R25)","v":-0.39400000000000002},-0.28699999999999998,-0.193,-0.107,null,-1.5820000000000001,-0.31640000000000001]
[null,null,null,null,{"$f":"DSR!E27","v":"Environmental incentives  - WN - price control"},{"$f":"DSR!F27","v":"DS1E_008TOT_PR24"},{"$f":"DSR!G27","v":"DS1W_011TOT_PR24"},{"$f":"DSR!H27","v":"DS1W_010TOT_PR24"},{"$f":"DSR!I27","v":"DS1E_009TOT_PR24"},{"$f":"DSR!J27","v":0},{"$f":"DSR!K27","v":13},{"$f":"DSR!L27","v":"WNPC"},{"$f":"DSR!M27","v":"£m"},null,null,null,{"$f":"DSR!Q103","v":0},{"$f":"DSR!R103","v":0},{"$f":"DSR!S103","v":0},{"$f":"DSR!T103","v":0},{"$f":"DSR!U103","v":0},null,0,0]
[null,null,null,null,{"$f":"DSR!E28","v":"Environmental incentives  - WWN - price control"},{"$f":"DSR!F28","v":"DS1E_022TOT_PR24"},{"$f":"DSR!G28","v":"DS1W_022TOT_PR24"},{"$f":"DSR!H28","v":"DS1W_021TOT_PR24"},{"$f":"DSR!I28","v":"DS1E_023TOT_PR24"},{"$f":"DSR!J28","v":0},{"$f":"DSR!K28","v":14},{"$f":"DSR!L28","v":"WWNPC"},{"$f":"DSR!M28","v":"£m"},null,null,null,{"$f":"DSR!Q104","v":0},{"$f":"DSR!R104","v":0},{"$f":"DSR!S104","v":0},{"$f":"DSR!T104","v":0},{"$f":"DSR!U104","v":0},null,0,0]
[null,null,null,null,{"$f":"DSR!E29","v":"Environmental incentives  - total"},{"$f":"DSR!F29","v":"sum"},{"$f":"DSR!G29","v":0},{"$f":"DSR!H29","v":0},{"$f":"DSR!I29","v":0},{"$f":"DSR!J29","v":0},{"$f":"DSR!K29","v":15},{"$f":"DSR!L29","v":"BOTH"},{"$f":"DSR!M29","v":"£m"},null,null,null,{"$f":"SUM(Q27:Q28)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"DSR!E30","v":"Receipts for on-site work  - WWN - non-price control"},{"$f":"DSR!F30","v":"DS1E_025TOT_PR24"},{"$f":"DSR!G30","v":"DS1W_024TOT_PR24"},{"$f":"DSR!H30","v":0},{"$f":"DSR!I30","v":0},{"$f":"DSR!J30","v":0},{"$f":"DSR!K30","v":16},{"$f":"DSR!L30","v":"WWNNPC"},{"$f":"DSR!M30","v":"£m"},null,null,null,{"$f":"DSR!Q106","v":0},{"$f":"DSR!R106","v":0},{"$f":"DSR!S106","v":0},{"$f":"DSR!T106","v":0},{"$f":"DSR!U106","v":0},null,0,0]
[null,null,null,null,{"$f":"DSR!E31","v":"Receipts for on-site work  - total"},{"$f":"DSR!F31","v":"sum"},{"$f":"DSR!G31","v":0},{"$f":"DSR!H31","v":0},{"$f":"DSR!I31","v":0},{"$f":"DSR!J31","v":0},{"$f":"DSR!K31","v":17},{"$f":"DSR!L31","v":"WWN"},{"$f":"DSR!M31","v":"£m"},null,null,null,{"$f":"SUM(Q30)","v":0},{"$f":"SUM(R30)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"DSR!E32","v":"Other developer services revenue - WN - price control"},{"$f":"DSR!F32","v":"DS1E_005TOT_PR24"},{"$f":"DSR!G32","v":"DS1W_007TOT_PR24"},{"$f":"DSR!H32","v":0},{"$f":"DSR!I32","v":0},{"$f":"DSR!J32","v":0},{"$f":"DSR!K32","v":18},{"$f":"DSR!L32","v":"WNPC"},{"$f":"DSR!M32","v":"£m"},null,null,null,{"$f":"DSR!Q108","v":0},{"$f":"DSR!R108","v":0},{"$f":"DSR!S108","v":0},{"$f":"DSR!T108","v":0},{"$f":"DSR!U108","v":0},null,0,0]
[null,null,null,null,{"$f":"DSR!E33","v":"Other developer services revenue - WN - non-price control"},{"$f":"DSR!F33","v":"DS1E_013TOT_PR24"},{"$f":"DSR!G33","v":0},{"$f":"DSR!H33","v":0},{"$f":"DSR!I33","v":0},{"$f":"DSR!J33","v":0},{"$f":"DSR!K33","v":19},{"$f":"DSR!L33","v":"WNNPC"},{"$f":"DSR!M33","v":"£m"},null,null,null,{"$f":"DSR!Q109","v":0},{"$f":"DSR!R109","v":0},{"$f":"DSR!S109","v":0},{"$f":"DSR!T109","v":0},{"$f":"DSR!U109","v":0},null,0,0]
[null,null,null,null,{"$f":"DSR!E34","v":"Other developer services revenue - WWN - price control"},{"$f":"DSR!F34","v":"DS1E_019TOT_PR24"},{"$f":"DSR!G34","v":"DS1W_018TOT_PR24"},{"$f":"DSR!H34","v":0},{"$f":"DSR!I34","v":0},{"$f":"DSR!J34","v":0},{"$f":"DSR!K34","v":20},{"$f":"DSR!L34","v":"WWNPC"},{"$f":"DSR!M34","v":"£m"},null,null,null,{"$f":"DSR!Q110","v":0},{"$f":"DSR!R110","v":0},{"$f":"DSR!S110","v":0},{"$f":"DSR!T110","v":0},{"$f":"DSR!U110","v":0},null,0,0]
[null,null,null,null,{"$f":"DSR!E35","v":"Other developer services revenue - WWN - non-price control"},{"$f":"DSR!F35","v":"DS1E_027TOT_PR24"},{"$f":"DSR!G35","v":"DS1W_026TOT_PR24"},{"$f":"DSR!H35","v":0},{"$f":"DSR!I35","v":0},{"$f":"DSR!J35","v":0},{"$f":"DSR!K35","v":21},{"$f":"DSR!L35","v":"WWNNPC"},{"$f":"DSR!M35","v":"£m"},null,null,null,{"$f":"DSR!Q111","v":0},{"$f":"DSR!R111","v":0},{"$f":"DSR!S111","v":0},{"$f":"DSR!T111","v":0},{"$f":"DSR!U111","v":0},null,0,0]
[null,null,null,null,{"$f":"DSR!E36","v":"Other developer services revenue - total"},{"$f":"DSR!F36","v":"sum"},{"$f":"DSR!G36","v":0},{"$f":"DSR!H36","v":0},{"$f":"DSR!I36","v":0},{"$f":"DSR!J36","v":0},{"$f":"DSR!K36","v":22},{"$f":"DSR!L36","v":"BOTH"},{"$f":"DSR!M36","v":"£m"},null,null,null,{"$f":"SUM(Q32:Q35)","v":0},{"$f":"SUM(R32:R35)","v":0},0,0,0,null,0,0]
[null,null,null,null,{"$f":"DSR!E37","v":"Developer services revenue - WN - price control"},{"$f":"DSR!F37","v":"sum"},{"$f":"DSR!G37","v":0},{"$f":"DSR!H37","v":0},{"$f":"DSR!I37","v":0},{"$f":"DSR!J37","v":0},{"$f":"DSR!K37","v":23},{"$f":"DSR!L37","v":"WNPC"},{"$f":"DSR!M37","v":"£m"},null,null,null,{"$f":"SUMIF($L$15:$L$36,$L37,Q$15:Q$36)","v":9.099999999999997E-2},{"$f":"SUMIF($L$15:$L$36,$L37,R$15:R$36)","v":0.34799999999999998},0.47300000000000003,0.54400000000000004,0.63400000000000001,null,2.09,0.41799999999999998]
[null,null,null,null,{"$f":"DSR!E38","v":"Developer services revenue - WN - non-price control"},{"$f":"DSR!F38","v":"sum"},{"$f":"DSR!G38","v":0},{"$f":"DSR!H38","v":0},{"$f":"DSR!I38","v":0},{"$f":"DSR!J38","v":0},{"$f":"DSR!K38","v":24},{"$f":"DSR!L38","v":"WNNPC"},{"$f":"DSR!M38","v":"£m"},null,null,null,{"$f":"SUMIF($L$15:$L$36,$L38,Q$15:Q$36)","v":1.294},1.51,1.532,1.4379999999999999,1.3519999999999999,null,7.1259999999999994,1.4251999999999998]
[null,null,null,null,{"$f":"DSR!E39","v":"Developer services revenue - WWN - price control"},{"$f":"DSR!F39","v":"sum"},{"$f":"DSR!G39","v":0},{"$f":"DSR!H39","v":0},{"$f":"DSR!I39","v":0},{"$f":"DSR!J39","v":0},{"$f":"DSR!K39","v":25},{"$f":"DSR!L39","v":"WWNPC"},{"$f":"DSR!M39","v":"£m"},null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"DSR!E40","v":"Developer services revenue - WWN - non-price control"},{"$f":"DSR!F40","v":"sum"},{"$f":"DSR!G40","v":0},{"$f":"DSR!H40","v":0},{"$f":"DSR!I40","v":0},{"$f":"DSR!J40","v":0},{"$f":"DSR!K40","v":26},{"$f":"DSR!L40","v":"WWNNPC"},{"$f":"DSR!M40","v":"£m"},null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,{"$f":"DSR!E41","v":"Developer services revenue - total"},{"$f":"DSR!F41","v":"sum"},{"$f":"DSR!G41","v":0},{"$f":"DSR!H41","v":0},{"$f":"DSR!I41","v":0},{"$f":"DSR!J41","v":0},{"$f":"DSR!K41","v":27},{"$f":"DSR!L41","v":"BOTH"},{"$f":"DSR!M41","v":"£m"},null,null,null,{"$f":"SUM(Q37:Q40)","v":1.385},{"$f":"SUM(R37:R40)","v":1.8580000000000001},2.0049999999999999,1.982,1.9859999999999998,null,9.2160000000000011,1.8432000000000002]
[]
[null,null,null,null,{"$f":"INDEX(Inp_PR24!$B$200:$B$406,MATCH(Rev_chall!$F$13,Inp_PR24!$C$200:$C$406,0))","v":"DSR - Total from all input match codes"},null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"DSR!Q117","v":1.385},{"$f":"DSR!R117","v":1.8580000000000001},{"$f":"DSR!S117","v":2.0049999999999999},{"$f":"DSR!T117","v":1.982},{"$f":"DSR!U117","v":1.9859999999999998}]
[null,null,null,null,"Error check",null,null,null,null,null,null,null,null,{"$f":"SUM(Q44:U44)","v":0},null,null,{"$f":"IF(ABS(Q41-Q43)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R41-R43)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S41-S43)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T41-T43)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U41-U43)>CHK_TOL,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,null,"Welsh company DS site-specific revenue challenge"]
[null,null,null,null,"Calculation (EC applied to only price control for Wales, BCEC applied to infra charge receipts only)"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"InpT!$E$7","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eff!Q27","v":0},{"$f":"Eff!R27","v":0},{"$f":"Eff!S27","v":0},{"$f":"Eff!T27","v":0},{"$f":"Eff!U27","v":0}]
[null,null,null,null,{"$f":"InpT!$E$8","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eff!Q28","v":0},{"$f":"Eff!R28","v":0},{"$f":"Eff!S28","v":0},{"$f":"Eff!T28","v":0},{"$f":"Eff!U28","v":0}]
[null,null,null,null,{"$f":"InpT!E14","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eff!Q25","v":0},{"$f":"Eff!R25","v":0},{"$f":"Eff!S25","v":0},{"$f":"Eff!T25","v":0},{"$f":"Eff!U25","v":0}]
[null,null,null,null,{"$f":"InpT!E15","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Eff!Q26","v":0},{"$f":"Eff!R26","v":0},{"$f":"Eff!S26","v":0},{"$f":"Eff!T26","v":0},{"$f":"Eff!U26","v":0}]
[]
[null,null,null,null,{"$f":"E15","v":"Connection charges revenue - WN - price control"},"DS1W_001TOT_PR24",{"$f":"IF(ISNUMBER(SEARCH(\"WWN\",$E58)),\"WWN\",IF(ISNUMBER(SEARCH(\"WN\",$E58)),\"WN\",0))","v":"WN"},{"$f":"IF(ISNUMBER(SEARCH(\"- non-price control\",$E58)),\"NPC\",IF(ISNUMBER(SEARCH(\"- price control\",$E58)),\"PC\",0))","v":"PC"},null,null,{"$f":"K15","v":1},"WNPC","£m",null,null,null,{"$f":"IF($H58=\"NPC\",Q15,\nIF($G58=\"WN\",Q15*(1-Q$53),\nIF($G58=\"WWN\",Q15*(1-Q$54),\"\")))","v":0},0,0,0,0,null,{"$f":"SUM(Q58:U58)","v":0},{"$f":"AVERAGE(Q58:U58)","v":0}]
[null,null,null,null,"Connection charges revenue - WN - non-price control","DS1E_011TOT_PR24",{"$f":"IF(ISNUMBER(SEARCH(\"WWN\",$E59)),\"WWN\",IF(ISNUMBER(SEARCH(\"WN\",$E59)),\"WN\",0))","v":"WN"},{"$f":"IF(ISNUMBER(SEARCH(\"- non-price control\",$E59)),\"NPC\",IF(ISNUMBER(SEARCH(\"- price control\",$E59)),\"PC\",0))","v":"NPC"},null,null,2,"WNNPC","£m",null,null,null,0.90700000000000003,1.036,1.0549999999999999,1.008,0.97499999999999998,null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,"Connection charges revenue - total","sum",0,0,null,null,3,"WN","£m",null,null,null,{"$f":"SUM(Q58:Q59)","v":0.90700000000000003},{"$f":"SUM(R58:R59)","v":1.036},1.0549999999999999,1.008,0.97499999999999998,null,4.9809999999999999,0.99619999999999997]
[null,null,null,null,"Infrastructure charge receipts - WN - price control","DS1E_004TOT_PR24","WN","PC",null,null,4,"WNPC","£m",null,null,null,{"$f":"IF($G61=\"WN\",Q18*(1-Q$55),\nIF($G61=\"WWN\",Q18*(1-Q$56),\"\"))","v":0.69199999999999995},{"$f":"IF($G61=\"WN\",R18*(1-R$55),\nIF($G61=\"WWN\",R18*(1-R$56),\"\"))","v":0.74199999999999999},0.76,0.73699999999999999,0.74099999999999999,null,3.6720000000000002,0.73440000000000005]
[null,null,null,null,"Infrastructure charge receipts - WWN - price control","DS1E_018TOT_PR24","WWN","PC",null,null,5,"WWNPC","£m",null,null,null,{"$f":"IF($G62=\"WN\",Q19*(1-Q$55),\nIF($G62=\"WWN\",Q19*(1-Q$56),\"\"))","v":0},{"$f":"IF($G62=\"WN\",R19*(1-R$55),\nIF($G62=\"WWN\",R19*(1-R$56),\"\"))","v":0},0,0,0,null,0,0]
[null,null,null,null,"Infrastructure charge receipts - total","sum",0,0,null,null,6,"BOTH","£m",null,null,null,{"$f":"SUM(Q61:Q62)","v":0.69199999999999995},{"$f":"SUM(R61:R62)","v":0.74199999999999999},0.76,0.73699999999999999,0.74099999999999999,null,3.6720000000000002,0.73440000000000005]
[null,null,null,null,"Requistioned mains - WN - price control","DS1W_002TOT_PR24","WN","PC",null,null,7,"WNPC","£m",null,null,null,{"$f":"IF($H64=\"NPC\",Q21,\nIF($G64=\"WN\",Q21*(1-Q$53),\nIF($G64=\"WWN\",Q21*(1-Q$54),\"\")))","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Requistioned mains - WN - non-price control","DS1E_012TOT_PR24","WN","NPC",null,null,8,"WNNPC","£m",null,null,null,0.38700000000000001,0.47399999999999998,0.47699999999999998,0.43,0.377,null,2.145,0.42899999999999999]
[null,null,null,null,"Requistioned mains - total","sum",0,0,null,null,9,"WN","£m",null,null,null,{"$f":"SUM(Q64:Q65)","v":0.38700000000000001},{"$f":"SUM(R64:R65)","v":0.47399999999999998},0.47699999999999998,0.43,0.377,null,2.145,0.42899999999999999]
[null,null,null,null,"Income offset  - WN - price control","DS1E_007TOT_PR24","WN","PC",null,null,10,"WNPC","£m",null,null,null,{"$f":"IF($H67=\"NPC\",Q24,\nIF($G67=\"WN\",Q24*(1-Q$53),\nIF($G67=\"WWN\",Q24*(1-Q$54),\"\")))","v":-0.60099999999999998},-0.39400000000000002,-0.28699999999999998,-0.193,-0.107,null,-1.5820000000000001,-0.31640000000000001]
[null,null,null,null,"Income offset  - WWN - price control","DS1E_021TOT_PR24","WWN","PC",null,null,11,"WWNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Income offset  - total","sum",0,0,null,null,12,"BOTH","£m",null,null,null,{"$f":"SUM(Q67:Q68)","v":-0.60099999999999998},{"$f":"SUM(R67:R68)","v":-0.39400000000000002},-0.28699999999999998,-0.193,-0.107,null,-1.5820000000000001,-0.31640000000000001]
[null,null,null,null,"Environmental incentives  - WN - price control","DS1E_008TOT_PR24","WN","PC",null,null,13,"WNPC","£m",null,null,null,{"$f":"IF($H70=\"NPC\",Q27,\nIF($G70=\"WN\",Q27*(1-Q$53),\nIF($G70=\"WWN\",Q27*(1-Q$54),\"\")))","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Environmental incentives  - WWN - price control","DS1E_022TOT_PR24","WWN","PC",null,null,14,"WWNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Environmental incentives  - total","sum",0,0,null,null,15,"BOTH","£m",null,null,null,{"$f":"SUM(Q70:Q71)","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Receipts for on-site work  - WWN - non-price control","DS1E_025TOT_PR24","WWN","NPC",null,null,16,"WWNNPC","£m",null,null,null,{"$f":"IF($H73=\"NPC\",Q30,\nIF($G73=\"WN\",Q30*(1-Q$53),\nIF($G73=\"WWN\",Q30*(1-Q$54),\"\")))","v":0},{"$f":"IF($H73=\"NPC\",R30,\nIF($G73=\"WN\",R30*(1-R$53),\nIF($G73=\"WWN\",R30*(1-R$54),\"\")))","v":0},{"$f":"IF($H73=\"NPC\",S30,\nIF($G73=\"WN\",S30*(1-S$53),\nIF($G73=\"WWN\",S30*(1-S$54),\"\")))","v":0},{"$f":"IF($H73=\"NPC\",T30,\nIF($G73=\"WN\",T30*(1-T$53),\nIF($G73=\"WWN\",T30*(1-T$54),\"\")))","v":0},{"$f":"IF($H73=\"NPC\",U30,\nIF($G73=\"WN\",U30*(1-U$53),\nIF($G73=\"WWN\",U30*(1-U$54),\"\")))","v":0},null,0,0]
[null,null,null,null,"Receipts for on-site work  - total","sum",0,0,null,null,17,"WWN","£m",null,null,null,{"$f":"SUM(Q73)","v":0},{"$f":"SUM(R73)","v":0},0,0,0,null,0,0]
[null,null,null,null,"Other developer services revenue - WN - price control","DS1E_005TOT_PR24","WN","PC",null,null,18,"WNPC","£m",null,null,null,{"$f":"IF($H75=\"NPC\",Q32,\nIF($G75=\"WN\",Q32*(1-Q$53),\nIF($G75=\"WWN\",Q32*(1-Q$54),\"\")))","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other developer services revenue - WN - non-price control","DS1E_013TOT_PR24","WN","NPC",null,null,19,"WNNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Other developer services revenue - WWN - price control","DS1E_019TOT_PR24","WWN","PC",null,null,20,"WWNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Other developer services revenue - WWN - non-price control","DS1E_027TOT_PR24","WWN","NPC",null,null,21,"WWNNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Other developer services revenue - total","sum",0,0,null,null,22,"BOTH","£m",null,null,null,{"$f":"SUM(Q75:Q78)","v":0},{"$f":"SUM(R75:R78)","v":0},0,0,0,null,0,0]
[null,null,null,null,"Developer services revenue - WN - price control","sum","WN","PC",null,null,23,"WNPC","£m",null,null,null,{"$f":"SUMIF($L$58:$L$79,$L80,Q$58:Q$79)","v":9.099999999999997E-2},{"$f":"SUMIF($L$58:$L$79,$L80,R$58:R$79)","v":0.34799999999999998},0.47300000000000003,0.54400000000000004,0.63400000000000001,null,2.09,0.41799999999999998]
[null,null,null,null,"Developer services revenue - WN - non-price control","sum","WN","NPC",null,null,24,"WNNPC","£m",null,null,null,{"$f":"SUMIF($L$58:$L$79,$L81,Q$58:Q$79)","v":1.294},1.51,1.532,1.4379999999999999,1.3519999999999999,null,7.1259999999999994,1.4251999999999998]
[null,null,null,null,"Developer services revenue - WWN - price control","sum","WWN","PC",null,null,25,"WWNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Developer services revenue - WWN - non-price control","sum","WWN","NPC",null,null,26,"WWNNPC","£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Developer services revenue - total","sum",0,0,null,null,27,"BOTH","£m",null,null,null,{"$f":"SUM(Q80:Q83)","v":1.385},{"$f":"SUM(R80:R83)","v":1.8580000000000001},2.0049999999999999,1.982,1.9859999999999998,null,9.2160000000000011,1.8432000000000002]
[null,null,null,null,null,null,null,0]
[null,null,null,null,"Total for error check - Income offset POS","sum",null,0,null,null,null,null,"£m",null,null,null,{"$f":"Q84-Q69-Q69","v":2.5869999999999997},{"$f":"R84-R69-R69","v":2.6460000000000004},2.5789999999999997,2.3679999999999999,2.2000000000000002,null,{"$f":"SUM(Q86:U86)","v":12.379999999999999},{"$f":"AVERAGE(Q86:U86)","v":2.476}]

{"sheet":"DR_TOTEX","index":17,"n_rows":107,"n_cols":24,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
["Diversions revenues checks",null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":"Diversions revenues checks - Errors on sheet"},{"$f":"N36+N65+N95","v":0}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},null,null,null,null,null,null,null,"Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12},null,"Total ","Average"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,null,"s185 diversions revenue"]
[null,null,null,null,"Check"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"InpC!E22","v":"Financial years in PR24"},null,null,null,null,null,null,null,null,{"$f":"InpC!H22","v":5}]
[]
[null,null,null,null,"s185 diversions revenue (post overide)"]
[null,null,null,null,{"$f":"DR!E61","v":"s185 diversions revenue - WN - price control"},null,null,null,null,null,null,null,{"$f":"DR!M61","v":"£m"},null,null,null,{"$f":"DR!Q61","v":0.23599999999999999},{"$f":"DR!R61","v":0.23599999999999999},{"$f":"DR!S61","v":0.23599999999999999},{"$f":"DR!T61","v":0.23599999999999999},{"$f":"DR!U61","v":0.23599999999999999},null,{"$f":"SUM(Q16:U16)","v":1.18},{"$f":"AVERAGE(Q16:U16)","v":0.23599999999999999}]
[null,null,null,null,{"$f":"DR!E62","v":"s185 diversions revenue - WWN - non-price control"},null,null,null,null,null,null,null,{"$f":"DR!M62","v":"£m"},null,null,null,{"$f":"DR!Q62","v":0},{"$f":"DR!R62","v":0},{"$f":"DR!S62","v":0},{"$f":"DR!T62","v":0},{"$f":"DR!U62","v":0},null,0,0]
[null,null,null,null,"s185 diversions revenue - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q16:Q17)","v":0.23599999999999999},{"$f":"SUM(R16:R17)","v":0.23599999999999999},0.23599999999999999,0.23599999999999999,0.23599999999999999,null,1.18,0.23599999999999999]
[]
[null,null,null,null,{"$f":"DSDC!E184","v":"s185 diversions - WN - totex"},null,null,null,null,null,null,null,{"$f":"DSDC!M184","v":"£m"},null,null,null,{"$f":"DSDC!Q184","v":0.23599999999999999},{"$f":"DSDC!R184","v":0.23599999999999999},{"$f":"DSDC!S184","v":0.23599999999999999},{"$f":"DSDC!T184","v":0.23599999999999999},{"$f":"DSDC!U184","v":0.23599999999999999},null,{"$f":"SUM(Q20:U20)","v":1.18},{"$f":"AVERAGE(Q20:U20)","v":0.23599999999999999}]
[null,null,null,null,{"$f":"DSDC!E197","v":"s185 diversions - WWN - totex"},null,null,null,null,null,null,null,{"$f":"DSDC!M197","v":"£m"},null,null,null,{"$f":"DSDC!Q197","v":0},{"$f":"DSDC!R197","v":0},{"$f":"DSDC!S197","v":0},{"$f":"DSDC!T197","v":0},{"$f":"DSDC!U197","v":0},null,0,0]
[null,null,null,null,"s185 diversions - totex",null,null,null,null,null,null,null,{"$f":"M21","v":"£m"},null,null,null,{"$f":"SUM(Q20:Q21)","v":0.23599999999999999},{"$f":"SUM(R20:R21)","v":0.23599999999999999},0.23599999999999999,0.23599999999999999,0.23599999999999999,null,1.18,0.23599999999999999]
[]
[null,null,null,null,"s185 shortfall (average basis)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$24","v":0},{"$f":"$X$24","v":0},0,0,0,null,{"$f":"IF(W22>W18,W22-W18,0)","v":0},{"$f":"W24/$N$13","v":0}]
[]
[null,null,null,null,"s185 shortfall allocation to control"]
[null,null,null,null,"s185 diversions revenue - WN - price control (shortfall)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q$22)<0.001,0,IF(ABS($W$24)<0.001,0,Q$24*(Q20/Q$22)))","v":0},{"$f":"IF(ABS(R$22)<0.001,0,IF(ABS($W$24)<0.001,0,R$24*(R20/R$22)))","v":0},0,0,0,null,{"$f":"SUM(Q27:U27)","v":0},{"$f":"AVERAGE(Q27:U27)","v":0}]
[null,null,null,null,"s185 diversions revenue - WWN - non-price control (shortfall)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q$22)<0.001,0,IF(ABS($W$24)<0.001,0,Q$24*(Q21/Q$22)))","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"s185 diversions revenue (shortfall)","sum",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q27:Q28)","v":0},{"$f":"SUM(R27:R28)","v":0},0,0,0,null,{"$f":"SUM(Q29:U29)","v":0},{"$f":"AVERAGE(Q29:U29)","v":0}]
[]
[null,null,null,null,"s185 diversions revenue (post overide, post check)"]
[null,null,null,null,"s185 diversions revenue - WN - price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q16+Q27","v":0.23599999999999999},0.23599999999999999,0.23599999999999999,0.23599999999999999,0.23599999999999999,null,{"$f":"SUM(Q32:U32)","v":1.18},{"$f":"AVERAGE(Q32:U32)","v":0.23599999999999999}]
[null,null,null,null,"s185 diversions revenue - WWN - non-price control",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"s185 diversions revenue - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q32:Q33)","v":0.23599999999999999},{"$f":"SUM(R32:R33)","v":0.23599999999999999},0.23599999999999999,0.23599999999999999,0.23599999999999999,null,1.18,0.23599999999999999]
[]
[null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"SUM(W36)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(W18-W34)<CHK_TOL,ABS(W22-W34)<CHK_TOL),0,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,null,"NRSWA diversions revenue"]
[null,null,null,null,"Check"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,"NRSWA diversions revenue (post overide)"]
[null,null,null,null,{"$f":"DR!E64","v":"NRSWA diversions revenue - WN - price control"},null,null,null,null,null,null,null,{"$f":"DR!M64","v":"£m"},null,null,null,{"$f":"DR!Q64","v":0.45100000000000001},{"$f":"DR!R64","v":0.34},{"$f":"DR!S64","v":0.34},{"$f":"DR!T64","v":0.34},{"$f":"DR!U64","v":0.34},null,{"$f":"SUM(Q46:U46)","v":1.8110000000000002},{"$f":"AVERAGE(Q46:U46)","v":0.36220000000000002}]
[null,null,null,null,{"$f":"DR!E65","v":"NRSWA diversions revenue - WWN - price control"},null,null,null,null,null,null,null,{"$f":"DR!M65","v":"£m"},null,null,null,{"$f":"DR!Q65","v":0},{"$f":"DR!R65","v":0},{"$f":"DR!S65","v":0},{"$f":"DR!T65","v":0},{"$f":"DR!U65","v":0},null,{"$f":"SUM(Q47:U47)","v":0},{"$f":"AVERAGE(Q47:U47)","v":0}]
[null,null,null,null,"NRSWA diversions revenue - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q46:Q47)","v":0.45100000000000001},{"$f":"SUM(R46:R47)","v":0.34},0.34,0.34,0.34,null,{"$f":"SUM(Q48:U48)","v":1.8110000000000002},{"$f":"AVERAGE(Q48:U48)","v":0.36220000000000002}]
[]
[null,null,null,null,{"$f":"DSDC!E187","v":"NRSWA diversions - WN - totex"},null,null,null,null,null,null,null,{"$f":"DSDC!M187","v":"£m"},null,null,null,{"$f":"DSDC!Q187","v":0.53},{"$f":"DSDC!R187","v":0.4},{"$f":"DSDC!S187","v":0.4},{"$f":"DSDC!T187","v":0.4},{"$f":"DSDC!U187","v":0.4},null,{"$f":"SUM(Q50:U50)","v":2.13},{"$f":"AVERAGE(Q50:U50)","v":0.42599999999999999}]
[null,null,null,null,{"$f":"DSDC!E200","v":"NRSWA diversions - WWN - totex"},null,null,null,null,null,null,null,{"$f":"DSDC!M200","v":"£m"},null,null,null,{"$f":"DSDC!Q200","v":0},{"$f":"DSDC!R200","v":0},{"$f":"DSDC!S200","v":0},{"$f":"DSDC!T200","v":0},{"$f":"DSDC!U200","v":0},null,0,0]
[null,null,null,null,"NRSWA diversions - totex",null,null,null,null,null,null,null,{"$f":"M51","v":"£m"},null,null,null,{"$f":"SUM(Q50:Q51)","v":0.53},{"$f":"SUM(R50:R51)","v":0.4},0.4,0.4,0.4,null,2.13,0.42599999999999999]
[]
[null,null,null,null,"Proportion recoverable under NRSWA",null,null,null,null,null,null,null,null,null,null,null,{"$f":"InpT!Q11","v":0.82},{"$f":"InpT!R11","v":0.82},{"$f":"InpT!S11","v":0.82},{"$f":"InpT!T11","v":0.82},{"$f":"InpT!U11","v":0.82}]
[]
[null,null,null,null,"NRSWA diversions calculated revenue recoverable from developers",null,null,null,null,null,null,null,{"$f":"M52","v":"£m"},null,null,null,{"$f":"Q52*Q$54","v":0.43459999999999999},{"$f":"R52*R$54","v":0.32800000000000001},{"$f":"S52*S$54","v":0.32800000000000001},{"$f":"T52*T$54","v":0.32800000000000001},{"$f":"U52*U$54","v":0.32800000000000001},null,{"$f":"SUM(Q56:U56)","v":1.7466000000000002},{"$f":"AVERAGE(Q56:U56)","v":0.34932000000000002}]
[null,null,null,null,"NRSWA diversions calculated revenue unrecoverable from developers",null,null,null,null,null,null,null,{"$f":"M52","v":"£m"},null,null,null,{"$f":"Q52-Q56","v":9.540000000000004E-2},{"$f":"R52-R56","v":7.2000000000000008E-2},{"$f":"S52-S56","v":7.2000000000000008E-2},{"$f":"T52-T56","v":7.2000000000000008E-2},{"$f":"U52-U56","v":7.2000000000000008E-2},null,{"$f":"SUM(Q57:U57)","v":0.38340000000000007},{"$f":"AVERAGE(Q57:U57)","v":7.6680000000000012E-2}]
[null,null,null,null,"NRSWA diversions revenue in price control","sum",null,null,null,null,null,null,{"$f":"M57","v":"£m"},null,null,null,{"$f":"SUM(Q56:Q57)","v":0.53},{"$f":"SUM(R56:R57)","v":0.4},0.4,0.4,0.4,null,{"$f":"SUM(Q58:U58)","v":2.13},{"$f":"AVERAGE(Q58:U58)","v":0.42599999999999999}]
[]
[null,null,null,null,"NRSWA diversions revenue in price control"]
[null,null,null,null,"NRSWA diversions revenue - WN - price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"IF(Q$52=0,0,Q$56*(Q50/Q$52))","v":0.43459999999999999},{"$f":"IF(R$52=0,0,R$56*(R50/R$52))","v":0.32800000000000001},0.32800000000000001,0.32800000000000001,0.32800000000000001,null,{"$f":"SUM(Q61:U61)","v":1.7466000000000002},{"$f":"AVERAGE(Q61:U61)","v":0.34932000000000002}]
[null,null,null,null,"NRSWA diversions revenue - WWN - price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"IF(Q$52=0,0,Q$56*(Q51/Q$52))","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"NRSWA diversions revenue in price control - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q61:Q62)","v":0.43459999999999999},{"$f":"SUM(R61:R62)","v":0.32800000000000001},0.32800000000000001,0.32800000000000001,0.32800000000000001,null,1.7466000000000002,0.34932000000000002]
[]
[null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"SUM(W65)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF((ABS(W56-W63)<CHK_TOL),0,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,null,"Non-s185 diversions revenue "]
[null,null,null,null,"Check"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,"Non-s185 diversions revenue (post overide)"]
[null,null,null,null,{"$f":"DR!E67","v":"non-s185 diversions revenue - WN - price control"},null,null,null,null,null,null,null,{"$f":"DR!M67","v":"£m"},null,null,null,{"$f":"DR!Q67","v":0},{"$f":"DR!R67","v":0},{"$f":"DR!S67","v":0},{"$f":"DR!T67","v":0},{"$f":"DR!U67","v":0},null,{"$f":"SUM(Q75:U75)","v":0},{"$f":"AVERAGE(Q75:U75)","v":0}]
[null,null,null,null,{"$f":"DR!E68","v":"non-s185 diversions revenue - WWN - price control"},null,null,null,null,null,null,null,{"$f":"DR!M68","v":"£m"},null,null,null,{"$f":"DR!Q68","v":0},{"$f":"DR!R68","v":0},{"$f":"DR!S68","v":0},{"$f":"DR!T68","v":0},{"$f":"DR!U68","v":0},null,{"$f":"SUM(Q76:U76)","v":0},{"$f":"AVERAGE(Q76:U76)","v":0}]
[null,null,null,null,"non-s185 diversions revenue - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q75:Q76)","v":0},{"$f":"SUM(R75:R76)","v":0},0,0,0,null,{"$f":"SUM(Q77:U77)","v":0},{"$f":"AVERAGE(Q77:U77)","v":0}]
[]
[null,null,null,null,{"$f":"DSDC!E190","v":"Non-s185 diversions - WN - totex"},null,null,null,null,null,null,null,{"$f":"DSDC!M190","v":"£m"},null,null,null,{"$f":"DSDC!Q190","v":0},{"$f":"DSDC!R190","v":0},{"$f":"DSDC!S190","v":0},{"$f":"DSDC!T190","v":0},{"$f":"DSDC!U190","v":0},null,{"$f":"SUM(Q79:U79)","v":0},{"$f":"AVERAGE(Q79:U79)","v":0}]
[null,null,null,null,{"$f":"DSDC!E203","v":"Non-s185 diversions - WWN - totex"},null,null,null,null,null,null,null,{"$f":"DSDC!M203","v":"£m"},null,null,null,{"$f":"DSDC!Q203","v":0},{"$f":"DSDC!R203","v":0},{"$f":"DSDC!S203","v":0},{"$f":"DSDC!T203","v":0},{"$f":"DSDC!U203","v":0},null,0,0]
[null,null,null,null,"non-s185 diversions totex",null,null,null,null,null,null,null,{"$f":"M80","v":"£m"},null,null,null,{"$f":"SUM(Q79:Q80)","v":0},{"$f":"SUM(R79:R80)","v":0},0,0,0,null,0,0]
[]
[null,null,null,null,"non-s185 shortfall",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$83","v":0},{"$f":"$X$83","v":0},0,0,0,null,{"$f":"IF(W81>W77,W81-W77,0)","v":0},{"$f":"W83/5","v":0}]
[]
[null,null,null,null,"Shortfall allocation to control"]
[null,null,null,null,"non-s185 diversions revenue - WN - price control (shortfall)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($W$83)<0.001,0,Q$83*(Q79/Q$81))","v":0},{"$f":"IF(ABS($W$83)<0.001,0,R$83*(R79/R$81))","v":0},0,0,0,null,{"$f":"SUM(Q86:U86)","v":0},{"$f":"AVERAGE(Q86:U86)","v":0}]
[null,null,null,null,"non-s185 diversions revenue - WWN - price control (shortfall)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($W$83)<0.001,0,Q$83*(Q80/Q$81))","v":0},{"$f":"IF(ABS($W$83)<0.001,0,R$83*(R80/R$81))","v":0},0,0,0,null,0,0]
[null,null,null,null,"non-s185 diversions revenue (shortfall)","sum",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q86:Q87)","v":0},{"$f":"SUM(R86:R87)","v":0},0,0,0,null,0,0]
[]
[null,null,null,null,"Non-s185 diversions revenue (post overide, post check)"]
[null,null,null,null,"non-s185 diversions revenue - WN - price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q75+Q86","v":0},{"$f":"R75+R86","v":0},0,0,0,null,{"$f":"SUM(Q91:U91)","v":0},{"$f":"AVERAGE(Q91:U91)","v":0}]
[null,null,null,null,"non-s185 diversions revenue - WWN - price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q76+Q87","v":0},{"$f":"R76+R87","v":0},0,0,0,null,0,0]
[null,null,null,null,"non-s185 diversions revenue - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q91:Q92)","v":0},{"$f":"SUM(R91:R92)","v":0},0,0,0,null,0,0]
[]
[null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"SUM(W95)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(W77-W93)<CHK_TOL,ABS(W81-W93)<CHK_TOL),0,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,null,"Total diversions revenues "]
[null,null,null,null,"Post adjustments"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,"Diversions revenue - WN - price control","sum",null,null,null,null,null,"WNPC","£m",null,null,null,{"$f":"Q32+Q61+Q91","v":0.67059999999999997},{"$f":"R32+R61+R91","v":0.56400000000000006},{"$f":"S32+S61+S91","v":0.56400000000000006},{"$f":"T32+T61+T91","v":0.56400000000000006},{"$f":"U32+U61+U91","v":0.56400000000000006},null,{"$f":"SUM(Q104:U104)","v":2.9266000000000001},{"$f":"AVERAGE(Q104:U104)","v":0.58532000000000006}]
[null,null,null,null,"Diversions revenue - WWN - price control","sum",null,null,null,null,null,"WWNPC","£m",null,null,null,{"$f":"Q62+Q92","v":0},{"$f":"R62+R92","v":0},{"$f":"S62+S92","v":0},{"$f":"T62+T92","v":0},{"$f":"U62+U92","v":0},null,{"$f":"SUM(Q105:U105)","v":0},{"$f":"AVERAGE(Q105:U105)","v":0}]
[null,null,null,null,"Diversions revenue - WWN - non-price control","sum",null,null,null,null,null,"WWNNPC","£m",null,null,null,{"$f":"Q33","v":0},{"$f":"R33","v":0},{"$f":"S33","v":0},{"$f":"T33","v":0},{"$f":"U33","v":0},null,{"$f":"SUM(Q106:U106)","v":0},{"$f":"AVERAGE(Q106:U106)","v":0}]
[null,null,null,null,"Diversions revenue - total","sum",null,null,null,null,null,0,"£m",null,null,null,{"$f":"SUM(Q104:Q106)","v":0.67059999999999997},{"$f":"SUM(R104:R106)","v":0.56400000000000006},0.56400000000000006,0.56400000000000006,0.56400000000000006,null,{"$f":"SUM(Q107:U107)","v":2.9266000000000001},{"$f":"AVERAGE(Q107:U107)","v":0.58532000000000006}]

{"sheet":"TP_TOTEX","index":18,"n_rows":228,"n_cols":24,"rows_kept":228,"cut":false,"hidden":false,"merged":[]}
["Third party revenues checks ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":"Third party revenues checks  - Errors on sheet"},{"$f":"N44+N84+N147+N195","v":0}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},null,null,null,null,null,null,null,"Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,"Price control"]
[null,null,null,"Non-potable supplies"]
[null,null,null,null,"Check"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"InpC!E22","v":"Financial years in PR24"},null,null,null,null,null,null,null,null,{"$f":"InpC!H22","v":5}]
[]
[null,null,null,null,{"$f":"TPSR!E129","v":"Non-potable supplies revenue - WR"},null,null,null,null,null,null,null,{"$f":"TPSR!M129","v":"£m"},null,null,null,{"$f":"TPSR!Q129","v":0},{"$f":"TPSR!R129","v":0},{"$f":"TPSR!S129","v":0},{"$f":"TPSR!T129","v":0},{"$f":"TPSR!U129","v":0},null,{"$f":"SUM(Q16:U16)","v":0},{"$f":"W16/$N$14","v":0}]
[null,null,null,null,{"$f":"TPSR!E130","v":"Non-potable supplies revenue - WN"},null,null,null,null,null,null,null,{"$f":"TPSR!M130","v":"£m"},null,null,null,{"$f":"TPSR!Q130","v":0},{"$f":"TPSR!R130","v":0},{"$f":"TPSR!S130","v":0},{"$f":"TPSR!T130","v":0},{"$f":"TPSR!U130","v":0},null,{"$f":"SUM(Q17:U17)","v":0},{"$f":"W17/$N$14","v":0}]
[null,null,null,null,{"$f":"TPSR!E131","v":"Non-potable supplies revenue - additional control 1"},null,null,null,null,null,null,null,{"$f":"TPSR!M131","v":"£m"},null,null,null,{"$f":"TPSR!Q131","v":0},{"$f":"TPSR!R131","v":0},{"$f":"TPSR!S131","v":0},{"$f":"TPSR!T131","v":0},{"$f":"TPSR!U131","v":0},null,0,{"$f":"W18/$N$14","v":0}]
[null,null,null,null,{"$f":"TPSR!E132","v":"Non-potable supplies revenue - additional control 2"},null,null,null,null,null,null,null,{"$f":"TPSR!M132","v":"£m"},null,null,null,{"$f":"TPSR!Q132","v":0},{"$f":"TPSR!R132","v":0},{"$f":"TPSR!S132","v":0},{"$f":"TPSR!T132","v":0},{"$f":"TPSR!U132","v":0},null,0,{"$f":"W19/$N$14","v":0}]
[null,null,null,null,{"$f":"TPSR!E133","v":"Non-potable supplies revenue - total"},"sum",null,null,null,null,null,null,{"$f":"TPSR!M133","v":"£m"},null,null,null,{"$f":"SUM(Q16:Q19)","v":0},{"$f":"SUM(R16:R19)","v":0},0,0,0,null,{"$f":"SUM(W16:W19)","v":0},{"$f":"SUM(X16:X19)","v":0}]
[]
[null,null,null,null,"Non-potable water - totex",null,null,null,null,null,null,null,{"$f":"TPC!M123","v":"£m"},null,null,null,{"$f":"TPC!Q123+TPC!Q136","v":0},{"$f":"TPC!R123+TPC!R136","v":0},{"$f":"TPC!S123+TPC!S136","v":0},{"$f":"TPC!T123+TPC!T136","v":0},{"$f":"TPC!U123+TPC!U136","v":0},null,{"$f":"SUM(Q22:U22)","v":0},{"$f":"W22/$N$14","v":0}]
[]
[null,null,null,null,"Non-potable water - shortfall",null,null,null,null,null,null,null,{"$f":"M22","v":"£m"},null,null,null,{"$f":"$W$24/$N$14","v":0},{"$f":"$W$24/$N$14","v":0},{"$f":"$W$24/$N$14","v":0},{"$f":"$W$24/$N$14","v":0},{"$f":"$W$24/$N$14","v":0},null,{"$f":"IF(W22>W20,W22-W20,0)","v":0},{"$f":"W24/$N$14","v":0}]
[]
[null,null,null,null,"Non-potable supplies totex split - WR",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(TPC!W123/$W$22,0)","v":0}]
[null,null,null,null,"Non-potable supplies totex split - WN",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(TPC!W136/$W$22,0)","v":0}]
[null,null,null,null,"Non-potable supplies totex split - additional control 1",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Non-potable supplies totex split - additional control 2",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Non-potable supplies totex split - total","sum",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"SUM(W26:W29)","v":0}]
[]
[null,null,null,null,"Non-potable supplies revenue shortfall allocated - WR",null,null,null,null,null,null,null,{"$f":"$M$24","v":"£m"},null,null,null,{"$f":"Q$24*$W26","v":0},{"$f":"R$24*$W26","v":0},0,0,0,null,{"$f":"SUM(Q32:U32)","v":0},{"$f":"W32/$N$14","v":0}]
[null,null,null,null,"Non-potable supplies revenue shortfall allocated - WN",null,null,null,null,null,null,null,{"$f":"$M$24","v":"£m"},null,null,null,{"$f":"Q$24*$W27","v":0},0,0,0,0,null,0,{"$f":"W33/$N$14","v":0}]
[null,null,null,null,"Non-potable supplies revenue shortfall allocated - additional control 1",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$24*$W28","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Non-potable supplies revenue shortfall allocated - additional control 2",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$24*$W29","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Non-potable supplies revenue shortfall allocated - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q32:Q35)","v":0},0,0,0,0,null,0,{"$f":"W36/$N$14","v":0}]
[]
[null,null,null,null,"Non-potable supplies revenue post-check - WR",null,null,null,null,null,null,null,{"$f":"$M$24","v":"£m"},null,null,null,{"$f":"Q16+Q32","v":0},0,0,0,0,null,{"$f":"SUM(Q38:U38)","v":0},{"$f":"W38/$N$14","v":0}]
[null,null,null,null,"Non-potable supplies revenue post-check - WN",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,{"$f":"W39/$N$14","v":0}]
[null,null,null,null,"Non-potable supplies revenue post-check - additional control 1",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Non-potable supplies revenue post-check - additional control 2",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Non-potable supplies revenue post-check - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q38:Q41)","v":0},{"$f":"SUM(R38:R41)","v":0},{"$f":"SUM(S38:S41)","v":0},{"$f":"SUM(T38:T41)","v":0},{"$f":"SUM(U38:U41)","v":0},null,0,{"$f":"W42/$N$14","v":0}]
[]
[null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"SUM(W44)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(W22-W42)<CHK_TOL,ABS(W20-W42)<CHK_TOL),0,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,"Price control"]
[null,null,null,"Rechargeable works"]
[null,null,null,null,"Check"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"InpC!$E$22","v":"Financial years in PR24"},null,null,null,null,null,null,null,null,{"$f":"InpC!$H$22","v":5}]
[]
[null,null,null,null,{"$f":"TPSR!E134","v":"Rechargeable works - WR"},null,null,null,null,null,null,null,{"$f":"TPSR!M134","v":"£m"},null,null,null,{"$f":"TPSR!Q134","v":0},{"$f":"TPSR!R134","v":0},{"$f":"TPSR!S134","v":0},{"$f":"TPSR!T134","v":0},{"$f":"TPSR!U134","v":0},null,{"$f":"SUM(Q56:U56)","v":0},{"$f":"W56/$N$14","v":0}]
[null,null,null,null,{"$f":"TPSR!E135","v":"Rechargeable works - WN"},null,null,null,null,null,null,null,{"$f":"TPSR!M135","v":"£m"},null,null,null,{"$f":"TPSR!Q135","v":0},{"$f":"TPSR!R135","v":0},{"$f":"TPSR!S135","v":0},{"$f":"TPSR!T135","v":0},{"$f":"TPSR!U135","v":0},null,{"$f":"SUM(Q57:U57)","v":0},{"$f":"W57/$N$14","v":0}]
[null,null,null,null,{"$f":"TPSR!E136","v":"Rechargeable works - WWN"},null,null,null,null,null,null,null,{"$f":"TPSR!M136","v":"£m"},null,null,null,{"$f":"TPSR!Q136","v":0},{"$f":"TPSR!R136","v":0},{"$f":"TPSR!S136","v":0},{"$f":"TPSR!T136","v":0},{"$f":"TPSR!U136","v":0},null,0,{"$f":"W58/$N$14","v":0}]
[null,null,null,null,{"$f":"TPSR!E137","v":"Rechargeable works - BR"},null,null,null,null,null,null,null,{"$f":"TPSR!M137","v":"£m"},null,null,null,{"$f":"TPSR!Q137","v":0},{"$f":"TPSR!R137","v":0},{"$f":"TPSR!S137","v":0},{"$f":"TPSR!T137","v":0},{"$f":"TPSR!U137","v":0},null,0,{"$f":"W59/$N$14","v":0}]
[null,null,null,null,{"$f":"TPSR!E138","v":"Rechargeable works - total"},"sum",null,null,null,null,null,null,{"$f":"TPSR!M138","v":"£m"},null,null,null,{"$f":"SUM(Q56:Q59)","v":0},{"$f":"SUM(R56:R59)","v":0},0,0,0,null,{"$f":"SUM(W56:W59)","v":0},{"$f":"SUM(X56:X59)","v":0}]
[]
[null,null,null,null,"Rechargeable works - totex",null,null,null,null,null,null,null,{"$f":"TPC!M139","v":"£m"},null,null,null,{"$f":"TPC!Q139+TPC!Q152","v":0},{"$f":"TPC!R139+TPC!R152","v":0},{"$f":"TPC!S139+TPC!S152","v":0},{"$f":"TPC!T139+TPC!T152","v":0},{"$f":"TPC!U139+TPC!U152","v":0},null,{"$f":"SUM(Q62:U62)","v":0},{"$f":"W62/$N$54","v":0}]
[]
[null,null,null,null,"Rechargeable works - shortfall",null,null,null,null,null,null,null,{"$f":"M62","v":"£m"},null,null,null,{"$f":"$W$64/$N$54","v":0},{"$f":"$W$64/$N$54","v":0},0,0,0,null,{"$f":"IF(W62>W60,W62-W60,0)","v":0},{"$f":"W64/$N$54","v":0}]
[]
[null,null,null,null,"Rechargeable works totex split - WR",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Rechargeable works totex split - WN",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(TPC!W139/$W$62,0)","v":0}]
[null,null,null,null,"Rechargeable works totex split - WWN",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(TPC!W152/$W$62,0)","v":0}]
[null,null,null,null,"Rechargeable works totex split - BR",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Rechargeable works totex split - total","sum",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"SUM(W66:W69)","v":0}]
[]
[null,null,null,null,"Rechargeable works revenue shortfall allocated - WR",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$64*$W66","v":0},{"$f":"R$64*$W66","v":0},0,0,0,null,{"$f":"SUM(Q72:U72)","v":0},{"$f":"W72/$N$54","v":0}]
[null,null,null,null,"Rechargeable works revenue shortfall allocated - WN",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$64*$W67","v":0},0,0,0,0,null,0,{"$f":"W73/$N$54","v":0}]
[null,null,null,null,"Rechargeable works revenue shortfall allocated - WWN",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$64*$W68","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works revenue shortfall allocated - BR",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$64*$W69","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works revenue shortfall allocated - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q72:Q75)","v":0},{"$f":"SUM(R72:R75)","v":0},{"$f":"SUM(S72:S75)","v":0},{"$f":"SUM(T72:T75)","v":0},{"$f":"SUM(U72:U75)","v":0},null,0,{"$f":"W76/$N$54","v":0}]
[]
[null,null,null,null,"Rechargeable works revenue post-check - WR",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q56+Q72","v":0},0,0,0,0,null,{"$f":"SUM(Q78:U78)","v":0},{"$f":"W78/$N$54","v":0}]
[null,null,null,null,"Rechargeable works revenue post-check - WN",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,{"$f":"W79/$N$54","v":0}]
[null,null,null,null,"Rechargeable works revenue post-check - WWN",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works revenue post-check - BR",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Rechargeable works revenue post-check - total","sum",null,null,null,null,null,null,{"$f":"$M$24","v":"£m"},null,null,null,{"$f":"SUM(Q78:Q81)","v":0},{"$f":"SUM(R78:R81)","v":0},{"$f":"SUM(S78:S81)","v":0},{"$f":"SUM(T78:T81)","v":0},{"$f":"SUM(U78:U81)","v":0},null,0,0]
[]
[null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"SUM(W84)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(W62-W82)<CHK_TOL,ABS(W60-W82)<CHK_TOL),0,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,"Price control "]
[null,null,null,"Post check"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,"Third party revenue - WR - price control","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q38+Q78","v":0},0,0,0,0,null,{"$f":"SUM(Q93:U93)","v":0},{"$f":"W93/5","v":0}]
[null,null,null,null,"Third party revenue - WN - price control","sum",null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,{"$f":"SUM(Q94:U94)","v":0},{"$f":"W94/5","v":0}]
[null,null,null,null,"Third party revenue - WWN - price control","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q80","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - BR - price control","sum",null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - additional control 1 - price control","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q40","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - additional control 2 - price control","sum",null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - total - price control","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q93:Q98)","v":0},{"$f":"SUM(R93:R98)","v":0},0,0,0,null,{"$f":"SUM(W93:W98)","v":0},{"$f":"SUM(X93:X98)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,"Non-price control"]
[null,null,null,"Bulk supplies"]
[null,null,null,null,"Check"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"InpC!$E$22","v":"Financial years in PR24"},null,null,null,null,null,null,null,null,{"$f":"InpC!$H$22","v":5}]
[]
[null,null,null,null,"Bulk supplies revenue - WR",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"TPSR!Q147","v":0},{"$f":"TPSR!R147","v":0},{"$f":"TPSR!S147","v":0},{"$f":"TPSR!T147","v":0},{"$f":"TPSR!U147","v":0},null,{"$f":"SUM(Q111:U111)","v":0},{"$f":"W111/$N$109","v":0}]
[null,null,null,null,"Bulk supplies revenue - WN",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"TPSR!Q148","v":1.0629999999999999},{"$f":"TPSR!R148","v":1.0629999999999999},{"$f":"TPSR!S148","v":1.0629999999999999},{"$f":"TPSR!T148","v":1.0629999999999999},{"$f":"TPSR!U148","v":1.0629999999999999},null,{"$f":"SUM(Q112:U112)","v":5.3149999999999995},{"$f":"W112/$N$109","v":1.0629999999999999}]
[null,null,null,null,"Bulk supplies revenue - WWN",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"TPSR!Q149","v":0},{"$f":"TPSR!R149","v":0},{"$f":"TPSR!S149","v":0},{"$f":"TPSR!T149","v":0},{"$f":"TPSR!U149","v":0},null,0,0]
[null,null,null,null,"Bulk supplies revenue - BR",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"TPSR!Q150","v":0},{"$f":"TPSR!R150","v":0},{"$f":"TPSR!S150","v":0},{"$f":"TPSR!T150","v":0},{"$f":"TPSR!U150","v":0},null,0,0]
[null,null,null,null,"Bulk supplies revenue - additional control 1",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"TPSR!Q151","v":18.382000000000001},{"$f":"TPSR!R151","v":19.510999999999999},{"$f":"TPSR!S151","v":20.175000000000001},{"$f":"TPSR!T151","v":20.465},{"$f":"TPSR!U151","v":20.294},null,98.826999999999998,19.7654]
[null,null,null,null,"Bulk supplies revenue - additional control 2",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"TPSR!Q152","v":0},{"$f":"TPSR!R152","v":0},{"$f":"TPSR!S152","v":0},{"$f":"TPSR!T152","v":0},{"$f":"TPSR!U152","v":0},null,0,0]
[null,null,null,null,"Bulk supplies revenue - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q111:Q116)","v":19.445},20.573999999999998,21.238,21.527999999999999,{"$f":"SUM(U111:U116)","v":21.356999999999999},null,{"$f":"SUM(W111:W116)","v":104.142},20.828399999999998]
[]
[null,null,null,null,"Bulk supplies water - totex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"TPC!Q126+TPC!Q142+TPC!Q155","v":0.39300000000000002},{"$f":"TPC!R126+TPC!R142+TPC!R155","v":0.39300000000000002},{"$f":"TPC!S126+TPC!S142+TPC!S155","v":0.39300000000000002},{"$f":"TPC!T126+TPC!T142+TPC!T155","v":0.39300000000000002},{"$f":"TPC!U126+TPC!U142+TPC!U155","v":0.39300000000000002},null,{"$f":"SUM(Q119:U119)","v":1.9650000000000001},{"$f":"W119/5","v":0.39300000000000002}]
[]
[null,null,null,null,"Bulk supplies water - shortfall",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$121/5","v":0},{"$f":"$W$121/5","v":0},0,0,0,null,{"$f":"IF(W119>W117,W119-W117,0)","v":0},{"$f":"W121/5","v":0}]
[]
[null,null,null,null,"Bulk supplies totex split - WR",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(TPC!W126/$W$119,0)","v":0}]
[null,null,null,null,"Bulk supplies totex split - WN",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(TPC!W142/$W$119,0)","v":1}]
[null,null,null,null,"Bulk supplies totex split - WWN",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(TPC!W155/$W$119,0)","v":0}]
[null,null,null,null,"Bulk supplies totex split - BR",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bulk supplies totex split - additional control 1",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bulk supplies totex split - additional control 2",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bulk supplies totex split - total","sum",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"SUM(W123:W128)","v":1}]
[]
[null,null,null,null,"Bulk supplies revenue shortfall allocated - WR",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$121*$W123","v":0},{"$f":"R$121*$W123","v":0},0,0,0,null,{"$f":"SUM(Q131:U131)","v":0},{"$f":"W131/$N$109","v":0}]
[null,null,null,null,"Bulk supplies revenue shortfall allocated - WN",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$121*$W124","v":0},0,0,0,0,null,0,{"$f":"W132/$N$109","v":0}]
[null,null,null,null,"Bulk supplies revenue shortfall allocated - WWN",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$121*$W125","v":0},0,0,0,0,null,{"$f":"SUM(Q133:U133)","v":0},0]
[null,null,null,null,"Bulk supplies revenue shortfall allocated - BR",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$121*$W126","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies revenue shortfall allocated - additional control 1",null,null,null,null,null,null,null,{"$f":"$M$24","v":"£m"},null,null,null,{"$f":"Q$121*$W127","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies revenue shortfall allocated - additional control 2",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$121*$W128","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies revenue shortfall allocated - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q131:Q136)","v":0},0,0,0,0,null,0,0]
[]
[null,null,null,null,"Bulk supplies revenue post-check - WR",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q111+Q131","v":0},0,0,0,0,null,{"$f":"SUM(Q139:U139)","v":0},{"$f":"W139/$N$109","v":0}]
[null,null,null,null,"Bulk supplies revenue post-check - WN",null,null,null,null,null,null,null,"£m",null,null,null,1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,null,5.3149999999999995,{"$f":"W140/$N$109","v":1.0629999999999999}]
[null,null,null,null,"Bulk supplies revenue post-check - WWN",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,{"$f":"SUM(Q141:U141)","v":0},0]
[null,null,null,null,"Bulk supplies revenue post-check - BR",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies revenue post-check - additional control 1",null,null,null,null,null,null,null,"£m",null,null,null,18.382000000000001,19.510999999999999,20.175000000000001,20.465,20.294,null,98.826999999999998,19.7654]
[null,null,null,null,"Bulk supplies revenue post-check - additional control 2",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Bulk supplies revenue post-check - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q139:Q144)","v":19.445},20.573999999999998,21.238,21.527999999999999,21.356999999999999,null,104.142,20.828399999999998]
[]
[null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"SUM(W147)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(W119-W145)<CHK_TOL,ABS(W117-W145)<CHK_TOL),0,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,"Non-price control"]
[null,null,null,"Other third party revenue"]
[null,null,null,null,"Check"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"InpC!$E$22","v":"Financial years in PR24"},null,null,null,null,null,null,null,null,{"$f":"InpC!$H$22","v":5}]
[]
[null,null,null,null,"Other third party revenue - WR - non-price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"TPSR!Q154","v":0},{"$f":"TPSR!R154","v":0},{"$f":"TPSR!S154","v":0},{"$f":"TPSR!T154","v":0},{"$f":"TPSR!U154","v":0},null,{"$f":"SUM(Q159:U159)","v":0},{"$f":"W159/$N$157","v":0}]
[null,null,null,null,"Other third party revenue - WN - non-price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"TPSR!Q155","v":0},{"$f":"TPSR!R155","v":0},{"$f":"TPSR!S155","v":0},{"$f":"TPSR!T155","v":0},{"$f":"TPSR!U155","v":0},null,0,{"$f":"W160/$N$157","v":0}]
[null,null,null,null,"Other third party revenue - WWN - non-price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"TPSR!Q156","v":0},{"$f":"TPSR!R156","v":0},{"$f":"TPSR!S156","v":0},{"$f":"TPSR!T156","v":0},{"$f":"TPSR!U156","v":0},null,0,0]
[null,null,null,null,"Other third party revenue - BR - non-price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"TPSR!Q157","v":0},{"$f":"TPSR!R157","v":0},{"$f":"TPSR!S157","v":0},{"$f":"TPSR!T157","v":0},{"$f":"TPSR!U157","v":0},null,0,0]
[null,null,null,null,"Other third party revenue - additional control 1 - non-price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"TPSR!Q158","v":0},{"$f":"TPSR!R158","v":0},{"$f":"TPSR!S158","v":0},{"$f":"TPSR!T158","v":0},{"$f":"TPSR!U158","v":0},null,0,0]
[null,null,null,null,"Other third party revenue - additional control 2 - non-price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"TPSR!Q159","v":0},{"$f":"TPSR!R159","v":0},{"$f":"TPSR!S159","v":0},{"$f":"TPSR!T159","v":0},{"$f":"TPSR!U159","v":0},null,0,0]
[null,null,null,null,"Other third party revenue - total - non-price control","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q159:Q164)","v":0},{"$f":"SUM(R159:R164)","v":0},0,0,0,null,{"$f":"SUM(W159:W164)","v":0},0]
[]
[null,null,null,null,"Other third party water - totex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"TPC!Q129+TPC!Q145+TPC!Q158","v":0},{"$f":"TPC!R129+TPC!R145+TPC!R158","v":0},{"$f":"TPC!S129+TPC!S145+TPC!S158","v":0},{"$f":"TPC!T129+TPC!T145+TPC!T158","v":0},{"$f":"TPC!U129+TPC!U145+TPC!U158","v":0},null,{"$f":"SUM(Q167:U167)","v":0},{"$f":"W167/$N$157","v":0}]
[]
[null,null,null,null,"Other third party water - shortfall",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$169/5","v":0},0,0,0,{"$f":"$W$169/5","v":0},null,{"$f":"IF(W167>W165,W167-W165,0)","v":0},{"$f":"W169/5","v":0}]
[]
[null,null,null,null,"Other third party totex split - WR",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(TPC!W129/$W$167,0)","v":0}]
[null,null,null,null,"Other third party totex split - WN",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(TPC!W145/$W$167,0)","v":0}]
[null,null,null,null,"Other third party totex split - WWN",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(TPC!W158/$W$167,0)","v":0}]
[null,null,null,null,"Other third party totex split - BR",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Other third party totex split - additional control 1",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Other third party totex split - additional control 2",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Other third party totex split - total","sum",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"SUM(W171:W176)","v":0}]
[]
[null,null,null,null,"Other third party revenue shortfall allocated - WR",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$169*$W171","v":0},{"$f":"R$169*$W171","v":0},0,0,0,null,{"$f":"SUM(Q179:U179)","v":0},{"$f":"W179/$N$157","v":0}]
[null,null,null,null,"Other third party revenue shortfall allocated - WN",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$169*$W172","v":0},0,0,0,0,null,0,{"$f":"W180/$N$157","v":0}]
[null,null,null,null,"Other third party revenue shortfall allocated - WWN",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$169*$W173","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue shortfall allocated - BR",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$169*$W174","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue shortfall allocated - additional control 1",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$169*$W175","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue shortfall allocated - additional control 2",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q$169*$W176","v":0},0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue shortfall allocated - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q179:Q184)","v":0},0,0,0,0,null,0,0]
[]
[null,null,null,null,"Other third party revenue post-check - WR",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q159+Q179","v":0},0,0,0,0,null,{"$f":"SUM(Q187:U187)","v":0},{"$f":"W187/$N$157","v":0}]
[null,null,null,null,"Other third party revenue post-check - WN",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,{"$f":"W188/$N$157","v":0}]
[null,null,null,null,"Other third party revenue post-check - WWN",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue post-check - BR",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue post-check - additional control 1",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue post-check - additional control 2",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Other third party revenue post-check - total","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q187:Q192)","v":0},0,0,0,0,null,0,0]
[]
[null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"SUM(W195)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(W167-W193)<CHK_TOL,ABS(W165-W193)<CHK_TOL),0,1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,"Non-price control"]
[null,null,null,"Post check"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"InpC!$E$22","v":"Financial years in PR24"},null,null,null,null,null,null,null,null,{"$f":"InpC!$H$22","v":5}]
[]
[null,null,null,null,"Third party revenue - WR - non-price control","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q139+Q187","v":0},0,0,0,0,null,{"$f":"SUM(Q206:U206)","v":0},{"$f":"W206/$N$204","v":0}]
[null,null,null,null,"Third party revenue - WN - non-price control","sum",null,null,null,null,null,null,"£m",null,null,null,1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,null,{"$f":"SUM(Q207:U207)","v":5.3149999999999995},{"$f":"W207/$N$204","v":1.0629999999999999}]
[null,null,null,null,"Third party revenue - WWN - non-price control","sum",null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - BR - non-price control","sum",null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - additional control 1 - non-price control","sum",null,null,null,null,null,null,"£m",null,null,null,18.382000000000001,19.510999999999999,20.175000000000001,20.465,20.294,null,98.826999999999998,19.7654]
[null,null,null,null,"Third party revenue - additional control 2 - non-price control","sum",null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - total - non-price control","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"SUM(Q206:Q211)","v":19.445},{"$f":"SUM(R206:R211)","v":20.573999999999998},21.238,21.527999999999999,21.356999999999999,null,{"$f":"SUM(W206:W211)","v":104.142},20.828399999999998]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,"Third party revenue totals"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"InpC!$E$22","v":"Financial years in PR24"},null,null,null,null,null,null,null,null,{"$f":"InpC!$H$22","v":5}]
[]
[null,null,null,null,"Third party revenue - WR","sum",null,null,null,null,null,null,"£m",null,null,null,{"$f":"Q93+Q206","v":0},0,0,0,0,null,{"$f":"SUM(Q222:U222)","v":0},{"$f":"W222/$N$220","v":0}]
[null,null,null,null,"Third party revenue - WN","sum",null,null,null,null,null,null,"£m",null,null,null,1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,1.0629999999999999,null,5.3149999999999995,{"$f":"W223/$N$220","v":1.0629999999999999}]
[null,null,null,null,"Third party revenue - WWN ","sum",null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - BR","sum",null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - additional control 1","sum",null,null,null,null,null,null,"£m",null,null,null,18.382000000000001,19.510999999999999,20.175000000000001,20.465,20.294,null,98.826999999999998,19.7654]
[null,null,null,null,"Third party revenue - additional control 2","sum",null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - total","sum",null,null,null,null,null,null,"£m",null,null,null,19.445,20.573999999999998,21.238,21.527999999999999,21.356999999999999,null,104.142,20.828399999999998]

{"sheet":"Summaries_PR24_PC","index":19,"n_rows":114,"n_cols":14,"rows_kept":114,"cut":false,"hidden":false,"merged":[[63,1,63,3],[63,4,63,6],[94,1,94,5],[3,1,3,3],[3,4,3,6],[18,1,18,5],[19,1,19,2],[19,3,19,4],[44,1,44,7],[62,1,62,6],[76,1,76,3]]}
["Summaries_PR24_post_challenge",null,null,{"$f":"Cover!C14","v":"PRT"},null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":"Summaries_PR24_post_challenge - Errors on sheet"},{"$f":"E92+H74+H60+F42+F39+H13+H16+B104+C104+D104+B114","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0}]
["Table 1 Net totex reconciliation"]
["£m 2025-30","Water N+",null,null,"Wastewater N+"]
[null,"Capex","Opex","Totex","Capex","Opex","Totex"]
["Gross totex"]
["Deductions from totex;"]
["- Developer services revenue",{"$f":"-(B30+C30)*CAPEX_OPEX_split!W20","v":-3.1973261243548787},{"$f":"-(B30+C30)*CAPEX_OPEX_split!W19","v":-6.0186738756451224},{"$f":"SUM(B8:C8)","v":-9.2160000000000011},{"$f":"-(D30+E30)*CAPEX_OPEX_split!W37","v":0},{"$f":"-(D30+E30)*CAPEX_OPEX_split!W36","v":0},{"$f":"SUM(E8:F8)","v":0},{"$f":"G8+D8","v":-9.2160000000000011}]
["- Diversions revenue",{"$f":"-B36*CAPEX_OPEX_split!W20","v":-1.0153314491685101},{"$f":"-B36*CAPEX_OPEX_split!W19","v":-1.9112685508314906},{"$f":"SUM(B9:C9)","v":-2.9266000000000005},{"$f":"-(D36+E36)*CAPEX_OPEX_split!W37","v":0},{"$f":"-(D36+E36)*CAPEX_OPEX_split!W36","v":0},{"$f":"SUM(E9:F9)","v":0},{"$f":"G9+D9","v":-2.9266000000000005}]
["Net totex"]
[]
[{"$f":"Rev_chall!$E$84","v":"Developer services revenue - total"},null,null,null,null,null,null,{"$f":"Rev_chall!$W$84","v":9.2160000000000011}]
["Error check",null,null,null,null,null,null,{"$f":"IF(ABS(ABS(H8)-ABS(H12))>CHK_TOL,1,0)","v":0}]
[]
[{"$f":"DR_TOTEX!$E$107","v":"Diversions revenue - total"},null,null,null,null,null,null,{"$f":"DR_TOTEX!$W$107","v":2.9266000000000001}]
["Error check",null,null,null,null,null,null,{"$f":"IF(ABS(ABS(H9)-ABS(H15))>CHK_TOL,1,0)","v":0}]
[]
["Table 2 Developer services and diversions revenue"]
["£m 2025-30","Revenue"]
[null,"Water N+",null,"Wastewater N+",null,"Total"]
[null,"Price control","Non-price control","Price control","Non-price control"]
["Developer services"]
["o   connection charges ",{"$f":"Rev_chall!W58","v":0},{"$f":"Rev_chall!W59","v":4.9809999999999999},null,null,{"$f":"SUM(B23:E23)","v":4.9809999999999999}]
["o   infrastructure charge receipts",{"$f":"Rev_chall!W61","v":3.6720000000000002},null,{"$f":"Rev_chall!W62","v":0},null,{"$f":"SUM(B24:E24)","v":3.6720000000000002}]
["o   requisitioned mains",{"$f":"Rev_chall!W64","v":0},{"$f":"Rev_chall!W65","v":2.145},null,null,2.145]
["o   income offset from legacy agreements",{"$f":"Rev_chall!W67","v":-1.5820000000000001},null,{"$f":"Rev_chall!W68","v":0},null,-1.5820000000000001]
["o   environmental incentives",{"$f":"Rev_chall!W70","v":0},null,{"$f":"Rev_chall!W71","v":0},null,0]
["o   receipts for on-site work",null,null,null,{"$f":"Rev_chall!W73","v":0},0]
["o  other developer services",{"$f":"Rev_chall!W75","v":0},{"$f":"Rev_chall!W76","v":0},{"$f":"Rev_chall!W77","v":0},{"$f":"Rev_chall!W78","v":0},0]
["Total developer services",{"$f":"SUM(B23:B29)","v":2.09},{"$f":"SUM(C23:C29)","v":7.1259999999999994},0,0,9.2159999999999993]
["Split (excluding infra chg rec - only Wales)",{"$f":"IF(Eff!$Q$22=1,(B30-B24)/($B$30+$C$30-$B$24-$C$24),0)","v":0},{"$f":"IF(Eff!$Q$22=1,(C30-C24)/($B$30+$C$30-$B$24-$C$24),1)","v":1}]
["Diversions"]
["o   s185 diversions",{"$f":"DR_TOTEX!W32","v":1.18},null,null,{"$f":"DR_TOTEX!W33","v":0},{"$f":"SUM(B33:E33)","v":1.18}]
["o   NRSWA diversions",{"$f":"DR_TOTEX!W61","v":1.7466000000000002},null,{"$f":"DR_TOTEX!W62","v":0},null,{"$f":"SUM(B34:E34)","v":1.7466000000000002}]
["o   Non-s185 diversions",{"$f":"DR_TOTEX!W91","v":0},null,{"$f":"DR_TOTEX!W92","v":0},null,0]
["Total diversions",{"$f":"SUM(B33:B35)","v":2.9266000000000001},null,{"$f":"SUM(D34:D35)","v":0},{"$f":"SUM(E33:E35)","v":0},{"$f":"SUM(F33:F35)","v":2.9266000000000001}]
[]
[{"$f":"Rev_chall!$E$84","v":"Developer services revenue - total"},null,null,null,null,{"$f":"Rev_chall!$W$84","v":9.2160000000000011}]
["Error check",null,null,null,null,{"$f":"IF(ABS(F30-F38)>CHK_TOL,1,0)","v":0}]
[]
[{"$f":"DR_TOTEX!$E$107","v":"Diversions revenue - total"},null,null,null,null,{"$f":"DR_TOTEX!$W$107","v":2.9266000000000001}]
["Error check",null,null,null,null,{"$f":"IF(ABS(F36-F41)>CHK_TOL,1,0)","v":0}]
[]
["Table 3 Third party services revenue"]
["£m 2025-30","Revenue"]
[null,"Water resources","Water N+","Wastewater N+","Bioresources","Additional control 1","Additional control 2","Total"]
["Third party (price control)"]
["o   Non-potable supplies",{"$f":"TP_TOTEX!W38","v":0},{"$f":"TP_TOTEX!W39","v":0},null,null,{"$f":"TP_TOTEX!W40","v":0},{"$f":"TP_TOTEX!W41","v":0},{"$f":"SUM(B48:G48)","v":0}]
["o   Rechargeable works",{"$f":"TP_TOTEX!W78","v":0},{"$f":"TP_TOTEX!W79","v":0},{"$f":"TP_TOTEX!W80","v":0},{"$f":"TP_TOTEX!W81","v":0},null,null,{"$f":"SUM(B49:G49)","v":0}]
["Total third party (price control)",{"$f":"SUM(B48:B49)","v":0},{"$f":"SUM(C48:C49)","v":0},0,0,0,0,0]
[]
["Third party (non-price control)"]
["o   Bulk supplies",{"$f":"TP_TOTEX!W139","v":0},{"$f":"TP_TOTEX!W140","v":5.3149999999999995},{"$f":"TP_TOTEX!W141","v":0},{"$f":"TP_TOTEX!W142","v":0},{"$f":"TP_TOTEX!W143","v":98.826999999999998},{"$f":"TP_TOTEX!W144","v":0},{"$f":"SUM(B53:G53)","v":104.142}]
["o   Other excluded charges",{"$f":"TP_TOTEX!W187","v":0},{"$f":"TP_TOTEX!W188","v":0},{"$f":"TP_TOTEX!W189","v":0},{"$f":"TP_TOTEX!W190","v":0},{"$f":"TP_TOTEX!W191","v":0},{"$f":"TP_TOTEX!W192","v":0},{"$f":"SUM(B54:G54)","v":0}]
["Total third party (non-price control)",{"$f":"SUM(B53:B54)","v":0},{"$f":"SUM(C53:C54)","v":5.3149999999999995},0,0,98.826999999999998,0,104.142]
[]
["Total third party",{"$f":"B55+B50","v":0},{"$f":"C55+C50","v":5.3149999999999995},0,0,98.826999999999998,0,{"$f":"H55+H50","v":104.142}]
[]
[{"$f":"TP_TOTEX!E228","v":"Third party revenue - total"},null,null,null,null,null,null,{"$f":"TP_TOTEX!$W$228","v":104.142}]
["Error check",null,null,null,null,null,null,{"$f":"IF(ABS(H57-H59)>CHK_TOL,1,0)","v":0}]
[]
["Table 4 Developer services costs"]
["£m 2025-30","Costs"]
[null,"Water N+",null,null,"Wastewater N+"]
[null,"Capex","Opex","Totex","Capex","Opex","Totex"]
["Developer services"]
["o   New connections ",{"$f":"Cost_chall!W61","v":0},{"$f":"Cost_chall!W62","v":4.9809999999999999},{"$f":"SUM(B67:C67)","v":4.9809999999999999},{"$f":"Cost_chall!W64","v":0},{"$f":"Cost_chall!W65","v":0},{"$f":"SUM(E67:F67)","v":0}]
["o   requisitioned mains",{"$f":"Cost_chall!W67","v":2.145},{"$f":"Cost_chall!W68","v":0},2.145,{"$f":"Cost_chall!W70","v":0},{"$f":"Cost_chall!W71","v":0},{"$f":"SUM(E68:F68)","v":0}]
["o   asset payments",{"$f":"Cost_chall!W73","v":0},{"$f":"Cost_chall!W74","v":0},0,{"$f":"Cost_chall!W76","v":0},{"$f":"Cost_chall!W77","v":0},0]
["o   other site-specific activities",{"$f":"Cost_chall!W79","v":0},{"$f":"Cost_chall!W80","v":0},0,{"$f":"Cost_chall!W82","v":0},{"$f":"Cost_chall!W83","v":0},0]
["Total developer services",{"$f":"SUM(B67:B70)","v":2.145},{"$f":"SUM(C67:C70)","v":4.9809999999999999},{"$f":"SUM(D67:D70)","v":7.1259999999999994},{"$f":"SUM(E67:E70)","v":0},{"$f":"SUM(F67:F70)","v":0},0,{"$f":"G71+D71","v":7.1259999999999994}]
[]
[{"$f":"Cost_chall!$E$92","v":"Total"},null,null,null,null,null,null,{"$f":"Cost_chall!$W$92","v":7.1260000000000003}]
["Error check",null,null,null,null,null,null,{"$f":"IF(ABS(H71-H73)>CHK_TOL,1,0)","v":0}]
[]
["Table 5 Diversions costs"]
["£m 2025-30","Costs"]
[null,"Capex","Opex","Totex"]
["Diversions - water network+"]
["o   s185 diversions",{"$f":"DSDC!$W182","v":0},{"$f":"DSDC!$W183","v":1.18},{"$f":"SUM(B80:C80)","v":1.18}]
["o   NRSWA diversions",{"$f":"DSDC!W185","v":0},{"$f":"DSDC!W186","v":2.13},{"$f":"SUM(B81:C81)","v":2.13}]
["o   Non-s185 diversions",{"$f":"DSDC!W188","v":0},{"$f":"DSDC!W189","v":0},0]
["Total diversions - water network+",{"$f":"SUM(B80:B82)","v":0},{"$f":"SUM(C80:C82)","v":3.3099999999999996},{"$f":"SUM(D80:D82)","v":3.3099999999999996}]
[]
["Diversions - wastewater network+"]
["o   s185 diversions",{"$f":"DSDC!W195","v":0},{"$f":"DSDC!W196","v":0},{"$f":"SUM(B86:C86)","v":0}]
["o   NRSWA diversions",{"$f":"DSDC!W198","v":0},{"$f":"DSDC!W199","v":0},0]
["o   Non-s185 diversions",{"$f":"DSDC!W201","v":0},{"$f":"DSDC!W202","v":0},0]
["Total diversions - wastewater network+",{"$f":"SUM(B86:B88)","v":0},{"$f":"SUM(C86:C88)","v":0},{"$f":"SUM(D86:D88)","v":0},{"$f":"D89+D83","v":3.3099999999999996}]
[]
["Diversions costs - total",null,null,null,{"$f":"SUM(DSDC!$W$206+DSDC!$W$193)","v":3.3100000000000005}]
["Error check",null,null,null,{"$f":"IF(ABS(E89-E91)>CHK_TOL,1,0)","v":0}]
[]
["Table 6 Third party services margin"]
["£m 2025-30","Margin calculation"]
[null,"Revenue","Capex","Opex","Margin","Margin %"]
["Non-potable water",{"$f":"TP_TOTEX!W42","v":0},{"$f":"TPC!W121+TPC!W134","v":0},{"$f":"TPC!W122+TPC!W135","v":0},{"$f":"B97-C97-D97","v":0},{"$f":"IFERROR(E97/B97,0)","v":0}]
["Rechargeable works",{"$f":"TP_TOTEX!W82","v":0},{"$f":"TPC!W137+TPC!W150","v":0},{"$f":"TPC!W138+TPC!W151","v":0},{"$f":"B98-C98-D98","v":0},{"$f":"IFERROR(E98/B98,0)","v":0}]
["Bulk supplies",{"$f":"TP_TOTEX!W145","v":104.142},{"$f":"TPC!W124+TPC!W140+TPC!W153","v":0},{"$f":"TPC!W125+TPC!W141+TPC!W154","v":1.9650000000000001},{"$f":"B99-C99-D99","v":102.17699999999999},0.98113153194676495]
["Excluded charges",{"$f":"TP_TOTEX!W193","v":0},{"$f":"TPC!W127+TPC!W143+TPC!W156","v":0},{"$f":"TPC!W128+TPC!W144+TPC!W157","v":0},0,0]
["Total",{"$f":"SUM(B97:B100)","v":104.142},{"$f":"SUM(C97:C100)","v":0},{"$f":"SUM(D97:D100)","v":1.9650000000000001},102.17699999999999,0.98113153194676495]
[]
["Third party services - totals",{"$f":"TP_TOTEX!W228","v":104.142},{"$f":"TPC!$W$159+TPC!$W$146+TPC!$W$130","v":0},{"$f":"TPC!$W$131+TPC!$W$147+TPC!$W$160","v":1.9650000000000001}]
["Error check",{"$f":"IF(ABS(B101-B103)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(C101-C103)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(D101-D103)>CHK_TOL,1,0)","v":0}]
[]
["Table 7 Other revenue"]
["£m 2025-30"]
[null,"Grants"]
["Water n+",{"$f":"OR!W41","v":0}]
["Wastewater n+",{"$f":"OR!W42","v":0}]
["Total",{"$f":"SUM(B109:B110)","v":0}]
[]
[]
["Error check",{"$f":"IF(ABS(B111-B113)>CHK_TOL,1,0)","v":0}]

{"sheet":"Reasonableness_PC","index":20,"n_rows":47,"n_cols":14,"rows_kept":47,"cut":false,"hidden":false,"merged":[[3,0,3,3]]}
["Reasonableness check - post challenge",null,null,{"$f":"Cover!C14","v":"PRT"},null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":"Reasonableness check - post challenge - Errors on sheet"},{"$f":"C35+B35+C25+B25+B16+C16+C47+D47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0}]
[]
["£m 2025-30"]
["Developer services","Revenue","Costs","Net"]
["o   connection charges ",{"$f":"Summaries_PR24_PC!F23","v":4.9809999999999999}]
["o   infrastructure charge receipts",{"$f":"Summaries_PR24_PC!F24","v":3.6720000000000002}]
["o   requisitioned mains",{"$f":"Summaries_PR24_PC!F25","v":2.145}]
["o   income offset from legacy agreements",{"$f":"Summaries_PR24_PC!F26","v":-1.5820000000000001}]
["o   environmental incentives",{"$f":"Summaries_PR24_PC!F27","v":0}]
["o   receipts for on-site work",{"$f":"Summaries_PR24_PC!F28","v":0}]
["o  other developer services",{"$f":"Summaries_PR24_PC!F29","v":0}]
["Total developer services",{"$f":"SUM(B6:B12)","v":9.2159999999999993},{"$f":"Summaries_PR24_PC!H71","v":7.1259999999999994},{"$f":"B13-C13","v":2.09}]
[]
["Check totals",{"$f":"Rev_chall!$W$84","v":9.2160000000000011},{"$f":"Cost_chall!$W$92","v":7.1260000000000003}]
["Error checks",{"$f":"IF(ABS(B13-B15)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(C13-C15)>CHK_TOL,1,0)","v":0}]
[]
["Diversions","Revenue","Costs","Net"]
["o   s185 diversions",{"$f":"Summaries_PR24_PC!F33","v":1.18},{"$f":"Summaries_PR24_PC!D80+Summaries_PR24_PC!D86","v":1.18},{"$f":"B19-C19","v":0}]
["o   NRSWA diversions",{"$f":"Summaries_PR24_PC!F34","v":1.7466000000000002},{"$f":"Summaries_PR24_PC!D81+Summaries_PR24_PC!D87","v":2.13},-0.38339999999999974]
["o   Non-s185 diversions",{"$f":"Summaries_PR24_PC!F35","v":0},{"$f":"Summaries_PR24_PC!D82+Summaries_PR24_PC!D88","v":0},0]
["Total diversions",{"$f":"SUM(B19:B21)","v":2.9266000000000001},{"$f":"SUM(C19:C21)","v":3.3099999999999996},{"$f":"SUM(D19:D21)","v":-0.38339999999999974}]
[]
["Check totals",{"$f":"DR_TOTEX!$W$107","v":2.9266000000000001},{"$f":"SUM(DSDC!$W$206+DSDC!$W$193)","v":3.3100000000000005}]
["Error checks",{"$f":"IF(ABS(B22-B24)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(C22-C24)>CHK_TOL,1,0)","v":0}]
[]
["Third party","Revenue","Costs","Net"]
["Non-potable water",{"$f":"Summaries_PR24_PC!B97","v":0},{"$f":"Summaries_PR24_PC!C97+Summaries_PR24_PC!D97","v":0},{"$f":"B28-C28","v":0}]
["Rechargeable works",{"$f":"Summaries_PR24_PC!B98","v":0},{"$f":"Summaries_PR24_PC!C98+Summaries_PR24_PC!D98","v":0},0]
["Bulk supplies",{"$f":"Summaries_PR24_PC!B99","v":104.142},{"$f":"Summaries_PR24_PC!C99+Summaries_PR24_PC!D99","v":1.9650000000000001},102.17699999999999]
["Excluded charges",{"$f":"Summaries_PR24_PC!B100","v":0},{"$f":"Summaries_PR24_PC!C100+Summaries_PR24_PC!D100","v":0},0]
["Total Third party",{"$f":"SUM(B28:B31)","v":104.142},{"$f":"SUM(C28:C31)","v":1.9650000000000001},{"$f":"SUM(D28:D31)","v":102.17699999999999}]
[]
["Check totals",{"$f":"TP_TOTEX!$W$228","v":104.142},{"$f":"TPC!$W$159+TPC!$W$146+TPC!$W$130+TPC!$W$131+TPC!$W$147+TPC!$W$160","v":1.9650000000000001}]
["Error checks",{"$f":"IF(ABS(B32-B34)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(C32-C34)>CHK_TOL,1,0)","v":0}]
[]
["Revenue per property","Unit","Water","Wastewater"]
["DS","£m",{"$f":"Summaries_PR24_PC!B30+Summaries_PR24_PC!C30","v":9.2159999999999993},{"$f":"Summaries_PR24_PC!D30+Summaries_PR24_PC!E30","v":0}]
["Diversions","£m",{"$f":"Summaries_PR24_PC!B36","v":2.9266000000000001},{"$f":"Summaries_PR24_PC!D36+Summaries_PR24_PC!E36","v":0}]
["Properties","nr",{"$f":"SUM(Inp_PR24!H176:L176)","v":13001},{"$f":"SUM(Inp_PR24!H177:L177)","v":0}]
[]
[{"$f":"InpC!E283","v":"Standard Monetary Unit"},null,null,{"$f":"InpC!H283","v":1000000}]
[]
["Revenue per property","£",{"$f":"IF(ABS(C38+C39)<0.001,\"\",((C38+C39)/C40)*$D$42)","v":933.97430966848697},{"$f":"IF(ABS(D38+D39)<0.001,\"\",((D38+D39)/D40)*$D$42)","v":""}]
[]
["Check totals",null,{"$f":"Rev_chall!W80+Rev_chall!W81+DR_TOTEX!W104","v":12.1426},{"$f":"Rev_chall!W82+Rev_chall!W83+DR_TOTEX!W105+DR_TOTEX!W106","v":0}]
["Error checks",null,{"$f":"IF(ABS(C38+C39-C46)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(D38+D39-D46)>CHK_TOL,1,0)","v":0}]

{"sheet":"Output_Agg","index":21,"n_rows":230,"n_cols":24,"rows_kept":230,"cut":false,"hidden":false,"merged":[]}
["Output Aggregator",null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1&\" - Errors on sheet\"","v":"Output Aggregator - Errors on sheet"},{"$f":"Q123+R123+S123+T123+U123+Q120+R120+S120+T120+U120+Q85+R85+S85+T85+U85+Q165+R165+S165+T165+U165+Q221+R221+S221+T221+U221+Q226+R226+S226+T226+U226+Q230+R230+S230+T230+U230","v":0}]
[null,null,null,null,{"$f":"Time!E2","v":"Model period ending"},null,null,null,null,null,null,null,"Error chks",{"$f":"Check!$F$9","v":0},null,null,{"$f":"Time!Q2","v":"2026-03-31"},{"$f":"Time!R2","v":"2027-03-31"},{"$f":"Time!S2","v":"2028-03-31"},{"$f":"Time!T2","v":"2029-03-31"},{"$f":"Time!U2","v":"2030-03-31"}]
[null,null,null,null,{"$f":"Time!E3","v":"Timeline label"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Time!Q3","v":"PR24 end"},{"$f":"Time!R3","v":"PR24 end"},{"$f":"Time!S3","v":"PR24 end"},{"$f":"Time!T3","v":"PR24 end"},{"$f":"Time!U3","v":"PR24 end"}]
[null,null,null,null,{"$f":"Time!E4","v":"Model column counter"},null,null,null,null,null,null,null,"Unit",null,null,null,{"$f":"Time!Q4","v":8},{"$f":"Time!R4","v":9},{"$f":"Time!S4","v":10},{"$f":"Time!T4","v":11},{"$f":"Time!U4","v":12}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,"Developer services, diversions and other contributions "]
[null,null,null,"Water "]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,{"$f":"InpC!$E$22","v":"Financial years in PR24"},null,null,null,null,null,null,null,null,{"$f":"InpC!$H$22","v":5}]
[]
[null,null,null,null,"Price control"]
[null,null,null,null,{"$f":"Rev_chall!E58","v":"Connection charges revenue - WN - price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M58","v":"£m"},null,null,null,{"$f":"Rev_chall!Q58","v":0},{"$f":"Rev_chall!R58","v":0},{"$f":"Rev_chall!S58","v":0},{"$f":"Rev_chall!T58","v":0},{"$f":"Rev_chall!U58","v":0},null,{"$f":"SUM(Q16:U16)","v":0},{"$f":"W16/$N$13","v":0}]
[null,null,null,null,{"$f":"Rev_chall!E61","v":"Infrastructure charge receipts - WN - price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M61","v":"£m"},null,null,null,{"$f":"Rev_chall!Q61","v":0.69199999999999995},{"$f":"Rev_chall!R61","v":0.74199999999999999},{"$f":"Rev_chall!S61","v":0.76},{"$f":"Rev_chall!T61","v":0.73699999999999999},{"$f":"Rev_chall!U61","v":0.74099999999999999},null,{"$f":"SUM(Q17:U17)","v":3.6720000000000002},{"$f":"W17/$N$13","v":0.73440000000000005}]
[null,null,null,null,{"$f":"Rev_chall!E64","v":"Requistioned mains - WN - price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M64","v":"£m"},null,null,null,{"$f":"Rev_chall!Q64","v":0},{"$f":"Rev_chall!R64","v":0},{"$f":"Rev_chall!S64","v":0},{"$f":"Rev_chall!T64","v":0},{"$f":"Rev_chall!U64","v":0},null,0,0]
[null,null,null,null,{"$f":"Rev_chall!E67","v":"Income offset  - WN - price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M67","v":"£m"},null,null,null,{"$f":"Rev_chall!Q67","v":-0.60099999999999998},{"$f":"Rev_chall!R67","v":-0.39400000000000002},{"$f":"Rev_chall!S67","v":-0.28699999999999998},{"$f":"Rev_chall!T67","v":-0.193},{"$f":"Rev_chall!U67","v":-0.107},null,-1.5820000000000001,-0.31640000000000001]
[null,null,null,null,{"$f":"Rev_chall!E70","v":"Environmental incentives  - WN - price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M70","v":"£m"},null,null,null,{"$f":"Rev_chall!Q70","v":0},{"$f":"Rev_chall!R70","v":0},{"$f":"Rev_chall!S70","v":0},{"$f":"Rev_chall!T70","v":0},{"$f":"Rev_chall!U70","v":0},null,0,0]
[null,null,null,null,{"$f":"Rev_chall!E75","v":"Other developer services revenue - WN - price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M75","v":"£m"},null,null,null,{"$f":"Rev_chall!Q75","v":0},{"$f":"Rev_chall!R75","v":0},{"$f":"Rev_chall!S75","v":0},{"$f":"Rev_chall!T75","v":0},{"$f":"Rev_chall!U75","v":0},null,0,0]
[null,null,null,null,{"$f":"DR_TOTEX!E32","v":"s185 diversions revenue - WN - price control"},null,null,null,null,null,null,null,{"$f":"DR_TOTEX!M32","v":"£m"},null,null,null,{"$f":"DR_TOTEX!Q32","v":0.23599999999999999},{"$f":"DR_TOTEX!R32","v":0.23599999999999999},{"$f":"DR_TOTEX!S32","v":0.23599999999999999},{"$f":"DR_TOTEX!T32","v":0.23599999999999999},{"$f":"DR_TOTEX!U32","v":0.23599999999999999},null,1.18,0.23599999999999999]
[null,null,null,null,{"$f":"DR_TOTEX!E61","v":"NRSWA diversions revenue - WN - price control"},null,null,null,null,null,null,null,{"$f":"DR_TOTEX!M61","v":"£m"},null,null,null,{"$f":"DR_TOTEX!Q61","v":0.43459999999999999},{"$f":"DR_TOTEX!R61","v":0.32800000000000001},{"$f":"DR_TOTEX!S61","v":0.32800000000000001},{"$f":"DR_TOTEX!T61","v":0.32800000000000001},{"$f":"DR_TOTEX!U61","v":0.32800000000000001},null,1.7466000000000002,0.34932000000000002]
[null,null,null,null,{"$f":"DR_TOTEX!E91","v":"non-s185 diversions revenue - WN - price control"},null,null,null,null,null,null,null,{"$f":"DR_TOTEX!M91","v":"£m"},null,null,null,{"$f":"DR_TOTEX!Q91","v":0},{"$f":"DR_TOTEX!R91","v":0},{"$f":"DR_TOTEX!S91","v":0},{"$f":"DR_TOTEX!T91","v":0},{"$f":"DR_TOTEX!U91","v":0},null,0,0]
[null,null,null,null,{"$f":"OR!E41","v":"Grant revenue WN - price control"},null,null,null,null,null,null,null,{"$f":"OR!M41","v":"£m"},null,null,null,{"$f":"OR!Q41","v":0},{"$f":"OR!R41","v":0},{"$f":"OR!S41","v":0},{"$f":"OR!T41","v":0},{"$f":"OR!U41","v":0},null,0,0]
[null,null,null,null,{"$f":"\"Total - \"&E15","v":"Total - Price control"},"sum",null,null,null,null,null,null,{"$f":"M25","v":"£m"},null,null,null,{"$f":"SUM(Q16:Q25)","v":0.76159999999999994},{"$f":"SUM(R16:R25)","v":0.91199999999999992},1.0370000000000001,1.1080000000000001,1.198,null,{"$f":"SUM(W16:W25)","v":5.0165999999999995},{"$f":"SUM(X16:X25)","v":1.00332}]
[]
[null,null,null,null,"Non-price control"]
[null,null,null,null,{"$f":"Rev_chall!E59","v":"Connection charges revenue - WN - non-price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M59","v":"£m"},null,null,null,{"$f":"Rev_chall!Q59","v":0.90700000000000003},{"$f":"Rev_chall!R59","v":1.036},{"$f":"Rev_chall!S59","v":1.0549999999999999},{"$f":"Rev_chall!T59","v":1.008},{"$f":"Rev_chall!U59","v":0.97499999999999998},null,{"$f":"SUM(Q29:U29)","v":4.9809999999999999},{"$f":"W29/$N$13","v":0.99619999999999997}]
[null,null,null,null,{"$f":"Rev_chall!E65","v":"Requistioned mains - WN - non-price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M65","v":"£m"},null,null,null,{"$f":"Rev_chall!Q65","v":0.38700000000000001},{"$f":"Rev_chall!R65","v":0.47399999999999998},{"$f":"Rev_chall!S65","v":0.47699999999999998},{"$f":"Rev_chall!T65","v":0.43},{"$f":"Rev_chall!U65","v":0.377},null,2.145,0.42899999999999999]
[null,null,null,null,{"$f":"Rev_chall!E76","v":"Other developer services revenue - WN - non-price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M76","v":"£m"},null,null,null,{"$f":"Rev_chall!Q76","v":0},{"$f":"Rev_chall!R76","v":0},{"$f":"Rev_chall!S76","v":0},{"$f":"Rev_chall!T76","v":0},{"$f":"Rev_chall!U76","v":0},null,0,0]
[null,null,null,null,{"$f":"\"Total - \"&E28","v":"Total - Non-price control"},"sum",null,null,null,null,null,null,{"$f":"M31","v":"£m"},null,null,null,{"$f":"SUM(Q29:Q31)","v":1.294},{"$f":"SUM(R29:R31)","v":1.51},{"$f":"SUM(S29:S31)","v":1.532},{"$f":"SUM(T29:T31)","v":1.4379999999999999},{"$f":"SUM(U29:U31)","v":1.3519999999999999},null,{"$f":"SUM(W29:W31)","v":7.1259999999999994},{"$f":"SUM(X29:X31)","v":1.4252}]
[]
[null,null,null,null,"Capex opex split - water"]
[null,null,null,null,{"$f":"CAPEX_OPEX_split!E19","v":"G&C opex - WN"},null,null,null,null,null,null,null,{"$f":"CAPEX_OPEX_split!M19","v":"%"},null,null,null,null,null,null,null,null,null,{"$f":"CAPEX_OPEX_split!X19","v":0.65306791185385449}]
[null,null,null,null,{"$f":"CAPEX_OPEX_split!E20","v":"G&C capex - WN"},null,null,null,null,null,null,null,{"$f":"CAPEX_OPEX_split!M20","v":"%"},null,null,null,null,null,null,null,null,null,{"$f":"CAPEX_OPEX_split!W20","v":0.34693208814614573}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"M36","v":"%"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W35:W36)","v":1.0000000000000002}]
[]
[null,null,null,null,"Total Developer services, diversions and other contributions revenues for financial model "]
[null,null,null,null,"DS & diversions - revenues for capex spend - price control - WN",null,null,null,null,null,null,null,{"$f":"M26","v":"£m"},null,null,null,{"$f":"Q26*$W$36","v":0.26422347833210458},{"$f":"R26*$W$36","v":0.31640206438928486},{"$f":"S26*$W$36","v":0.35976857540755319},{"$f":"T26*$W$36","v":0.38440075366592952},{"$f":"U26*$W$36","v":0.41562464159908258},null,{"$f":"SUM(Q40:U40)","v":1.7404195133939546},{"$f":"W40/$N$13","v":0.34808390267879091}]
[null,null,null,null,"DS & diversions - revenues for capex spend - non-price control - WN",null,null,null,null,null,null,null,{"$f":"M32","v":"£m"},null,null,null,{"$f":"Q32*$W$36","v":0.4489301220611126},{"$f":"R32*$W$36","v":0.52386745310068006},{"$f":"S32*$W$36","v":0.53149995903989522},{"$f":"T32*$W$36","v":0.49888834275415755},{"$f":"U32*$W$36","v":0.46905218317358899},null,2.4722380601294347,{"$f":"W41/$N$13","v":0.49444761202588694}]
[null,null,null,null,"DS & diversions - revenues for opex spend - price control - WN",null,null,null,null,null,null,null,{"$f":"M26","v":"£m"},null,null,null,{"$f":"Q26*$W$35","v":0.49737652166789553},{"$f":"R26*$W$35","v":0.59559793561071528},{"$f":"S26*$W$35","v":0.67723142459244723},{"$f":"T26*$W$35","v":0.7235992463340708},{"$f":"U26*$W$35","v":0.78237535840091765},null,3.2761804866060471,0.65523609732120947]
[null,null,null,null,"DS & diversions - revenues for opex spend - non-price control - WN",null,null,null,null,null,null,null,{"$f":"M32","v":"£m"},null,null,null,{"$f":"Q32*$W$35","v":0.84506987793888777},{"$f":"R32*$W$35","v":0.98613254689932028},{"$f":"S32*$W$35","v":1.000500040960105},{"$f":"T32*$W$35","v":0.93911165724584267},{"$f":"U32*$W$35","v":0.88294781682641121},null,4.6537619398705665,0.9307523879741133]
[null,null,null,null,"Total","sum",null,null,null,null,null,null,{"$f":"M43","v":"£m"},null,null,null,{"$f":"SUM(Q40:Q43)","v":2.0556000000000005},2.4220000000000006,2.5690000000000008,2.5460000000000003,2.5500000000000003,null,12.142600000000002,{"$f":"W44/$N$13","v":2.4285200000000002}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,"Developer services, diversions and other contributions "]
[null,null,null,"Wastewater "]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,"Price control"]
[null,null,null,null,{"$f":"Rev_chall!E62","v":"Infrastructure charge receipts - WWN - price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M62","v":"£m"},null,null,null,{"$f":"Rev_chall!Q62","v":0},{"$f":"Rev_chall!R62","v":0},{"$f":"Rev_chall!S62","v":0},{"$f":"Rev_chall!T62","v":0},{"$f":"Rev_chall!U62","v":0},null,{"$f":"SUM(Q56:U56)","v":0},{"$f":"W56/$N$13","v":0}]
[null,null,null,null,{"$f":"Rev_chall!E68","v":"Income offset  - WWN - price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M68","v":"£m"},null,null,null,{"$f":"Rev_chall!Q68","v":0},{"$f":"Rev_chall!R68","v":0},{"$f":"Rev_chall!S68","v":0},{"$f":"Rev_chall!T68","v":0},{"$f":"Rev_chall!U68","v":0},null,{"$f":"SUM(Q57:U57)","v":0},{"$f":"W57/$N$13","v":0}]
[null,null,null,null,{"$f":"Rev_chall!E71","v":"Environmental incentives  - WWN - price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M71","v":"£m"},null,null,null,{"$f":"Rev_chall!Q71","v":0},{"$f":"Rev_chall!R71","v":0},{"$f":"Rev_chall!S71","v":0},{"$f":"Rev_chall!T71","v":0},{"$f":"Rev_chall!U71","v":0},null,0,0]
[null,null,null,null,{"$f":"Rev_chall!E77","v":"Other developer services revenue - WWN - price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M77","v":"£m"},null,null,null,{"$f":"Rev_chall!Q77","v":0},{"$f":"Rev_chall!R77","v":0},{"$f":"Rev_chall!S77","v":0},{"$f":"Rev_chall!T77","v":0},{"$f":"Rev_chall!U77","v":0},null,0,0]
[null,null,null,null,{"$f":"DR_TOTEX!E62","v":"NRSWA diversions revenue - WWN - price control"},null,null,null,null,null,null,null,{"$f":"DR_TOTEX!M62","v":"£m"},null,null,null,{"$f":"DR_TOTEX!Q62","v":0},{"$f":"DR_TOTEX!R62","v":0},{"$f":"DR_TOTEX!S62","v":0},{"$f":"DR_TOTEX!T62","v":0},{"$f":"DR_TOTEX!U62","v":0},null,0,0]
[null,null,null,null,{"$f":"DR_TOTEX!E92","v":"non-s185 diversions revenue - WWN - price control"},null,null,null,null,null,null,null,{"$f":"DR_TOTEX!M92","v":"£m"},null,null,null,{"$f":"DR_TOTEX!Q92","v":0},{"$f":"DR_TOTEX!R92","v":0},{"$f":"DR_TOTEX!S92","v":0},{"$f":"DR_TOTEX!T92","v":0},{"$f":"DR_TOTEX!U92","v":0},null,0,0]
[null,null,null,null,{"$f":"OR!E42","v":"Grant revenue WWN - price control"},null,null,null,null,null,null,null,{"$f":"OR!M42","v":"£m"},null,null,null,{"$f":"OR!Q42","v":0},{"$f":"OR!R42","v":0},{"$f":"OR!S42","v":0},{"$f":"OR!T42","v":0},{"$f":"OR!U42","v":0},null,0,0]
[null,null,null,null,{"$f":"\"Total - \"&E55","v":"Total - Price control"},"sum",null,null,null,null,null,null,{"$f":"M62","v":"£m"},null,null,null,{"$f":"SUM(Q56:Q62)","v":0},{"$f":"SUM(R56:R62)","v":0},{"$f":"SUM(S56:S62)","v":0},{"$f":"SUM(T56:T62)","v":0},{"$f":"SUM(U56:U62)","v":0},null,{"$f":"SUM(W56:W62)","v":0},{"$f":"SUM(X56:X62)","v":0}]
[]
[null,null,null,null,"Non-price control"]
[null,null,null,null,{"$f":"Rev_chall!E73","v":"Receipts for on-site work  - WWN - non-price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M73","v":"£m"},null,null,null,{"$f":"Rev_chall!Q73","v":0},{"$f":"Rev_chall!R73","v":0},{"$f":"Rev_chall!S73","v":0},{"$f":"Rev_chall!T73","v":0},{"$f":"Rev_chall!U73","v":0},null,{"$f":"SUM(Q66:U66)","v":0},{"$f":"W66/$N$13","v":0}]
[null,null,null,null,{"$f":"Rev_chall!E78","v":"Other developer services revenue - WWN - non-price control"},null,null,null,null,null,null,null,{"$f":"Rev_chall!M78","v":"£m"},null,null,null,{"$f":"Rev_chall!Q78","v":0},{"$f":"Rev_chall!R78","v":0},{"$f":"Rev_chall!S78","v":0},{"$f":"Rev_chall!T78","v":0},{"$f":"Rev_chall!U78","v":0},null,0,0]
[null,null,null,null,{"$f":"DR_TOTEX!E33","v":"s185 diversions revenue - WWN - non-price control"},null,null,null,null,null,null,null,{"$f":"DR_TOTEX!M33","v":"£m"},null,null,null,{"$f":"DR_TOTEX!Q33","v":0},{"$f":"DR_TOTEX!R33","v":0},{"$f":"DR_TOTEX!S33","v":0},{"$f":"DR_TOTEX!T33","v":0},{"$f":"DR_TOTEX!U33","v":0},null,0,0]
[null,null,null,null,{"$f":"\"Total - \"&E65","v":"Total - Non-price control"},"sum",null,null,null,null,null,null,{"$f":"M68","v":"£m"},null,null,null,{"$f":"SUM(Q66:Q68)","v":0},{"$f":"SUM(R66:R68)","v":0},{"$f":"SUM(S66:S68)","v":0},{"$f":"SUM(T66:T68)","v":0},{"$f":"SUM(U66:U68)","v":0},null,{"$f":"SUM(W66:W68)","v":0},{"$f":"SUM(X66:X68)","v":0}]
[]
[null,null,null,null,"Capex opex split - wastewater"]
[null,null,null,null,{"$f":"CAPEX_OPEX_split!E37","v":"G&C capex - WWN"},null,null,null,null,null,null,null,{"$f":"CAPEX_OPEX_split!M37","v":"%"},null,null,null,null,null,null,null,null,null,{"$f":"CAPEX_OPEX_split!W37","v":0}]
[null,null,null,null,{"$f":"CAPEX_OPEX_split!E36","v":"G&C opex - WWN"},null,null,null,null,null,null,null,{"$f":"CAPEX_OPEX_split!M36","v":"%"},null,null,null,null,null,null,null,null,null,{"$f":"CAPEX_OPEX_split!W36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W72:W73)","v":0}]
[]
[null,null,null,null,"Total Developer services, diversions and other contributions revenues for financial model "]
[null,null,null,null,"DS & diversions - revenues for capex spend - price control - WWN",{"$f":"F63*$W$36","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,{"$f":"M63","v":"£m"},null,null,null,{"$f":"Q63*$W$72","v":0},{"$f":"R63*$W$72","v":0},0,0,0,null,{"$f":"SUM(Q77:U77)","v":0},{"$f":"W77/$N$13","v":0}]
[null,null,null,null,"DS & diversions - revenues for capex spend - non-price control - WWN",0,0,0,0,0,0,0,{"$f":"M69","v":"£m"},null,null,null,{"$f":"Q69*$W$72","v":0},{"$f":"R69*$W$72","v":0},0,0,0,null,0,{"$f":"W78/$N$13","v":0}]
[null,null,null,null,"DS & diversions - revenues for opex spend - price control - WWN",0,0,0,0,0,0,0,{"$f":"M63","v":"£m"},null,null,null,{"$f":"Q63*$W$73","v":0},{"$f":"R63*$W$73","v":0},0,0,0,null,0,0]
[null,null,null,null,"DS & diversions - revenues for opex spend - non-price control - WWN",0,0,0,0,0,0,0,{"$f":"M69","v":"£m"},null,null,null,{"$f":"Q69*$W$73","v":0},{"$f":"R69*$W$73","v":0},0,0,0,null,0,0]
[null,null,null,null,"Total","sum",null,null,null,null,null,null,{"$f":"M80","v":"£m"},null,null,null,{"$f":"SUM(Q77:Q80)","v":0},0,0,0,0,null,0,{"$f":"W81/$N$13","v":0}]
[]
[null,null,null,null,"DS & diversions - revenues - total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q44+Q81","v":2.0556000000000005},{"$f":"R44+R81","v":2.4220000000000006},2.5690000000000008,2.5460000000000003,2.5500000000000003,null,{"$f":"SUM(Q83:U83)","v":12.142600000000002},{"$f":"W83/$N$13","v":2.4285200000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Rev_chall!Q84+DR_TOTEX!Q107","v":2.0556000000000001},{"$f":"Rev_chall!R84+DR_TOTEX!R107","v":2.4220000000000002},{"$f":"Rev_chall!S84+DR_TOTEX!S107","v":2.569},{"$f":"Rev_chall!T84+DR_TOTEX!T107","v":2.5460000000000003},{"$f":"Rev_chall!U84+DR_TOTEX!U107","v":2.5499999999999998},null,12.142600000000002,2.4285200000000002]
[null,null,null,null,"Error check",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q83-Q84)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R83-R84)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S83-S84)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T83-T84)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U83-U84)>CHK_TOL,1,0)","v":0}]
[]
[null,null,"Developer services and diversions"]
[null,null,null,null,"Costs"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,"Price control"]
[null,null,null,null,"DS capex - WN - price control",null,null,null,null,null,null,null,{"$f":"Cost_chall!M85","v":"£m"},null,null,null,{"$f":"Cost_chall!Q73+(Eff!$Q$22*(Cost_chall!Q61+Cost_chall!Q67+Cost_chall!Q79))","v":0},{"$f":"Cost_chall!R73+(Eff!$Q$22*(Cost_chall!R61+Cost_chall!R67+Cost_chall!R79))","v":0},{"$f":"Cost_chall!S73+(Eff!$Q$22*(Cost_chall!S61+Cost_chall!S67+Cost_chall!S79))","v":0},{"$f":"Cost_chall!T73+(Eff!$Q$22*(Cost_chall!T61+Cost_chall!T67+Cost_chall!T79))","v":0},{"$f":"Cost_chall!U73+(Eff!$Q$22*(Cost_chall!U61+Cost_chall!U67+Cost_chall!U79))","v":0},null,{"$f":"SUM(Q94:U94)","v":0},{"$f":"W94/$N$13","v":0}]
[null,null,null,null,"Diversions capex - WN - price control",null,null,null,null,null,null,null,{"$f":"DSDC!M182","v":"£m"},null,null,null,{"$f":"DSDC!Q182+DSDC!Q185+DSDC!Q188","v":0},{"$f":"DSDC!R182+DSDC!R185+DSDC!R188","v":0},{"$f":"DSDC!S182+DSDC!S185+DSDC!S188","v":0},{"$f":"DSDC!T182+DSDC!T185+DSDC!T188","v":0},{"$f":"DSDC!U182+DSDC!U185+DSDC!U188","v":0},null,0,0]
[]
[null,null,null,null,"DS opex - WN - price control",null,null,null,null,null,null,null,{"$f":"Cost_chall!M86","v":"£m"},null,null,null,{"$f":"Cost_chall!Q74+(Eff!$Q$22*(Cost_chall!Q62+Cost_chall!Q68+Cost_chall!Q80))","v":0},{"$f":"Cost_chall!R74+(Eff!$Q$22*(Cost_chall!R62+Cost_chall!R68+Cost_chall!R80))","v":0},{"$f":"Cost_chall!S74+(Eff!$Q$22*(Cost_chall!S62+Cost_chall!S68+Cost_chall!S80))","v":0},{"$f":"Cost_chall!T74+(Eff!$Q$22*(Cost_chall!T62+Cost_chall!T68+Cost_chall!T80))","v":0},{"$f":"Cost_chall!U74+(Eff!$Q$22*(Cost_chall!U62+Cost_chall!U68+Cost_chall!U80))","v":0},null,{"$f":"SUM(Q97:U97)","v":0},{"$f":"W97/$N$13","v":0}]
[null,null,null,null,"Diversions opex - WN - price control",null,null,null,null,null,null,null,{"$f":"DSDC!M183","v":"£m"},null,null,null,{"$f":"DSDC!Q183+DSDC!Q186+DSDC!Q189","v":0.76600000000000001},{"$f":"DSDC!R183+DSDC!R186+DSDC!R189","v":0.63600000000000001},{"$f":"DSDC!S183+DSDC!S186+DSDC!S189","v":0.63600000000000001},{"$f":"DSDC!T183+DSDC!T186+DSDC!T189","v":0.63600000000000001},{"$f":"DSDC!U183+DSDC!U186+DSDC!U189","v":0.63600000000000001},null,3.3100000000000005,0.66200000000000014]
[]
[null,null,null,null,"DS capex - WWN - price control",null,null,null,null,null,null,null,{"$f":"Cost_chall!M88","v":"£m"},null,null,null,{"$f":"Cost_chall!Q76","v":0},{"$f":"Cost_chall!R76","v":0},{"$f":"Cost_chall!S76","v":0},{"$f":"Cost_chall!T76","v":0},{"$f":"Cost_chall!U76","v":0},null,{"$f":"SUM(Q100:U100)","v":0},{"$f":"W100/$N$13","v":0}]
[null,null,null,null,"Diversions capex - WWN - price control",null,null,null,null,null,null,null,{"$f":"DSDC!M198","v":"£m"},null,null,null,{"$f":"DSDC!Q198+DSDC!Q201","v":0},{"$f":"DSDC!R198+DSDC!R201","v":0},{"$f":"DSDC!S198+DSDC!S201","v":0},{"$f":"DSDC!T198+DSDC!T201","v":0},{"$f":"DSDC!U198+DSDC!U201","v":0},null,0,0]
[]
[null,null,null,null,"DS opex - WWN - price control",null,null,null,null,null,null,null,{"$f":"Cost_chall!M89","v":"£m"},null,null,null,{"$f":"Cost_chall!Q77","v":0},{"$f":"Cost_chall!R77","v":0},{"$f":"Cost_chall!S77","v":0},{"$f":"Cost_chall!T77","v":0},{"$f":"Cost_chall!U77","v":0},null,{"$f":"SUM(Q103:U103)","v":0},{"$f":"W103/$N$13","v":0}]
[null,null,null,null,"Diversions opex - WWN - price control",null,null,null,null,null,null,null,{"$f":"DSDC!M202","v":"£m"},null,null,null,{"$f":"DSDC!Q199+DSDC!Q202","v":0},{"$f":"DSDC!R199+DSDC!R202","v":0},{"$f":"DSDC!S199+DSDC!S202","v":0},{"$f":"DSDC!T199+DSDC!T202","v":0},{"$f":"DSDC!U199+DSDC!U202","v":0},null,0,0]
[]
[null,null,null,null,"Non-Price control"]
[]
[null,null,null,null,"DS capex - WN - non-price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"(1-Eff!$Q$22)*(Cost_chall!Q61+Cost_chall!Q67+Cost_chall!Q79)","v":0.38700000000000001},{"$f":"(1-Eff!$Q$22)*(Cost_chall!R61+Cost_chall!R67+Cost_chall!R79)","v":0.47399999999999998},{"$f":"(1-Eff!$Q$22)*(Cost_chall!S61+Cost_chall!S67+Cost_chall!S79)","v":0.47699999999999998},{"$f":"(1-Eff!$Q$22)*(Cost_chall!T61+Cost_chall!T67+Cost_chall!T79)","v":0.43},{"$f":"(1-Eff!$Q$22)*(Cost_chall!U61+Cost_chall!U67+Cost_chall!U79)","v":0.377},null,{"$f":"SUM(Q108:U108)","v":2.145},{"$f":"W108/$N$13","v":0.42899999999999999}]
[]
[null,null,null,null,"DS opex - WN - non-price control",null,null,null,null,null,null,null,"£m",null,null,null,{"$f":"(1-Eff!$Q$22)*(Cost_chall!Q62+Cost_chall!Q68+Cost_chall!Q80)","v":0.90700000000000003},{"$f":"(1-Eff!$Q$22)*(Cost_chall!R62+Cost_chall!R68+Cost_chall!R74+Cost_chall!R80)","v":1.036},{"$f":"(1-Eff!$Q$22)*(Cost_chall!S62+Cost_chall!S68+Cost_chall!S74+Cost_chall!S80)","v":1.0549999999999999},{"$f":"(1-Eff!$Q$22)*(Cost_chall!T62+Cost_chall!T68+Cost_chall!T74+Cost_chall!T80)","v":1.008},{"$f":"(1-Eff!$Q$22)*(Cost_chall!U62+Cost_chall!U68+Cost_chall!U74+Cost_chall!U80)","v":0.97500000000000009},null,{"$f":"SUM(Q110:U110)","v":4.9809999999999999},{"$f":"W110/$N$13","v":0.99619999999999997}]
[]
[null,null,null,null,"DS capex - WWN - non-price control",null,null,null,null,null,null,null,{"$f":"Cost_chall!M64","v":"£m"},null,null,null,{"$f":"Cost_chall!Q64+Cost_chall!Q70+Cost_chall!Q82","v":0},{"$f":"Cost_chall!R64+Cost_chall!R70+Cost_chall!R82","v":0},{"$f":"Cost_chall!S64+Cost_chall!S70+Cost_chall!S82","v":0},{"$f":"Cost_chall!T64+Cost_chall!T70+Cost_chall!T82","v":0},{"$f":"Cost_chall!U64+Cost_chall!U70+Cost_chall!U82","v":0},null,{"$f":"SUM(Q112:U112)","v":0},{"$f":"W112/$N$13","v":0}]
[null,null,null,null,"Diversions capex - WWN - non-price control",null,null,null,null,null,null,null,{"$f":"DSDC!M195","v":"£m"},null,null,null,{"$f":"DSDC!Q195","v":0},{"$f":"DSDC!R195","v":0},{"$f":"DSDC!S195","v":0},{"$f":"DSDC!T195","v":0},{"$f":"DSDC!U195","v":0},null,0,0]
[]
[null,null,null,null,"DS opex - WWN - non-price control",null,null,null,null,null,null,null,{"$f":"Cost_chall!M65","v":"£m"},null,null,null,{"$f":"Cost_chall!Q65+Cost_chall!Q71+Cost_chall!Q83","v":0},{"$f":"Cost_chall!R65+Cost_chall!R71+Cost_chall!R83","v":0},{"$f":"Cost_chall!S65+Cost_chall!S71+Cost_chall!S83","v":0},{"$f":"Cost_chall!T65+Cost_chall!T71+Cost_chall!T83","v":0},{"$f":"Cost_chall!U65+Cost_chall!U71+Cost_chall!U83","v":0},null,{"$f":"SUM(Q115:U115)","v":0},{"$f":"W115/$N$13","v":0}]
[null,null,null,null,"Diversions opex - WWN - non-price control",null,null,null,null,null,null,null,{"$f":"DSDC!M196","v":"£m"},null,null,null,{"$f":"DSDC!Q196","v":0},{"$f":"DSDC!R196","v":0},{"$f":"DSDC!S196","v":0},{"$f":"DSDC!T196","v":0},{"$f":"DSDC!U196","v":0},null,0,0]
[]
[null,null,null,null,"DS - total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q94+Q97+Q100+Q103+Q108+Q110+Q112+Q115","v":1.294},{"$f":"R94+R97+R100+R103+R108+R110+R112+R115","v":1.51},{"$f":"S94+S97+S100+S103+S108+S110+S112+S115","v":1.532},{"$f":"T94+T97+T100+T103+T108+T110+T112+T115","v":1.4379999999999999},{"$f":"U94+U97+U100+U103+U108+U110+U112+U115","v":1.3520000000000001},null,{"$f":"SUM(Q118:U118)","v":7.1260000000000003},{"$f":"W118/$N$13","v":1.4252}]
[null,null,null,null,"DS - total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Cost_chall!Q92","v":1.294},{"$f":"Cost_chall!R92","v":1.51},{"$f":"Cost_chall!S92","v":1.532},{"$f":"Cost_chall!T92","v":1.4379999999999999},{"$f":"Cost_chall!U92","v":1.3520000000000001},null,{"$f":"SUM(Q119:U119)","v":7.1260000000000003},{"$f":"W119/$N$13","v":1.4252}]
[null,null,null,null,"Error check",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q118-Q119)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R118-R119)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S118-S119)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T118-T119)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U118-U119)>CHK_TOL,1,0)","v":0}]
[null,null,null,null,"Diversions - total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q95+Q98+Q101+Q104+Q113+Q116","v":0.76600000000000001},{"$f":"R95+R98+R101+R104+R113+R116","v":0.63600000000000001},{"$f":"S95+S98+S101+S104+S113+S116","v":0.63600000000000001},{"$f":"T95+T98+T101+T104+T113+T116","v":0.63600000000000001},{"$f":"U95+U98+U101+U104+U113+U116","v":0.63600000000000001},null,{"$f":"SUM(Q121:U121)","v":3.3100000000000005},{"$f":"W121/$N$13","v":0.66200000000000014}]
[null,null,null,null,"Diversions costs - total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"DSDC!Q193+DSDC!Q206","v":0.76600000000000001},{"$f":"DSDC!R193+DSDC!R206","v":0.63600000000000001},{"$f":"DSDC!S193+DSDC!S206","v":0.63600000000000001},{"$f":"DSDC!T193+DSDC!T206","v":0.63600000000000001},{"$f":"DSDC!U193+DSDC!U206","v":0.63600000000000001},null,3.3100000000000005,0.66200000000000014]
[null,null,null,null,"Error check",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q121-Q122)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R121-R122)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S121-S122)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T121-T122)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U121-U122)>CHK_TOL,1,0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$2","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31",null,"Total ","Average"]
[null,null,"Third party services"]
[null,null,null,null,"Revenue "]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,"Price control"]
[null,null,null,null,"Third party revenue - non-potable supplies - WR - price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M38","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q38","v":0},{"$f":"TP_TOTEX!R38","v":0},{"$f":"TP_TOTEX!S38","v":0},{"$f":"TP_TOTEX!T38","v":0},{"$f":"TP_TOTEX!U38","v":0},null,{"$f":"SUM(Q134:U134)","v":0},{"$f":"W134/$N$13","v":0}]
[null,null,null,null,"Third party revenue - non-potable supplies - WN - price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M39","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q39","v":0},{"$f":"TP_TOTEX!R39","v":0},{"$f":"TP_TOTEX!S39","v":0},{"$f":"TP_TOTEX!T39","v":0},{"$f":"TP_TOTEX!U39","v":0},null,0,0]
[null,null,null,null,"Third party revenue - non-potable supplies - WWN - price control",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - non-potable supplies - BR - price control",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - non-potable supplies - additional control 1 - price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M40","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q40","v":0},{"$f":"TP_TOTEX!R40","v":0},{"$f":"TP_TOTEX!S40","v":0},{"$f":"TP_TOTEX!T40","v":0},{"$f":"TP_TOTEX!U40","v":0},null,0,0]
[null,null,null,null,"Third party revenue - non-potable supplies - additional control 2 - price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M41","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q41","v":0},{"$f":"TP_TOTEX!R41","v":0},{"$f":"TP_TOTEX!S41","v":0},{"$f":"TP_TOTEX!T41","v":0},{"$f":"TP_TOTEX!U41","v":0},null,0,0]
[null,null,null,null,"Third party revenue - rechargeable supplies - WR - price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M78","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q78","v":0},{"$f":"TP_TOTEX!R78","v":0},{"$f":"TP_TOTEX!S78","v":0},{"$f":"TP_TOTEX!T78","v":0},{"$f":"TP_TOTEX!U78","v":0},null,{"$f":"SUM(Q140:U140)","v":0},{"$f":"W140/$N$13","v":0}]
[null,null,null,null,"Third party revenue - rechargeable supplies - WN - price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M79","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q79","v":0},{"$f":"TP_TOTEX!R79","v":0},{"$f":"TP_TOTEX!S79","v":0},{"$f":"TP_TOTEX!T79","v":0},{"$f":"TP_TOTEX!U79","v":0},null,{"$f":"SUM(Q141:U141)","v":0},0]
[null,null,null,null,"Third party revenue - rechargeable supplies - WWN - price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M80","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q80","v":0},{"$f":"TP_TOTEX!R80","v":0},{"$f":"TP_TOTEX!S80","v":0},{"$f":"TP_TOTEX!T80","v":0},{"$f":"TP_TOTEX!U80","v":0},null,0,0]
[null,null,null,null,"Third party revenue - rechargeable supplies - BR - price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M81","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q81","v":0},{"$f":"TP_TOTEX!R81","v":0},{"$f":"TP_TOTEX!S81","v":0},{"$f":"TP_TOTEX!T81","v":0},{"$f":"TP_TOTEX!U81","v":0},null,0,0]
[null,null,null,null,"Third party revenue - rechargeable supplies - additional control 1 - price control",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - rechargeable supplies - additional control 2 - price control",null,null,null,null,null,null,null,"£m",null,null,null,0,0,0,0,0,null,0,0]
[null,null,null,null,"Third party revenue - total - price control",null,null,null,null,null,null,null,{"$f":"M145","v":"£m"},null,null,null,{"$f":"SUM(Q134:Q145)","v":0},{"$f":"SUM(R134:R145)","v":0},0,0,0,null,{"$f":"SUM(W140:W145)","v":0},0]
[]
[null,null,null,null,"Non-Price control"]
[null,null,null,null,"Third party revenue - bulk supplies - WR - non-price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M139","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q139","v":0},{"$f":"TP_TOTEX!R139","v":0},{"$f":"TP_TOTEX!S139","v":0},{"$f":"TP_TOTEX!T139","v":0},{"$f":"TP_TOTEX!U139","v":0},null,{"$f":"SUM(Q149:U149)","v":0},{"$f":"W149/$N$13","v":0}]
[null,null,null,null,"Third party revenue - bulk supplies - WN - non-price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M140","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q140","v":1.0629999999999999},{"$f":"TP_TOTEX!R140","v":1.0629999999999999},{"$f":"TP_TOTEX!S140","v":1.0629999999999999},{"$f":"TP_TOTEX!T140","v":1.0629999999999999},{"$f":"TP_TOTEX!U140","v":1.0629999999999999},null,5.3149999999999995,1.0629999999999999]
[null,null,null,null,"Third party revenue - bulk supplies - WWN - non-price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M141","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q141","v":0},{"$f":"TP_TOTEX!R141","v":0},{"$f":"TP_TOTEX!S141","v":0},{"$f":"TP_TOTEX!T141","v":0},{"$f":"TP_TOTEX!U141","v":0},null,0,0]
[null,null,null,null,"Third party revenue - bulk supplies - BR - non-price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M142","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q142","v":0},{"$f":"TP_TOTEX!R142","v":0},{"$f":"TP_TOTEX!S142","v":0},{"$f":"TP_TOTEX!T142","v":0},{"$f":"TP_TOTEX!U142","v":0},null,0,0]
[null,null,null,null,"Third party revenue - bulk supplies - additional control 1 - non-price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M143","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q143","v":18.382000000000001},{"$f":"TP_TOTEX!R143","v":19.510999999999999},{"$f":"TP_TOTEX!S143","v":20.175000000000001},{"$f":"TP_TOTEX!T143","v":20.465},{"$f":"TP_TOTEX!U143","v":20.294},null,98.826999999999998,19.7654]
[null,null,null,null,"Third party revenue - bulk supplies - additional control 2 - non-price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M144","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q144","v":0},{"$f":"TP_TOTEX!R144","v":0},{"$f":"TP_TOTEX!S144","v":0},{"$f":"TP_TOTEX!T144","v":0},{"$f":"TP_TOTEX!U144","v":0},null,0,0]
[null,null,null,null,"Third party revenue - excluded charges - WR - non-price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M187","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q187","v":0},{"$f":"TP_TOTEX!R187","v":0},{"$f":"TP_TOTEX!S187","v":0},{"$f":"TP_TOTEX!T187","v":0},{"$f":"TP_TOTEX!U187","v":0},null,{"$f":"SUM(Q155:U155)","v":0},{"$f":"W155/$N$13","v":0}]
[null,null,null,null,"Third party revenue - excluded charges - WN - non-price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M188","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q188","v":0},{"$f":"TP_TOTEX!R188","v":0},{"$f":"TP_TOTEX!S188","v":0},{"$f":"TP_TOTEX!T188","v":0},{"$f":"TP_TOTEX!U188","v":0},null,0,0]
[null,null,null,null,"Third party revenue - excluded charges - WWN - non-price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M189","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q189","v":0},{"$f":"TP_TOTEX!R189","v":0},{"$f":"TP_TOTEX!S189","v":0},{"$f":"TP_TOTEX!T189","v":0},{"$f":"TP_TOTEX!U189","v":0},null,0,0]
[null,null,null,null,"Third party revenue - excluded charges - BR - non-price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M190","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q190","v":0},{"$f":"TP_TOTEX!R190","v":0},{"$f":"TP_TOTEX!S190","v":0},{"$f":"TP_TOTEX!T190","v":0},{"$f":"TP_TOTEX!U190","v":0},null,0,0]
[null,null,null,null,"Third party revenue - excluded charges - additional control 1 - non-price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M191","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q191","v":0},{"$f":"TP_TOTEX!R191","v":0},{"$f":"TP_TOTEX!S191","v":0},{"$f":"TP_TOTEX!T191","v":0},{"$f":"TP_TOTEX!U191","v":0},null,0,0]
[null,null,null,null,"Third party revenue - excluded charges - additional control 2 - non-price control",null,null,null,null,null,null,null,{"$f":"TP_TOTEX!M192","v":"£m"},null,null,null,{"$f":"TP_TOTEX!Q192","v":0},{"$f":"TP_TOTEX!R192","v":0},{"$f":"TP_TOTEX!S192","v":0},{"$f":"TP_TOTEX!T192","v":0},{"$f":"TP_TOTEX!U192","v":0},null,0,0]
[null,null,null,null,"Third party revenue - total - non-price control",null,null,null,null,null,null,null,{"$f":"M160","v":"£m"},null,null,null,{"$f":"SUM(Q149:Q160)","v":19.445},{"$f":"SUM(R149:R160)","v":20.573999999999998},21.238,21.527999999999999,21.356999999999999,null,{"$f":"SUM(W155:W160)","v":0},0]
[]
[null,null,null,null,"Third party revenue - total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q146+Q161","v":19.445},{"$f":"R146+R161","v":20.573999999999998},21.238,21.527999999999999,21.356999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TP_TOTEX!Q228","v":19.445},{"$f":"TP_TOTEX!R228","v":20.573999999999998},{"$f":"TP_TOTEX!S228","v":21.238},{"$f":"TP_TOTEX!T228","v":21.527999999999999},{"$f":"TP_TOTEX!U228","v":21.356999999999999}]
[null,null,null,null,"Error check",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q163-Q164)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R163-R164)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S163-S164)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T163-T164)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U163-U164)>CHK_TOL,1,0)","v":0}]
[]
[null,null,null,null,"Costs"]
[]
[null,null,null,null,"£m, real"]
[null,null,null,null,{"$f":"InpC!$H$21","v":"2023-03-31"}]
[]
[null,null,null,null,"Price control"]
[null,null,null,null,"Non-potable water- WR - capex",null,null,null,null,null,null,null,{"$f":"TPC!M121","v":"£m"},null,null,null,{"$f":"TPC!Q121","v":0},{"$f":"TPC!R121","v":0},{"$f":"TPC!S121","v":0},{"$f":"TPC!T121","v":0},{"$f":"TPC!U121","v":0},null,{"$f":"SUM(Q173:U173)","v":0},{"$f":"W173/$N$13","v":0}]
[null,null,null,null,"Third party services costs - WR - capex - price control",null,null,null,null,null,null,null,{"$f":"M173","v":"£m"},null,null,null,{"$f":"SUM(Q173)","v":0},{"$f":"SUM(R173)","v":0},0,0,0,null,{"$f":"SUM(W173)","v":0},0]
[]
[null,null,null,null,"Non-potable water- WR - opex",null,null,null,null,null,null,null,{"$f":"TPC!M122","v":"£m"},null,null,null,{"$f":"TPC!Q122","v":0},{"$f":"TPC!R122","v":0},{"$f":"TPC!S122","v":0},{"$f":"TPC!T122","v":0},{"$f":"TPC!U122","v":0},null,{"$f":"SUM(Q176:U176)","v":0},{"$f":"W176/$N$13","v":0}]
[null,null,null,null,"Third party services costs - WR - opex - price control",null,null,null,null,null,null,null,{"$f":"M176","v":"£m"},null,null,null,{"$f":"SUM(Q176)","v":0},{"$f":"SUM(R176)","v":0},0,0,0,null,{"$f":"SUM(W176)","v":0},0]
[]
[null,null,null,null,"Non-potable water- WN - capex",null,null,null,null,null,null,null,{"$f":"TPC!M134","v":"£m"},null,null,null,{"$f":"TPC!Q134","v":0},{"$f":"TPC!R134","v":0},{"$f":"TPC!S134","v":0},{"$f":"TPC!T134","v":0},{"$f":"TPC!U134","v":0},null,{"$f":"SUM(Q179:U179)","v":0},{"$f":"W179/$N$13","v":0}]
[null,null,null,null,"Rechargeable works - WN - capex",null,null,null,null,null,null,null,{"$f":"TPC!M137","v":"£m"},null,null,null,{"$f":"TPC!Q137","v":0},{"$f":"TPC!R137","v":0},{"$f":"TPC!S137","v":0},{"$f":"TPC!T137","v":0},{"$f":"TPC!U137","v":0},null,{"$f":"SUM(Q180:U180)","v":0},0]
[null,null,null,null,"Third party services costs - WN - capex - price control",null,null,null,null,null,null,null,{"$f":"M180","v":"£m"},null,null,null,{"$f":"SUM(Q179:Q180)","v":0},{"$f":"SUM(R179:R180)","v":0},0,0,0,null,0,0]
[]
[null,null,null,null,"Non-potable water- WN - opex",null,null,null,null,null,null,null,{"$f":"TPC!M135","v":"£m"},null,null,null,{"$f":"TPC!Q135","v":0},{"$f":"TPC!R135","v":0},{"$f":"TPC!S135","v":0},{"$f":"TPC!T135","v":0},{"$f":"TPC!U135","v":0},null,{"$f":"SUM(Q183:U183)","v":0},{"$f":"W183/$N$13","v":0}]
[null,null,null,null,"Rechargeable works - WN - opex",null,null,null,null,null,null,null,{"$f":"TPC!M138","v":"£m"},null,null,null,{"$f":"TPC!Q138","v":0},{"$f":"TPC!R138","v":0},{"$f":"TPC!S138","v":0},{"$f":"TPC!T138","v":0},{"$f":"TPC!U138","v":0},null,{"$f":"SUM(Q184:U184)","v":0},0]
[null,null,null,null,"Third party services costs - WN - opex - price control",null,null,null,null,null,null,null,{"$f":"M184","v":"£m"},null,null,null,{"$f":"SUM(Q183:Q184)","v":0},{"$f":"SUM(R183:R184)","v":0},0,0,0,null,{"$f":"SUM(W183:W184)","v":0},0]
[]
[null,null,null,null,"Rechargeable works - WWN - capex",null,null,null,null,null,null,null,{"$f":"TPC!M150","v":"£m"},null,null,null,{"$f":"TPC!Q150","v":0},{"$f":"TPC!R150","v":0},{"$f":"TPC!S150","v":0},{"$f":"TPC!T150","v":0},{"$f":"TPC!U150","v":0},null,{"$f":"SUM(Q187:U187)","v":0},{"$f":"W187/$N$13","v":0}]
[null,null,null,null,"Third party services costs - WWN - capex - price control",null,null,null,null,null,null,null,{"$f":"M187","v":"£m"},null,null,null,{"$f":"SUM(Q187)","v":0},{"$f":"SUM(R187)","v":0},{"$f":"SUM(S187)","v":0},{"$f":"SUM(T187)","v":0},{"$f":"SUM(U187)","v":0},null,{"$f":"SUM(W187)","v":0},{"$f":"SUM(X187)","v":0}]
[]
[null,null,null,null,"Rechargeable works - WWN - opex",null,null,null,null,null,null,null,{"$f":"TPC!M151","v":"£m"},null,null,null,{"$f":"TPC!Q151","v":0},{"$f":"TPC!R151","v":0},{"$f":"TPC!S151","v":0},{"$f":"TPC!T151","v":0},{"$f":"TPC!U151","v":0},null,{"$f":"SUM(Q190:U190)","v":0},{"$f":"W190/$N$13","v":0}]
[null,null,null,null,"Third party services costs - WWN - opex - price control",null,null,null,null,null,null,null,{"$f":"M190","v":"£m"},null,null,null,{"$f":"SUM(Q190)","v":0},{"$f":"SUM(R190)","v":0},{"$f":"SUM(S190)","v":0},{"$f":"SUM(T190)","v":0},{"$f":"SUM(U190)","v":0},null,{"$f":"SUM(W190)","v":0},{"$f":"SUM(X190)","v":0}]
[]
[]
[null,null,null,null,"Non-price control"]
[null,null,null,null,"Bulk supplies - WR - capex",null,null,null,null,null,null,null,{"$f":"TPC!M124","v":"£m"},null,null,null,{"$f":"TPC!Q124","v":0},{"$f":"TPC!R124","v":0},{"$f":"TPC!S124","v":0},{"$f":"TPC!T124","v":0},{"$f":"TPC!U124","v":0},null,{"$f":"SUM(Q195:U195)","v":0},{"$f":"W195/$N$13","v":0}]
[null,null,null,null,"Excluded charges - WR - capex",null,null,null,null,null,null,null,{"$f":"TPC!M127","v":"£m"},null,null,null,{"$f":"TPC!Q127","v":0},{"$f":"TPC!R127","v":0},{"$f":"TPC!S127","v":0},{"$f":"TPC!T127","v":0},{"$f":"TPC!U127","v":0},null,0,0]
[null,null,null,null,"Third party services costs - WR - capex - non-price control",null,null,null,null,null,null,null,{"$f":"M196","v":"£m"},null,null,null,{"$f":"SUM(Q195:Q196)","v":0},{"$f":"SUM(R195:R196)","v":0},0,0,0,null,{"$f":"SUM(W195:W196)","v":0},{"$f":"SUM(X195:X196)","v":0}]
[]
[null,null,null,null,"Bulk supplies - WR - opex",null,null,null,null,null,null,null,{"$f":"TPC!M125","v":"£m"},null,null,null,{"$f":"TPC!Q125","v":0},{"$f":"TPC!R125","v":0},{"$f":"TPC!S125","v":0},{"$f":"TPC!T125","v":0},{"$f":"TPC!U125","v":0},null,{"$f":"SUM(Q199:U199)","v":0},{"$f":"W199/$N$13","v":0}]
[null,null,null,null,"Excluded charges - WR - opex",null,null,null,null,null,null,null,{"$f":"TPC!M128","v":"£m"},null,null,null,{"$f":"TPC!Q128","v":0},{"$f":"TPC!R128","v":0},{"$f":"TPC!S128","v":0},{"$f":"TPC!T128","v":0},{"$f":"TPC!U128","v":0},null,0,0]
[null,null,null,null,"Third party services costs - WR - opex - non-price control",null,null,null,null,null,null,null,{"$f":"M200","v":"£m"},null,null,null,{"$f":"SUM(Q199:Q200)","v":0},{"$f":"SUM(R199:R200)","v":0},{"$f":"SUM(S199:S200)","v":0},{"$f":"SUM(T199:T200)","v":0},{"$f":"SUM(U199:U200)","v":0},null,{"$f":"SUM(W199:W200)","v":0},{"$f":"SUM(X199:X200)","v":0}]
[]
[null,null,null,null,"Bulk supplies - WN - capex",null,null,null,null,null,null,null,{"$f":"TPC!M140","v":"£m"},null,null,null,{"$f":"TPC!Q140","v":0},{"$f":"TPC!R140","v":0},{"$f":"TPC!S140","v":0},{"$f":"TPC!T140","v":0},{"$f":"TPC!U140","v":0},null,{"$f":"SUM(Q203:U203)","v":0},{"$f":"W203/$N$13","v":0}]
[null,null,null,null,"Excluded charges - WN - capex",null,null,null,null,null,null,null,{"$f":"TPC!M143","v":"£m"},null,null,null,{"$f":"TPC!Q143","v":0},{"$f":"TPC!R143","v":0},{"$f":"TPC!S143","v":0},{"$f":"TPC!T143","v":0},{"$f":"TPC!U143","v":0},null,0,0]
[null,null,null,null,"Third party services costs - WN - capex - non-price control",null,null,null,null,null,null,null,{"$f":"M204","v":"£m"},null,null,null,{"$f":"SUM(Q203:Q204)","v":0},{"$f":"SUM(R203:R204)","v":0},{"$f":"SUM(S203:S204)","v":0},{"$f":"SUM(T203:T204)","v":0},{"$f":"SUM(U203:U204)","v":0},null,{"$f":"SUM(W203:W204)","v":0},{"$f":"SUM(X203:X204)","v":0}]
[]
[null,null,null,null,"Bulk supplies - WN - opex",null,null,null,null,null,null,null,{"$f":"TPC!M141","v":"£m"},null,null,null,{"$f":"TPC!Q141","v":0.39300000000000002},{"$f":"TPC!R141","v":0.39300000000000002},{"$f":"TPC!S141","v":0.39300000000000002},{"$f":"TPC!T141","v":0.39300000000000002},{"$f":"TPC!U141","v":0.39300000000000002},null,{"$f":"SUM(Q207:U207)","v":1.9650000000000001},{"$f":"W207/$N$13","v":0.39300000000000002}]
[null,null,null,null,"Excluded charges - WN - opex",null,null,null,null,null,null,null,{"$f":"TPC!M144","v":"£m"},null,null,null,{"$f":"TPC!Q144","v":0},{"$f":"TPC!R144","v":0},{"$f":"TPC!S144","v":0},{"$f":"TPC!T144","v":0},{"$f":"TPC!U144","v":0},null,0,0]
[null,null,null,null,"Third party services costs - WN - opex - non-price control",null,null,null,null,null,null,null,{"$f":"M208","v":"£m"},null,null,null,{"$f":"SUM(Q207:Q208)","v":0.39300000000000002},{"$f":"SUM(R207:R208)","v":0.39300000000000002},{"$f":"SUM(S207:S208)","v":0.39300000000000002},{"$f":"SUM(T207:T208)","v":0.39300000000000002},{"$f":"SUM(U207:U208)","v":0.39300000000000002},null,{"$f":"SUM(W207:W208)","v":1.9650000000000001},{"$f":"SUM(X207:X208)","v":0.39300000000000002}]
[]
[null,null,null,null,"Bulk supplies - WWN - capex",null,null,null,null,null,null,null,{"$f":"TPC!M153","v":"£m"},null,null,null,{"$f":"TPC!Q153","v":0},{"$f":"TPC!R153","v":0},{"$f":"TPC!S153","v":0},{"$f":"TPC!T153","v":0},{"$f":"TPC!U153","v":0},null,{"$f":"SUM(Q211:U211)","v":0},{"$f":"W211/$N$13","v":0}]
[null,null,null,null,"Excluded charges - WWN - capex",null,null,null,null,null,null,null,{"$f":"TPC!M156","v":"£m"},null,null,null,{"$f":"TPC!Q156","v":0},{"$f":"TPC!R156","v":0},{"$f":"TPC!S156","v":0},{"$f":"TPC!T156","v":0},{"$f":"TPC!U156","v":0},null,0,0]
[null,null,null,null,"Third party services costs - WWN - capex - non-price control",null,null,null,null,null,null,null,{"$f":"M212","v":"£m"},null,null,null,{"$f":"SUM(Q211:Q212)","v":0},{"$f":"SUM(R211:R212)","v":0},{"$f":"SUM(S211:S212)","v":0},{"$f":"SUM(T211:T212)","v":0},{"$f":"SUM(U211:U212)","v":0},null,{"$f":"SUM(W211:W212)","v":0},{"$f":"SUM(X211:X212)","v":0}]
[]
[null,null,null,null,"Bulk supplies - WWN - opex",null,null,null,null,null,null,null,{"$f":"TPC!M154","v":"£m"},null,null,null,{"$f":"TPC!Q154","v":0},{"$f":"TPC!R154","v":0},{"$f":"TPC!S154","v":0},{"$f":"TPC!T154","v":0},{"$f":"TPC!U154","v":0},null,{"$f":"SUM(Q215:U215)","v":0},{"$f":"W215/$N$13","v":0}]
[null,null,null,null,"Excluded charges - WWN - opex",null,null,null,null,null,null,null,{"$f":"TPC!M157","v":"£m"},null,null,null,{"$f":"TPC!Q157","v":0},{"$f":"TPC!R157","v":0},{"$f":"TPC!S157","v":0},{"$f":"TPC!T157","v":0},{"$f":"TPC!U157","v":0},null,0,0]
[null,null,null,null,"Third party services costs - WWN - opex - non-price control",null,null,null,null,null,null,null,{"$f":"M216","v":"£m"},null,null,null,{"$f":"SUM(Q215:Q216)","v":0},{"$f":"SUM(R215:R216)","v":0},{"$f":"SUM(S215:S216)","v":0},{"$f":"SUM(T215:T216)","v":0},{"$f":"SUM(U215:U216)","v":0},null,{"$f":"SUM(W215:W216)","v":0},{"$f":"SUM(X215:X216)","v":0}]
[]
[null,null,null,null,"Third party services costs - total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q174+Q177+Q181+Q185+Q188+Q191+Q197+Q201+Q205+Q209+Q213+Q217","v":0.39300000000000002},{"$f":"R174+R177+R181+R185+R188+R191+R197+R201+R205+R209+R213+R217","v":0.39300000000000002},0.39300000000000002,0.39300000000000002,0.39300000000000002,null,{"$f":"SUM(Q219:U219)","v":1.9650000000000001},{"$f":"W219/$N$13","v":0.39300000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TPC!Q163","v":0.39300000000000002},{"$f":"TPC!R163","v":0.39300000000000002},{"$f":"TPC!S163","v":0.39300000000000002},{"$f":"TPC!T163","v":0.39300000000000002},{"$f":"TPC!U163","v":0.39300000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q219-Q220)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R219-R220)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S219-S220)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T219-T220)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U219-U220)>CHK_TOL,1,0)","v":0}]
[]
[null,null,null,null,"Check F_Outputsheet for completeness"]
[null,null,null,null,"Sum of all values for output from Output_Agg",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q83+Q118+Q121+Q163+Q219","v":23.953600000000002},{"$f":"R83+R118+R121+R163+R219","v":25.535},{"$f":"S83+S118+S121+S163+S219","v":26.368000000000002},{"$f":"T83+T118+T121+T163+T219","v":26.541},{"$f":"U83+U118+U121+U163+U219","v":26.288}]
[null,null,null,null,"F_Output totals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F_Outputs!F4:F61)","v":23.953600000000002},{"$f":"SUM(F_Outputs!G4:G61)","v":25.535},{"$f":"SUM(F_Outputs!H4:H61)","v":26.368000000000002},{"$f":"SUM(F_Outputs!I4:I61)","v":26.541},{"$f":"SUM(F_Outputs!J4:J61)","v":26.288}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q224-Q225)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R224-R225)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S224-S225)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T224-T225)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U224-U225)>CHK_TOL,1,0)","v":0}]
[null,null,null,null,"Check F_Outputsheet for DS & Diversions combined codecompleteness"]
[null,null,null,null,"Sum of DS&Div values for output from Output_Agg",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q118+Q121","v":2.06},{"$f":"R118+R121","v":2.1459999999999999},2.1680000000000001,2.0739999999999998,1.988]
[null,null,null,null,"F_Output totals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F_Outputs!F62:F69)","v":2.06},{"$f":"SUM(F_Outputs!G62:G69)","v":2.1459999999999999},{"$f":"SUM(F_Outputs!H62:H69)","v":2.1680000000000001},{"$f":"SUM(F_Outputs!I62:I69)","v":2.0739999999999998},{"$f":"SUM(F_Outputs!J62:J69)","v":1.988}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q228-Q229)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(R228-R229)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(S228-S229)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(T228-T229)>CHK_TOL,1,0)","v":0},{"$f":"IF(ABS(U228-U229)>CHK_TOL,1,0)","v":0}]

{"sheet":"F_Outputs","index":22,"n_rows":73,"n_cols":10,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[null,null,"PR24CA15_OUT"]
["Acronym","Reference","Item description","Unit","Model","2025-26","2026-27","2027-28","2028-29","2029-30"]
[]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_REVCAPEX_PC_WN","DS & diversions - revenues for capex spend - price control - WN","£m","Price Review 2024",{"$f":"Output_Agg!Q40","v":0.26422347833210458},{"$f":"Output_Agg!R40","v":0.31640206438928486},{"$f":"Output_Agg!S40","v":0.35976857540755319},{"$f":"Output_Agg!T40","v":0.38440075366592952},{"$f":"Output_Agg!U40","v":0.41562464159908258}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_REVCAPEX_NPC_WN","DS & diversions - revenues for capex spend - non-price control - WN","£m","Price Review 2024",{"$f":"Output_Agg!Q41","v":0.4489301220611126},{"$f":"Output_Agg!R41","v":0.52386745310068006},{"$f":"Output_Agg!S41","v":0.53149995903989522},{"$f":"Output_Agg!T41","v":0.49888834275415755},{"$f":"Output_Agg!U41","v":0.46905218317358899}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_REVOPEX_PC_WN","DS & diversions - revenues for opex spend - price control - WN","£m","Price Review 2024",{"$f":"Output_Agg!Q42","v":0.49737652166789553},{"$f":"Output_Agg!R42","v":0.59559793561071528},{"$f":"Output_Agg!S42","v":0.67723142459244723},{"$f":"Output_Agg!T42","v":0.7235992463340708},{"$f":"Output_Agg!U42","v":0.78237535840091765}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_REVOPEX_NPC_WN","DS & diversions - revenues for opex spend - non-price control - WN","£m","Price Review 2024",{"$f":"Output_Agg!Q43","v":0.84506987793888777},{"$f":"Output_Agg!R43","v":0.98613254689932028},{"$f":"Output_Agg!S43","v":1.000500040960105},{"$f":"Output_Agg!T43","v":0.93911165724584267},{"$f":"Output_Agg!U43","v":0.88294781682641121}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_REVCAPEX_PC_WWN","DS & diversions - revenues for capex spend - price control - WWN","£m","Price Review 2024",{"$f":"Output_Agg!Q77","v":0},{"$f":"Output_Agg!R77","v":0},{"$f":"Output_Agg!S77","v":0},{"$f":"Output_Agg!T77","v":0},{"$f":"Output_Agg!U77","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_REVCAPEX_NPC_WWN","DS & diversions - revenues for capex spend - non-price control - WWN","£m","Price Review 2024",{"$f":"Output_Agg!Q78","v":0},{"$f":"Output_Agg!R78","v":0},{"$f":"Output_Agg!S78","v":0},{"$f":"Output_Agg!T78","v":0},{"$f":"Output_Agg!U78","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_REVOPEX_PC_WWN","DS & diversions - revenues for opex spend - price control - WWN","£m","Price Review 2024",{"$f":"Output_Agg!Q79","v":0},{"$f":"Output_Agg!R79","v":0},{"$f":"Output_Agg!S79","v":0},{"$f":"Output_Agg!T79","v":0},{"$f":"Output_Agg!U79","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_REVOPEX_NPC_WWN","DS & diversions - revenues for opex spend - non-price control - WWN","£m","Price Review 2024",{"$f":"Output_Agg!Q80","v":0},{"$f":"Output_Agg!R80","v":0},{"$f":"Output_Agg!S80","v":0},{"$f":"Output_Agg!T80","v":0},{"$f":"Output_Agg!U80","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSCAPEX_PC_WN","DS capex - WN - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q94","v":0},{"$f":"Output_Agg!R94","v":0},{"$f":"Output_Agg!S94","v":0},{"$f":"Output_Agg!T94","v":0},{"$f":"Output_Agg!U94","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSOPEX_PC_WN","DS opex - WN - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q97","v":0},{"$f":"Output_Agg!R97","v":0},{"$f":"Output_Agg!S97","v":0},{"$f":"Output_Agg!T97","v":0},{"$f":"Output_Agg!U97","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSCAPEX_PC_WWN","DS capex - WWN - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q100","v":0},{"$f":"Output_Agg!R100","v":0},{"$f":"Output_Agg!S100","v":0},{"$f":"Output_Agg!T100","v":0},{"$f":"Output_Agg!U100","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSOPEX_PC_WWN","DS opex - WWN - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q103","v":0},{"$f":"Output_Agg!R103","v":0},{"$f":"Output_Agg!S103","v":0},{"$f":"Output_Agg!T103","v":0},{"$f":"Output_Agg!U103","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSCAPEX_NPC_WN","DS capex - WN - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q108","v":0.38700000000000001},{"$f":"Output_Agg!R108","v":0.47399999999999998},{"$f":"Output_Agg!S108","v":0.47699999999999998},{"$f":"Output_Agg!T108","v":0.43},{"$f":"Output_Agg!U108","v":0.377}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSOPEX_NPC_WN","DS opex - WN - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q110","v":0.90700000000000003},{"$f":"Output_Agg!R110","v":1.036},{"$f":"Output_Agg!S110","v":1.0549999999999999},{"$f":"Output_Agg!T110","v":1.008},{"$f":"Output_Agg!U110","v":0.97500000000000009}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSCAPEX_NPC_WWN","DS capex - WWN - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q112","v":0},{"$f":"Output_Agg!R112","v":0},{"$f":"Output_Agg!S112","v":0},{"$f":"Output_Agg!T112","v":0},{"$f":"Output_Agg!U112","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSOPEX_NPC_WWN","DS opex - WWN - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q115","v":0},{"$f":"Output_Agg!R115","v":0},{"$f":"Output_Agg!S115","v":0},{"$f":"Output_Agg!T115","v":0},{"$f":"Output_Agg!U115","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DIVCAPEX_PC_WN","Diversions capex - WN - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q95","v":0},{"$f":"Output_Agg!R95","v":0},{"$f":"Output_Agg!S95","v":0},{"$f":"Output_Agg!T95","v":0},{"$f":"Output_Agg!U95","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DIVOPEX_PC_WN","Diversions opex - WN - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q98","v":0.76600000000000001},{"$f":"Output_Agg!R98","v":0.63600000000000001},{"$f":"Output_Agg!S98","v":0.63600000000000001},{"$f":"Output_Agg!T98","v":0.63600000000000001},{"$f":"Output_Agg!U98","v":0.63600000000000001}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DIVCAPEX_PC_WWN","Diversions capex - WWN - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q101","v":0},{"$f":"Output_Agg!R101","v":0},{"$f":"Output_Agg!S101","v":0},{"$f":"Output_Agg!T101","v":0},{"$f":"Output_Agg!U101","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DIVOPEX_PC_WWN","Diversions opex - WWN - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q104","v":0},{"$f":"Output_Agg!R104","v":0},{"$f":"Output_Agg!S104","v":0},{"$f":"Output_Agg!T104","v":0},{"$f":"Output_Agg!U104","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DIVCAPEX_NPC_WWN","Diversions capex - WWN - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q113","v":0},{"$f":"Output_Agg!R113","v":0},{"$f":"Output_Agg!S113","v":0},{"$f":"Output_Agg!T113","v":0},{"$f":"Output_Agg!U113","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DIVOPEX_NPC_WWN","Diversions opex - WWN - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q116","v":0},{"$f":"Output_Agg!R116","v":0},{"$f":"Output_Agg!S116","v":0},{"$f":"Output_Agg!T116","v":0},{"$f":"Output_Agg!U116","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_NPOT_PC_WR","Third party revenue - non-potable supplies - WR - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q134","v":0},{"$f":"Output_Agg!R134","v":0},{"$f":"Output_Agg!S134","v":0},{"$f":"Output_Agg!T134","v":0},{"$f":"Output_Agg!U134","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_NPOT_PC_WN","Third party revenue - non-potable supplies - WN - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q135","v":0},{"$f":"Output_Agg!R135","v":0},{"$f":"Output_Agg!S135","v":0},{"$f":"Output_Agg!T135","v":0},{"$f":"Output_Agg!U135","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_NPOT_PC_WWN","Third party revenue - non-potable supplies - WWN - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q136","v":0},{"$f":"Output_Agg!R136","v":0},{"$f":"Output_Agg!S136","v":0},{"$f":"Output_Agg!T136","v":0},{"$f":"Output_Agg!U136","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_NPOT_PC_BR","Third party revenue - non-potable supplies - BR - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q137","v":0},{"$f":"Output_Agg!R137","v":0},{"$f":"Output_Agg!S137","v":0},{"$f":"Output_Agg!T137","v":0},{"$f":"Output_Agg!U137","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_NPOT_PC_ADDN1","Third party revenue - non-potable supplies - additional control 1 - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q138","v":0},{"$f":"Output_Agg!R138","v":0},{"$f":"Output_Agg!S138","v":0},{"$f":"Output_Agg!T138","v":0},{"$f":"Output_Agg!U138","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_NPOT_PC_ADDN2","Third party revenue - non-potable supplies - additional control 2 - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q139","v":0},{"$f":"Output_Agg!R139","v":0},{"$f":"Output_Agg!S139","v":0},{"$f":"Output_Agg!T139","v":0},{"$f":"Output_Agg!U139","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_RECH_PC_WR","Third party revenue - rechargeable supplies - WR - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q140","v":0},{"$f":"Output_Agg!R140","v":0},{"$f":"Output_Agg!S140","v":0},{"$f":"Output_Agg!T140","v":0},{"$f":"Output_Agg!U140","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_RECH_PC_WN","Third party revenue - rechargeable supplies - WN - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q141","v":0},{"$f":"Output_Agg!R141","v":0},{"$f":"Output_Agg!S141","v":0},{"$f":"Output_Agg!T141","v":0},{"$f":"Output_Agg!U141","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_RECH_PC_WWN","Third party revenue - rechargeable supplies - WWN - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q142","v":0},{"$f":"Output_Agg!R142","v":0},{"$f":"Output_Agg!S142","v":0},{"$f":"Output_Agg!T142","v":0},{"$f":"Output_Agg!U142","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_RECH_PC_BR","Third party revenue - rechargeable supplies - BR - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q143","v":0},{"$f":"Output_Agg!R143","v":0},{"$f":"Output_Agg!S143","v":0},{"$f":"Output_Agg!T143","v":0},{"$f":"Output_Agg!U143","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_RECH_PC_ADDN1","Third party revenue - rechargeable supplies - additional control 1 - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q144","v":0},{"$f":"Output_Agg!R144","v":0},{"$f":"Output_Agg!S144","v":0},{"$f":"Output_Agg!T144","v":0},{"$f":"Output_Agg!U144","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_RECH_PC_ADDN2","Third party revenue - rechargeable supplies - additional control 2 - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q145","v":0},{"$f":"Output_Agg!R145","v":0},{"$f":"Output_Agg!S145","v":0},{"$f":"Output_Agg!T145","v":0},{"$f":"Output_Agg!U145","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_BULK_NPC_WR","Third party revenue - bulk supplies - WR - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q149","v":0},{"$f":"Output_Agg!R149","v":0},{"$f":"Output_Agg!S149","v":0},{"$f":"Output_Agg!T149","v":0},{"$f":"Output_Agg!U149","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_BULK_NPC_WN","Third party revenue - bulk supplies - WN - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q150","v":1.0629999999999999},{"$f":"Output_Agg!R150","v":1.0629999999999999},{"$f":"Output_Agg!S150","v":1.0629999999999999},{"$f":"Output_Agg!T150","v":1.0629999999999999},{"$f":"Output_Agg!U150","v":1.0629999999999999}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_BULK_NPC_WWN","Third party revenue - bulk supplies - WWN - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q151","v":0},{"$f":"Output_Agg!R151","v":0},{"$f":"Output_Agg!S151","v":0},{"$f":"Output_Agg!T151","v":0},{"$f":"Output_Agg!U151","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_BULK_NPC_BR","Third party revenue - bulk supplies - BR - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q152","v":0},{"$f":"Output_Agg!R152","v":0},{"$f":"Output_Agg!S152","v":0},{"$f":"Output_Agg!T152","v":0},{"$f":"Output_Agg!U152","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_BULK_NPC_ADDN1","Third party revenue - bulk supplies - additional control 1 - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q153","v":18.382000000000001},{"$f":"Output_Agg!R153","v":19.510999999999999},{"$f":"Output_Agg!S153","v":20.175000000000001},{"$f":"Output_Agg!T153","v":20.465},{"$f":"Output_Agg!U153","v":20.294}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_BULK_NPC_ADDN2","Third party revenue - bulk supplies - additional control 2 - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q154","v":0},{"$f":"Output_Agg!R154","v":0},{"$f":"Output_Agg!S154","v":0},{"$f":"Output_Agg!T154","v":0},{"$f":"Output_Agg!U154","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_EXCH_NPC_WR","Third party revenue - excluded charges - WR - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q155","v":0},{"$f":"Output_Agg!R155","v":0},{"$f":"Output_Agg!S155","v":0},{"$f":"Output_Agg!T155","v":0},{"$f":"Output_Agg!U155","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_EXCH_NPC_WN","Third party revenue - excluded charges - WN - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q156","v":0},{"$f":"Output_Agg!R156","v":0},{"$f":"Output_Agg!S156","v":0},{"$f":"Output_Agg!T156","v":0},{"$f":"Output_Agg!U156","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_EXCH_NPC_WWN","Third party revenue - excluded charges - WWN - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q157","v":0},{"$f":"Output_Agg!R157","v":0},{"$f":"Output_Agg!S157","v":0},{"$f":"Output_Agg!T157","v":0},{"$f":"Output_Agg!U157","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_EXCH_NPC_BR","Third party revenue - excluded charges - BR - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q158","v":0},{"$f":"Output_Agg!R158","v":0},{"$f":"Output_Agg!S158","v":0},{"$f":"Output_Agg!T158","v":0},{"$f":"Output_Agg!U158","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_EXCH_NPC_ADDN1","Third party revenue - excluded charges - additional control 1 - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q159","v":0},{"$f":"Output_Agg!R159","v":0},{"$f":"Output_Agg!S159","v":0},{"$f":"Output_Agg!T159","v":0},{"$f":"Output_Agg!U159","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PREV_EXCH_NPC_ADDN2","Third party revenue - excluded charges - additional control 2 - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q160","v":0},{"$f":"Output_Agg!R160","v":0},{"$f":"Output_Agg!S160","v":0},{"$f":"Output_Agg!T160","v":0},{"$f":"Output_Agg!U160","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PCAPEX_PC_WR","Third party services costs - WR - capex - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q174","v":0},{"$f":"Output_Agg!R174","v":0},{"$f":"Output_Agg!S174","v":0},{"$f":"Output_Agg!T174","v":0},{"$f":"Output_Agg!U174","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3POPEX_PC_WR","Third party services costs - WR - opex - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q177","v":0},{"$f":"Output_Agg!R177","v":0},{"$f":"Output_Agg!S177","v":0},{"$f":"Output_Agg!T177","v":0},{"$f":"Output_Agg!U177","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PCAPEX_PC_WN","Third party services costs - WN - capex - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q181","v":0},{"$f":"Output_Agg!R181","v":0},{"$f":"Output_Agg!S181","v":0},{"$f":"Output_Agg!T181","v":0},{"$f":"Output_Agg!U181","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3POPEX_PC_WN","Third party services costs - WN - opex - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q185","v":0},{"$f":"Output_Agg!R185","v":0},{"$f":"Output_Agg!S185","v":0},{"$f":"Output_Agg!T185","v":0},{"$f":"Output_Agg!U185","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PCAPEX_PC_WWN","Third party services costs - WWN - capex - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q188","v":0},{"$f":"Output_Agg!R188","v":0},{"$f":"Output_Agg!S188","v":0},{"$f":"Output_Agg!T188","v":0},{"$f":"Output_Agg!U188","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3POPEX_PC_WWN","Third party services costs - WWN - opex - price control","£m","Price Review 2024",{"$f":"Output_Agg!Q191","v":0},{"$f":"Output_Agg!R191","v":0},{"$f":"Output_Agg!S191","v":0},{"$f":"Output_Agg!T191","v":0},{"$f":"Output_Agg!U191","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PCAPEX_NPC_WR","Third party services costs - WR - capex - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q197","v":0},{"$f":"Output_Agg!R197","v":0},{"$f":"Output_Agg!S197","v":0},{"$f":"Output_Agg!T197","v":0},{"$f":"Output_Agg!U197","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3POPEX_NPC_WR","Third party services costs - WR - opex - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q201","v":0},{"$f":"Output_Agg!R201","v":0},{"$f":"Output_Agg!S201","v":0},{"$f":"Output_Agg!T201","v":0},{"$f":"Output_Agg!U201","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PCAPEX_NPC_WN","Third party services costs - WN - capex - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q205","v":0},{"$f":"Output_Agg!R205","v":0},{"$f":"Output_Agg!S205","v":0},{"$f":"Output_Agg!T205","v":0},{"$f":"Output_Agg!U205","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3POPEX_NPC_WN","Third party services costs - WN - opex - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q209","v":0.39300000000000002},{"$f":"Output_Agg!R209","v":0.39300000000000002},{"$f":"Output_Agg!S209","v":0.39300000000000002},{"$f":"Output_Agg!T209","v":0.39300000000000002},{"$f":"Output_Agg!U209","v":0.39300000000000002}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3PCAPEX_NPC_WWN","Third party services costs - WWN - capex - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q213","v":0},{"$f":"Output_Agg!R213","v":0},{"$f":"Output_Agg!S213","v":0},{"$f":"Output_Agg!T213","v":0},{"$f":"Output_Agg!U213","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_3POPEX_NPC_WWN","Third party services costs - WWN - opex - non-price control","£m","Price Review 2024",{"$f":"Output_Agg!Q217","v":0},{"$f":"Output_Agg!R217","v":0},{"$f":"Output_Agg!S217","v":0},{"$f":"Output_Agg!T217","v":0},{"$f":"Output_Agg!U217","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSDIVCAPEX_PC_WN","DS & diversions costs -WN - capex - price control total","£m","Price Review 2024",{"$f":"Output_Agg!Q94+Output_Agg!Q95","v":0},{"$f":"Output_Agg!R94+Output_Agg!R95","v":0},{"$f":"Output_Agg!S94+Output_Agg!S95","v":0},{"$f":"Output_Agg!T94+Output_Agg!T95","v":0},{"$f":"Output_Agg!U94+Output_Agg!U95","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSDIVOPEX_PC_WN","DS & diversions costs -WN - opex - price control total","£m","Price Review 2024",{"$f":"Output_Agg!Q97+Output_Agg!Q98","v":0.76600000000000001},{"$f":"Output_Agg!R97+Output_Agg!R98","v":0.63600000000000001},{"$f":"Output_Agg!S97+Output_Agg!S98","v":0.63600000000000001},{"$f":"Output_Agg!T97+Output_Agg!T98","v":0.63600000000000001},{"$f":"Output_Agg!U97+Output_Agg!U98","v":0.63600000000000001}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSDIVCAPEX_PC_WWN","DS & diversions costs -WWN - capex - price control total","£m","Price Review 2024",{"$f":"Output_Agg!Q100+Output_Agg!Q101","v":0},{"$f":"Output_Agg!R100+Output_Agg!R101","v":0},{"$f":"Output_Agg!S100+Output_Agg!S101","v":0},{"$f":"Output_Agg!T100+Output_Agg!T101","v":0},{"$f":"Output_Agg!U100+Output_Agg!U101","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSDIVOPEX_PC_WWN","DS & diversions costs -WWN - opex - price control total","£m","Price Review 2024",{"$f":"Output_Agg!Q103+Output_Agg!Q104","v":0},{"$f":"Output_Agg!R103+Output_Agg!R104","v":0},{"$f":"Output_Agg!S103+Output_Agg!S104","v":0},{"$f":"Output_Agg!T103+Output_Agg!T104","v":0},{"$f":"Output_Agg!U103+Output_Agg!U104","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSDIVCAPEX_NPC_WN","DS & diversions costs -WN - capex - non-price control total","£m","Price Review 2024",{"$f":"Output_Agg!Q108","v":0.38700000000000001},{"$f":"Output_Agg!R108","v":0.47399999999999998},{"$f":"Output_Agg!S108","v":0.47699999999999998},{"$f":"Output_Agg!T108","v":0.43},{"$f":"Output_Agg!U108","v":0.377}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSDIVOPEX_NPC_WN","DS & diversions costs -WN - opex - non-price control total","£m","Price Review 2024",{"$f":"Output_Agg!Q110","v":0.90700000000000003},{"$f":"Output_Agg!R110","v":1.036},{"$f":"Output_Agg!S110","v":1.0549999999999999},{"$f":"Output_Agg!T110","v":1.008},{"$f":"Output_Agg!U110","v":0.97500000000000009}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSDIVCAPEX_NPC_WWN","DS & diversions costs -WWN - capex - non-price control total","£m","Price Review 2024",{"$f":"Output_Agg!Q112+Output_Agg!Q113","v":0},{"$f":"Output_Agg!R112+Output_Agg!R113","v":0},{"$f":"Output_Agg!S112+Output_Agg!S113","v":0},{"$f":"Output_Agg!T112+Output_Agg!T113","v":0},{"$f":"Output_Agg!U112+Output_Agg!U113","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"C_PR24CA15_DSDIVOPEX_NPC_WWN","DS & diversions costs -WWN - opex - non-price control total","£m","Price Review 2024",{"$f":"Output_Agg!Q115+Output_Agg!Q116","v":0},{"$f":"Output_Agg!R115+Output_Agg!R116","v":0},{"$f":"Output_Agg!S115+Output_Agg!S116","v":0},{"$f":"Output_Agg!T115+Output_Agg!T116","v":0},{"$f":"Output_Agg!U115+Output_Agg!U116","v":0}]
[{"$f":"Cover!$C$14","v":"PRT"},"PR24QA_PR24CA15_OUT1","Date & Time for Model - ","Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 12:01:42"},{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 12:01:42"},{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 12:01:42"},{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 12:01:42"},{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 12:01:42"}]
[{"$f":"Cover!$C$14","v":"PRT"},"PR24QA_PR24CA15_OUT2","Name of Model - PR24CA15","Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":{"$error":"#VALUE!"}},{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":{"$error":"#VALUE!"}},{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":{"$error":"#VALUE!"}},{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":{"$error":"#VALUE!"}},{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":{"$error":"#VALUE!"}}]
[{"$f":"Cover!$C$14","v":"PRT"},"PR24QA_PR24CA15_OUT3","F_Inputs time stamp - PR24CA15","Text","Price Review 2024",{"$f":"F_Inputs!$E$1","v":"Run on 15 Nov 2024 11:47"},{"$f":"F_Inputs!$E$1","v":"Run on 15 Nov 2024 11:47"},{"$f":"F_Inputs!$E$1","v":"Run on 15 Nov 2024 11:47"},{"$f":"F_Inputs!$E$1","v":"Run on 15 Nov 2024 11:47"},{"$f":"F_Inputs!$E$1","v":"Run on 15 Nov 2024 11:47"}]
[{"$f":"Cover!$C$14","v":"PRT"},"PR24QA_PR24CA15_OUT4","Model override switch for - PR24CA15","nr","Price Review 2024",{"$f":"IF(SUM(DSR!Q$81+DR!Q$51+TPSR!Q$119+OR!Q$31+DSDC!Q$141+TPC!Q$111)>0,1,0)","v":0},{"$f":"IF(SUM(DSR!R$81+DR!R$51+TPSR!R$119+OR!R$31+DSDC!R$141+TPC!R$111)>0,1,0)","v":0},{"$f":"IF(SUM(DSR!S$81+DR!S$51+TPSR!S$119+OR!S$31+DSDC!S$141+TPC!S$111)>0,1,0)","v":0},{"$f":"IF(SUM(DSR!T$81+DR!T$51+TPSR!T$119+OR!T$31+DSDC!T$141+TPC!T$111)>0,1,0)","v":0},{"$f":"IF(SUM(DSR!U$81+DR!U$51+TPSR!U$119+OR!U$31+DSDC!U$141+TPC!U$111)>0,1,0)","v":0}]

{"sheet":"Dictionary","index":23,"n_rows":21,"n_cols":15,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["BoNCode","Version","description","Unit","group","DPs","Price Base","Index","List","TotalEquation","Purpose","MergingPrinciple","Owner","Definition","Equation"]
["C_PR24CA15_DSCAPEX_PC_WN",null,"DS capex - WN - price control","£m","None",null,null,null,null,null,null,null,null,{"$f":"C2","v":"DS capex - WN - price control"}]
["C_PR24CA15_DSOPEX_PC_WN",null,"DS opex - WN - price control","£m","None",null,null,null,null,null,null,null,null,{"$f":"C3","v":"DS opex - WN - price control"}]
["C_PR24CA15_DSCAPEX_PC_WWN",null,"DS capex - WWN - price control","£m","None",null,null,null,null,null,null,null,null,"DS capex - WWN - price control"]
["C_PR24CA15_DSOPEX_PC_WWN",null,"DS opex - WWN - price control","£m","None",null,null,null,null,null,null,null,null,"DS opex - WWN - price control"]
["C_PR24CA15_DSCAPEX_NPC_WN",null,"DS capex - WN - non-price control","£m","None",null,null,null,null,null,null,null,null,"DS capex - WN - non-price control"]
["C_PR24CA15_DSOPEX_NPC_WN",null,"DS opex - WN - non-price control","£m","None",null,null,null,null,null,null,null,null,"DS opex - WN - non-price control"]
["C_PR24CA15_DSCAPEX_NPC_WWN",null,"DS capex - WWN - non-price control","£m","None",null,null,null,null,null,null,null,null,"DS capex - WWN - non-price control"]
["C_PR24CA15_DSOPEX_NPC_WWN",null,"DS opex - WWN - non-price control","£m","None",null,null,null,null,null,null,null,null,"DS opex - WWN - non-price control"]
["C_PR24CA15_DIVCAPEX_PC_WN",null,"Diversions capex - WN - price control","£m","None",null,null,null,null,null,null,null,null,"Diversions capex - WN - price control"]
["C_PR24CA15_DIVOPEX_PC_WN",null,"Diversions opex - WN - price control","£m","None",null,null,null,null,null,null,null,null,"Diversions opex - WN - price control"]
["C_PR24CA15_DIVCAPEX_PC_WWN",null,"Diversions capex - WWN - price control","£m","None",null,null,null,null,null,null,null,null,"Diversions capex - WWN - price control"]
["C_PR24CA15_DIVOPEX_PC_WWN",null,"Diversions opex - WWN - price control","£m","None",null,null,null,null,null,null,null,null,"Diversions opex - WWN - price control"]
["C_PR24CA15_DIVCAPEX_NPC_WWN",null,"Diversions capex - WWN - non-price control","£m","None",null,null,null,null,null,null,null,null,"Diversions capex - WWN - non-price control"]
["C_PR24CA15_DIVOPEX_NPC_WWN",null,"Diversions opex - WWN - non-price control","£m","None",null,null,null,null,null,null,null,null,"Diversions opex - WWN - non-price control"]
["C_PR24CA15_3PREV_EXCH_NPC_WR",null,"Third party revenue - excluded charges - WR - non-price control","£m","None",null,null,null,null,null,null,null,null,"Third party revenue - excluded charges - WR - non-price control"]
["C_PR24CA15_3PREV_EXCH_NPC_WN",null,"Third party revenue - excluded charges - WN - non-price control","£m","None",null,null,null,null,null,null,null,null,"Third party revenue - excluded charges - WN - non-price control"]
["C_PR24CA15_3PREV_EXCH_NPC_WWN",null,"Third party revenue - excluded charges - WWN - non-price control","£m","None",null,null,null,null,null,null,null,null,"Third party revenue - excluded charges - WWN - non-price control"]
["C_PR24CA15_3PREV_EXCH_NPC_BR",null,"Third party revenue - excluded charges - BR - non-price control","£m","None",null,null,null,null,null,null,null,null,"Third party revenue - excluded charges - BR - non-price control"]
["C_PR24CA15_3PREV_EXCH_NPC_ADDN1",null,"Third party revenue - excluded charges - additional control 1 - non-price control","£m","None",null,null,null,null,null,null,null,null,"Third party revenue - excluded charges - additional control 1 - non-price control"]
["C_PR24CA15_3PREV_EXCH_NPC_ADDN2",null,"Third party revenue - excluded charges - additional control 2 - non-price control","£m","None",null,null,null,null,null,null,null,null,"Third party revenue - excluded charges - additional control 2 - non-price control"]

{"sheet":"Time","index":24,"n_rows":34,"n_cols":21,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":" Time!E$19","v":"Model period ending"},null,null,null,null,{"$f":" Time!J$19","v":"2019-03-31"},{"$f":" Time!K$19","v":"2020-03-31"},{"$f":" Time!L$19","v":"2021-03-31"},{"$f":" Time!M$19","v":"2022-03-31"},{"$f":" Time!N$19","v":"2023-03-31"},{"$f":" Time!O$19","v":"2024-03-31"},{"$f":" Time!P$19","v":"2025-03-31"},{"$f":" Time!Q$19","v":"2026-03-31"},{"$f":" Time!R$19","v":"2027-03-31"},{"$f":" Time!S$19","v":"2028-03-31"},{"$f":" Time!T$19","v":"2029-03-31"},{"$f":" Time!U$19","v":"2030-03-31"}]
[null,null,null,null,{"$f":" Time!E$26","v":"Timeline label"},null,null,null,null,{"$f":" Time!J$26","v":"APR"},{"$f":" Time!K$26","v":"APR"},{"$f":" Time!L$26","v":"APR"},{"$f":" Time!M$26","v":"APR"},{"$f":" Time!N$26","v":"APR"},{"$f":" Time!O$26","v":"PR24 end"},{"$f":" Time!P$26","v":"PR24 end"},{"$f":" Time!Q$26","v":"PR24 end"},{"$f":" Time!R$26","v":"PR24 end"},{"$f":" Time!S$26","v":"PR24 end"},{"$f":" Time!T$26","v":"PR24 end"},{"$f":" Time!U$26","v":"PR24 end"}]
[null,null,null,null,{"$f":" Time!E$9","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$9","v":1},{"$f":" Time!K$9","v":2},{"$f":" Time!L$9","v":3},{"$f":" Time!M$9","v":4},{"$f":" Time!N$9","v":5},{"$f":" Time!O$9","v":6},{"$f":" Time!P$9","v":7},{"$f":" Time!Q$9","v":8},{"$f":" Time!R$9","v":9},{"$f":" Time!S$9","v":10},{"$f":" Time!T$9","v":11},{"$f":" Time!U$9","v":12}]
[]
["TIME RULER"]
[]
[null,"First model column"]
[null,null,null,null,"Model column counter",null,"counter",null,null,{"$f":" I9 + 1","v":1},{"$f":" J9 + 1","v":2},{"$f":" K9 + 1","v":3},4,5,{"$f":" N9 + 1","v":6},7,8,9,10,11,12]
[null,null,null,null,"Model column total",{"$f":" MAX(J9:JF9)","v":12},"columns"]
[]
[null,null,null,null,{"$f":" E$9","v":"Model column counter"},0,"counter",0,0,1,{"$f":" K$9","v":2},{"$f":" L$9","v":3},4,5,6,7,8,9,10,11,12]
[null,null,null,null,"First model column flag",null,"flag",{"$f":" SUM(J13:U13)","v":1},null,{"$f":" IF(J12 = 1, 1, 0)","v":1},{"$f":" IF(K12 = 1, 1, 0)","v":0},{"$f":" IF(L12 = 1, 1, 0)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Model period beginning"]
[null,null,null,null,{"$f":" InpC!E$13","v":"First date first FY"},{"$f":" InpC!H$13","v":"2018-04-01"},{"$f":" InpC!N$13","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"First model column flag"},0,"flag",1,0,1,{"$f":" K$13","v":0},{"$f":" L$13","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Model period beginning",null,"date",null,null,{"$f":" IF(J17 = 1, $F16, DATE(YEAR(I18), MONTH(I18) +#REF!, DAY(1)))","v":"2018-04-01"},{"$f":"J19+1","v":"2019-04-01"},{"$f":"K19+1","v":"2020-04-01"},"2021-04-01","2022-04-01",{"$f":"N19+1","v":"2023-04-01"},"2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01"]
[null,null,null,null,"Model period ending",null,"date",null,null,{"$f":"EOMONTH(J18,11)","v":"2019-03-31"},{"$f":"EOMONTH(K18,11)","v":"2020-03-31"},{"$f":"EOMONTH(L18,11)","v":"2021-03-31"},"2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31"]
[]
[null,"Timeline label"]
[null,null,null,null,null,{"$f":"J19","v":"2019-03-31"}]
[null,null,null,null,{"$f":" InpC!E$17","v":"APR"},{"$f":" InpC!H$17","v":"2023-04-30"},{"$f":" InpC!N$17","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$18","v":"PR24 end"},{"$f":" InpC!H$18","v":"2030-04-30"},{"$f":" InpC!N$18","v":"label"}]
[null,null,null,null,{"$f":" InpC!E$19","v":"not used"},{"$f":" InpC!H$19","v":"2034-04-30"},{"$f":" InpC!N$19","v":"label"}]
[null,null,null,null,"Timeline label",null,"label",null,null,{"$f":"INDEX($E23:$E25,MATCH(J$2,$F$22:$F$25,1),)","v":"APR"},{"$f":"INDEX($E23:$E25,MATCH(K$2,$F$22:$F$25,1),)","v":"APR"},{"$f":"INDEX($E23:$E25,MATCH(L$2,$F$22:$F$25,1),)","v":"APR"},"APR","APR","PR24 end","PR24 end","PR24 end","PR24 end","PR24 end","PR24 end","PR24 end"]
[]
[null,"Timeline flag"]
[null,null,null,null,{"$f":" InpC!E$17","v":"APR"},{"$f":" InpC!H$17","v":"2023-04-30"},{"$f":" InpC!N$17","v":"label"},null,null,{"$f":"(J$26=$E29)*1","v":1},1,{"$f":"(L$26=$E29)*1","v":1},1,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" InpC!E$18","v":"PR24 end"},{"$f":" InpC!H$18","v":"2030-04-30"},{"$f":" InpC!N$18","v":"label"},null,null,0,0,0,0,0,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" InpC!E$19","v":"not used"},{"$f":" InpC!H$19","v":"2034-04-30"},{"$f":" InpC!N$19","v":"label"},null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["END"]

{"sheet":"Check","index":25,"n_rows":40,"n_cols":7,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":" F9","v":0},"Error chks"]
[null,null,null,null,null,0,"Track chgs"]
[null,null,null,null,null,{"$f":" Check!$F$34","v":0},"Alerts"]
[null,null,null,null,null,"Constant","Unit"]
[]
["CHECK SUMMARY"]
[]
[null,null,null,null,"Total checks",{"$f":" SUM(F10:F29)","v":0},"check"]
[null,null,null,null,"[do not delete this row]","[range start]"]
[]
[null,null,null,null,{"$f":"Inp_PR24!M1","v":{"$error":"#VALUE!"}},{"$f":"Inp_PR24!N1","v":0}]
[null,null,null,null,{"$f":"DSR!M1","v":{"$error":"#VALUE!"}},{"$f":"DSR!N1","v":0}]
[null,null,null,null,{"$f":"DR!M1","v":{"$error":"#VALUE!"}},{"$f":"DR!N1","v":0}]
[null,null,null,null,{"$f":"TPSR!M1","v":{"$error":"#VALUE!"}},{"$f":"TPSR!N1","v":0}]
[null,null,null,null,{"$f":"DSDC!M1","v":{"$error":"#VALUE!"}},{"$f":"DSDC!N1","v":0}]
[null,null,null,null,{"$f":"OR!M1","v":{"$error":"#VALUE!"}},{"$f":"OR!N1","v":0}]
[null,null,null,null,{"$f":"TPC!M1","v":{"$error":"#VALUE!"}},{"$f":"TPC!N1","v":0}]
[null,null,null,null,{"$f":"CAPEX_OPEX_split!M1","v":{"$error":"#VALUE!"}},{"$f":"CAPEX_OPEX_split!N1","v":0}]
[null,null,null,null,{"$f":"Cost_chall!M1","v":"Cost challenge - Errors on sheet"},{"$f":"Cost_chall!N1","v":0}]
[null,null,null,null,{"$f":"Rev_chall!M1","v":"Revenue challenge - Errors on sheet"},{"$f":"Rev_chall!N1","v":0}]
[null,null,null,null,{"$f":"DR_TOTEX!M1","v":"Diversions revenues checks - Errors on sheet"},{"$f":"DR_TOTEX!N1","v":0}]
[null,null,null,null,{"$f":"TP_TOTEX!M1","v":"Third party revenues checks  - Errors on sheet"},{"$f":"TP_TOTEX!N1","v":0}]
[null,null,null,null,{"$f":"Summaries_PR24!M1","v":{"$error":"#VALUE!"}},{"$f":"Summaries_PR24!N1","v":0}]
[null,null,null,null,{"$f":"Summaries_PR24_PC!M1","v":"Summaries_PR24_post_challenge - Errors on sheet"},{"$f":"Summaries_PR24_PC!N1","v":0}]
[null,null,null,null,{"$f":"Reasonableness_PC!M1","v":"Reasonableness check - post challenge - Errors on sheet"},{"$f":"Reasonableness_PC!N1","v":0}]
[null,null,null,null,{"$f":"Output_Agg!M1","v":"Output Aggregator - Errors on sheet"},{"$f":"Output_Agg!N1","v":0}]
[]
[null,null,null,null,"[do not delete this row]","[range end]"]
[]
[]
["ALERT SUMMARY"]
[]
[null,null,null,null,"Total alerts",{"$f":" SUM(F35:F40)","v":0},"alert"]
[null,null,null,null,"[do not delete this row]","[range start]"]
[]
[]
[]
[]
[null,null,null,null,"[do not delete this row]","[range end]"]