{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Cover","Conceptual model","Inputs >>","F_Inputs","F_Inputs Merged","Consolidated Input","F_Input Override","Final Input","Data_final_model_format","Company level efficiencies","Post Adj & FS Allowances","NETTOTEX_WASTE","Analysis >>","Materiality & shallow dive","Modelled costs","Outputs >>","Allowance","Outputs to aggregator","F_Outputs","DROPDOWN LISTS"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":300,"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":50,"n_cols":4,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Cover"}]
[]
[null,"Restoration management"]
[]
[null,"Model code: ","PR24CA74"]
[null,"Version number:",2]
[null,"File name:",{"$f":" MID(CELL(\"filename\"), FIND(\"[\", CELL(\"filename\"), 1) + 1, FIND(\"]\", CELL(\"filename\"), 1) - FIND(\"[\", CELL(\"filename\"), 1) - 1)","v":"PR24CA74 - WW - restoration management.xlsm"}]
[null,"Date:","2024-12-01"]
[]
[null,"For enquiries please contact:","PR24@ofwat.gov.uk"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Contents:"]
[]
[null,"Tab name","Description"]
[null,"Cover","Details of the file and the enhancement assessment approach"]
[null," Conceptual model "," Flow diagram of the high-level enhancement assessment process within models. "]
[null," Inputs > > "," Blank - section header "]
[null," F_Inputs "," Submitted business plan data import from central database "]
[null," F_Inputs merged "," Re-organising of input data to take account of transitional / accelerated process expenditure and drivers, and including any reallocations between enhancement lines.  "]
[null," Consolidated Input "," Combined input data taking account of any other contributing data, where applicable (e.g. historical APR data) "]
[null," F_Input Override "," Manual adjustments to requested data where not corrected in business plan data table resubmissions "]
[null," Final Input "," Final data used for the enhancement assessment "]
[null," Data_Final_Model_Format "," Summary of the expenditure and associated drivers used during the assessment "]
[null,"Company level efficiencies","Wastewater price control company-level efficiency challenges "]
[null," Post Adj & FS Allowances "," Summary of imported, post-adjusted allowances per company per enhancement line per year. "]
[null,"NETTOTEX _WASTE"," Wastewater price control net Totex data import from central database used for materiality assessment. "]
[null," Analysis > > "," Blank - section header "]
[null," Materiality and shallow dive "," Initial assessment of the materiality of requested expenditure to inform the decision on the assessment approach "]
[null," Modelled costs "," Analysis undertaken to support a modelled assessment approach "]
[null," Outputs > > "," Blank - section header "]
[null," Allowance "," Summary of our assessed allowances per company before other adjustments (e.g. frontier shift) "]
[null,"Outputs to aggregator","Summary of submitted and assessed costs profiled over the 2023-30 period (including transitional and accelerated process expenditure)"]
[null," F-Outputs "," Allowance data export to central database "]
[null,"DROPDOWN LISTS","Data validation lists used throughout the file"]
[]
[null,"Error log"]
[]
[null,"Company","Description of error","Sheet(s) in current model"]

{"sheet":"Conceptual model","index":1,"n_rows":49,"n_cols":1,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":"Conceptual model"}]
[]
["Conceptual model "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["End of sheet"]

{"sheet":"Inputs >>","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"F_Inputs","index":3,"n_rows":149,"n_cols":13,"rows_kept":149,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"F_Inputs"}]
[null,null,"Restoration mgmt f input",null,"Run on 05 Sep 2024 10:10"]
["Acronym","Reference","Item description","Unit","Model","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","Constant"]
[null,null,null,null,null,"Price Review 2024","Price Review 2024","Price Review 2024","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","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","Latest","Latest","Latest"]
["ANH","CWW3_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["ANH","CWW3_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["ANH","CWW3_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["ANH","CWW12_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["ANH","CWW12_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["ANH","CWW12_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["ANH","CWW17_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["ANH","CWW17_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["ANH","CWW17_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["ANH","CWW20_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",0,0,0,0,0,0,1,""]
["ANH","CWW20A_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024","","","","","","","",""]
["ANH","PR24_E_WW123_TOTAL","PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",0]
["ANH","PR24_NETTOTEX_WASTE","PR24 BP Net totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",6050.1791019508782]
["WSH","CWW3_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["WSH","CWW3_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["WSH","CWW3_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["WSH","CWW12_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["WSH","CWW12_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["WSH","CWW12_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["WSH","CWW17_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["WSH","CWW17_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["WSH","CWW17_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["WSH","CWW20_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",1,1,1,1,1,1,1,""]
["WSH","CWW20A_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024","","","","","","","",""]
["WSH","PR24_E_WW123_TOTAL","PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",0]
["WSH","PR24_NETTOTEX_WASTE","PR24 BP Net totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",3318.1690000000003]
["HDD","CWW3_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["HDD","CWW3_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["HDD","CWW3_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["HDD","CWW12_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["HDD","CWW12_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["HDD","CWW12_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["HDD","CWW17_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["HDD","CWW17_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["HDD","CWW17_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["HDD","CWW20_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",0,0,0,0,0,0,0,""]
["HDD","CWW20A_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024","","","","","","","",""]
["HDD","PR24_E_WW123_TOTAL","PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",0]
["HDD","PR24_NETTOTEX_WASTE","PR24 BP Net totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",61.302812018456414]
["NES","CWW3_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0.96099999999999997,0.81299999999999994,0.81299999999999994,0.81299999999999994,0.81299999999999994,0.81299999999999994,""]
["NES","CWW3_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0.19800000000000001,0.19800000000000001,0.19800000000000001,0.19800000000000001,0.19800000000000001,""]
["NES","CWW3_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0.96099999999999997,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,""]
["NES","CWW12_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0.96099999999999997,0.96099999999999997,"","","","","",""]
["NES","CWW12_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",8.2000000000000003E-2,8.2000000000000003E-2,"","","","","",""]
["NES","CWW12_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",1.0429999999999999,1.0429999999999999,"","","","","",""]
["NES","CWW17_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["NES","CWW17_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["NES","CWW17_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["NES","CWW20_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",0,0,0,0,0,0,0,""]
["NES","CWW20A_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024","","","","","","","",""]
["NES","PR24_E_WW123_TOTAL","PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",7.141]
["NES","PR24_NETTOTEX_WASTE","PR24 BP Net totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",3207.9274023759344]
["SVE","CWW3_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SVE","CWW3_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SVE","CWW3_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SVE","CWW12_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["SVE","CWW12_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["SVE","CWW12_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["SVE","CWW17_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SVE","CWW17_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SVE","CWW17_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SVE","CWW20_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",0,0,0,0,0,0,0,""]
["SVE","CWW20A_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024","","","","","","","",""]
["SVE","PR24_E_WW123_TOTAL","PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",0]
["SVE","PR24_NETTOTEX_WASTE","PR24 BP Net totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",8618.71199666149]
["SWB","CWW3_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",3.8845290041067758E-2,0,0,0,0,0,0,""]
["SWB","CWW3_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SWB","CWW3_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",3.8845290041067758E-2,0,0,0,0,0,0,""]
["SWB","CWW12_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["SWB","CWW12_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["SWB","CWW12_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["SWB","CWW17_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SWB","CWW17_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SWB","CWW17_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SWB","CWW20_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",0,0,0,0,0,0,0,""]
["SWB","CWW20A_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",0,"","","","","","",""]
["SWB","PR24_E_WW123_TOTAL","PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",0]
["SWB","PR24_NETTOTEX_WASTE","PR24 BP Net totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",2220.3792602351086]
["SRN","CWW3_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SRN","CWW3_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SRN","CWW3_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SRN","CWW12_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["SRN","CWW12_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["SRN","CWW12_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["SRN","CWW17_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SRN","CWW17_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SRN","CWW17_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["SRN","CWW20_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",20,20,20,20,20,20,20,""]
["SRN","CWW20A_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024","","","","","","","",""]
["SRN","PR24_E_WW123_TOTAL","PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",0]
["SRN","PR24_NETTOTEX_WASTE","PR24 BP Net totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",5114.195692241]
["TMS","CWW3_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["TMS","CWW3_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["TMS","CWW3_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["TMS","CWW12_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["TMS","CWW12_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["TMS","CWW12_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["TMS","CWW17_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["TMS","CWW17_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["TMS","CWW17_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["TMS","CWW20_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",0,0,0,0,0,0,0,""]
["TMS","CWW20A_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024","","","","","","","",""]
["TMS","PR24_E_WW123_TOTAL","PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",0]
["TMS","PR24_NETTOTEX_WASTE","PR24 BP Net totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",12775.473797822482]
["NWT","CWW3_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",3.2518965053901443E-2,0,0,0,0,0,0,""]
["NWT","CWW3_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["NWT","CWW3_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",3.2518965053901443E-2,0,0,0,0,0,0,""]
["NWT","CWW12_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["NWT","CWW12_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["NWT","CWW12_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["NWT","CWW17_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["NWT","CWW17_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["NWT","CWW17_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["NWT","CWW20_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",0,0,0,0,0,0,0,""]
["NWT","CWW20A_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",0,0,"","","","","",""]
["NWT","PR24_E_WW123_TOTAL","PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",0]
["NWT","PR24_NETTOTEX_WASTE","PR24 BP Net totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",8993.1795747355063]
["WSX","CWW3_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0.51524700000000001,2.970812,4.2732839999999994,""]
["WSX","CWW3_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0.10873099999999999,""]
["WSX","CWW3_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0.51524700000000001,2.970812,4.3820149999999991,""]
["WSX","CWW12_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["WSX","CWW12_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["WSX","CWW12_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["WSX","CWW17_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["WSX","CWW17_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["WSX","CWW17_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["WSX","CWW20_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",0,0,0,0,0,0,0,""]
["WSX","CWW20A_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024","","","","","","","",""]
["WSX","PR24_E_WW123_TOTAL","PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",7.8680739999999991]
["WSX","PR24_NETTOTEX_WASTE","PR24 BP Net totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",3717.8809591462623]
["YKY","CWW3_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["YKY","CWW3_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["YKY","CWW3_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["YKY","CWW12_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["YKY","CWW12_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["YKY","CWW12_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,"","","","","",""]
["YKY","CWW17_121TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["YKY","CWW17_122TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["YKY","CWW17_123TOT_PR24","EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total","£m","Price Review 2024",0,0,0,0,0,0,0,""]
["YKY","CWW20_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024",0,0,0,0,0,0,0,""]
["YKY","CWW20A_070_PR24","Other data - Number of marine conservation zones (new and existing)","nr","Price Review 2024","","","","","","","",""]
["YKY","PR24_E_WW123_TOTAL","PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",0]
["YKY","PR24_NETTOTEX_WASTE","PR24 BP Net totex - Total inc. accelerated & transition costs","£m","Price Review 2024","","","","","","","",4605.5684455095561]

{"sheet":"F_Inputs Merged","index":4,"n_rows":149,"n_cols":22,"rows_kept":149,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"F_Inputs Merged"}]
[null,null,{"$f":"F_Inputs!C2","v":"Restoration mgmt f input"},{"$f":"F_Inputs!D2","v":0},{"$f":"F_Inputs!E2","v":"Run on 05 Sep 2024 10:10"}]
[{"$f":"F_Inputs!A3","v":"Acronym"},{"$f":"F_Inputs!B3","v":"Reference"},{"$f":"F_Inputs!C3","v":"Item description"},{"$f":"F_Inputs!D3","v":"Unit"},{"$f":"F_Inputs!E3","v":"Model"},{"$f":"F_Inputs!F3","v":"2023-24"},{"$f":"F_Inputs!G3","v":"2024-25"},{"$f":"F_Inputs!H3","v":"2025-26"},{"$f":"F_Inputs!I3","v":"2026-27"},{"$f":"F_Inputs!J3","v":"2027-28"},{"$f":"F_Inputs!K3","v":"2028-29"},{"$f":"F_Inputs!L3","v":"2029-30"},{"$f":"F_Inputs!M3","v":"Constant"},null,null,"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[{"$f":"F_Inputs!A4","v":0},{"$f":"F_Inputs!B4","v":0},{"$f":"F_Inputs!C4","v":0},{"$f":"F_Inputs!D4","v":0},{"$f":"F_Inputs!E4","v":0},{"$f":"F_Inputs!F4","v":"Price Review 2024"},{"$f":"F_Inputs!G4","v":"Price Review 2024"},{"$f":"F_Inputs!H4","v":"Price Review 2024"},{"$f":"F_Inputs!I4","v":"Price Review 2024"},{"$f":"F_Inputs!J4","v":"Price Review 2024"},{"$f":"F_Inputs!K4","v":"Price Review 2024"},{"$f":"F_Inputs!L4","v":"Price Review 2024"},{"$f":"F_Inputs!M4","v":"Price Review 2024"},null,null,"Price Review 2024","Price Review 2024","Price Review 2024","Price Review 2024","Price Review 2024","Price Review 2024","Price Review 2024"]
[{"$f":"F_Inputs!A5","v":0},{"$f":"F_Inputs!B5","v":0},{"$f":"F_Inputs!C5","v":0},{"$f":"F_Inputs!D5","v":0},{"$f":"F_Inputs!E5","v":0},{"$f":"F_Inputs!F5","v":"Run 11 - PR24 FD Data"},{"$f":"F_Inputs!G5","v":"Run 11 - PR24 FD Data"},{"$f":"F_Inputs!H5","v":"Run 11 - PR24 FD Data"},{"$f":"F_Inputs!I5","v":"Run 11 - PR24 FD Data"},{"$f":"F_Inputs!J5","v":"Run 11 - PR24 FD Data"},{"$f":"F_Inputs!K5","v":"Run 11 - PR24 FD Data"},{"$f":"F_Inputs!L5","v":"Run 11 - PR24 FD Data"},{"$f":"F_Inputs!M5","v":"Run 11 - PR24 FD Data"},null,null,"Run 11 - PR24 FD Data","Run 11 - PR24 FD Data","Run 11 - PR24 FD Data","Run 11 - PR24 FD Data","Run 11 - PR24 FD Data","Run 11 - PR24 FD Data","Run 11 - PR24 FD Data"]
[{"$f":"F_Inputs!A6","v":0},{"$f":"F_Inputs!B6","v":0},{"$f":"F_Inputs!C6","v":0},{"$f":"F_Inputs!D6","v":0},{"$f":"F_Inputs!E6","v":0},{"$f":"F_Inputs!F6","v":"Latest"},{"$f":"F_Inputs!G6","v":"Latest"},{"$f":"F_Inputs!H6","v":"Latest"},{"$f":"F_Inputs!I6","v":"Latest"},{"$f":"F_Inputs!J6","v":"Latest"},{"$f":"F_Inputs!K6","v":"Latest"},{"$f":"F_Inputs!L6","v":"Latest"},{"$f":"F_Inputs!M6","v":"Latest"},null,null,"Latest","Latest","Latest","Latest","Latest","Latest","Latest"]
[{"$f":"F_Inputs!A7","v":"ANH"},{"$f":"F_Inputs!B7","v":"CWW3_121TOT_PR24"},{"$f":"F_Inputs!C7","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D7","v":"£m"},{"$f":"F_Inputs!E7","v":"Price Review 2024"},{"$f":"F_Inputs!F7","v":0},{"$f":"F_Inputs!G7","v":0},{"$f":"F_Inputs!H7","v":0},{"$f":"F_Inputs!I7","v":0},{"$f":"F_Inputs!J7","v":0},{"$f":"F_Inputs!K7","v":0},{"$f":"F_Inputs!L7","v":0},{"$f":"F_Inputs!M7","v":""},null,{"$f":"LEFT(B7,6)","v":"CWW3_1"},{"$f":"IF(OR($O7=\"CWW12_\",$O7= \"CWW17_\",$O7= \"CWW20A\"),F7,0)","v":0},{"$f":"IF(OR($O7=\"CWW12_\",$O7= \"CWW17_\",$O7= \"CWW20A\"),G7,0)","v":0},{"$f":"IF(OR($O7=\"CWW3_0\",$O7=\"CWW3_1\", $O7= \"CWW20_\",$O7=\"CWW1A_\"),H7,0)","v":0},{"$f":"IF(OR($O7=\"CWW3_0\",$O7=\"CWW3_1\", $O7= \"CWW20_\",$O7=\"CWW1A_\"),I7,0)","v":0},{"$f":"IF(OR($O7=\"CWW3_0\",$O7=\"CWW3_1\", $O7= \"CWW20_\",$O7=\"CWW1A_\"),J7,0)","v":0},{"$f":"IF(OR($O7=\"CWW3_0\",$O7=\"CWW3_1\", $O7= \"CWW20_\",$O7=\"CWW1A_\"),K7,0)","v":0},{"$f":"IF(OR($O7=\"CWW3_0\",$O7=\"CWW3_1\", $O7= \"CWW20_\",$O7=\"CWW1A_\"),L7,0)","v":0}]
[{"$f":"F_Inputs!A8","v":"ANH"},{"$f":"F_Inputs!B8","v":"CWW3_122TOT_PR24"},{"$f":"F_Inputs!C8","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D8","v":"£m"},{"$f":"F_Inputs!E8","v":"Price Review 2024"},{"$f":"F_Inputs!F8","v":0},{"$f":"F_Inputs!G8","v":0},{"$f":"F_Inputs!H8","v":0},{"$f":"F_Inputs!I8","v":0},{"$f":"F_Inputs!J8","v":0},{"$f":"F_Inputs!K8","v":0},{"$f":"F_Inputs!L8","v":0},{"$f":"F_Inputs!M8","v":""},null,"CWW3_1",{"$f":"IF(OR($O8=\"CWW12_\",$O8= \"CWW17_\",$O8= \"CWW20A\"),F8,0)","v":0},{"$f":"IF(OR($O8=\"CWW12_\",$O8= \"CWW17_\",$O8= \"CWW20A\"),G8,0)","v":0},{"$f":"IF(OR($O8=\"CWW3_0\",$O8=\"CWW3_1\", $O8= \"CWW20_\",$O8=\"CWW1A_\"),H8,0)","v":0},{"$f":"IF(OR($O8=\"CWW3_0\",$O8=\"CWW3_1\", $O8= \"CWW20_\",$O8=\"CWW1A_\"),I8,0)","v":0},{"$f":"IF(OR($O8=\"CWW3_0\",$O8=\"CWW3_1\", $O8= \"CWW20_\",$O8=\"CWW1A_\"),J8,0)","v":0},{"$f":"IF(OR($O8=\"CWW3_0\",$O8=\"CWW3_1\", $O8= \"CWW20_\",$O8=\"CWW1A_\"),K8,0)","v":0},{"$f":"IF(OR($O8=\"CWW3_0\",$O8=\"CWW3_1\", $O8= \"CWW20_\",$O8=\"CWW1A_\"),L8,0)","v":0}]
[{"$f":"F_Inputs!A9","v":"ANH"},{"$f":"F_Inputs!B9","v":"CWW3_123TOT_PR24"},{"$f":"F_Inputs!C9","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D9","v":"£m"},{"$f":"F_Inputs!E9","v":"Price Review 2024"},{"$f":"F_Inputs!F9","v":0},{"$f":"F_Inputs!G9","v":0},{"$f":"F_Inputs!H9","v":0},{"$f":"F_Inputs!I9","v":0},{"$f":"F_Inputs!J9","v":0},{"$f":"F_Inputs!K9","v":0},{"$f":"F_Inputs!L9","v":0},{"$f":"F_Inputs!M9","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A10","v":"ANH"},{"$f":"F_Inputs!B10","v":"CWW12_121TOT_PR24"},{"$f":"F_Inputs!C10","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D10","v":"£m"},{"$f":"F_Inputs!E10","v":"Price Review 2024"},{"$f":"F_Inputs!F10","v":0},{"$f":"F_Inputs!G10","v":0},{"$f":"F_Inputs!H10","v":""},{"$f":"F_Inputs!I10","v":""},{"$f":"F_Inputs!J10","v":""},{"$f":"F_Inputs!K10","v":""},{"$f":"F_Inputs!L10","v":""},{"$f":"F_Inputs!M10","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A11","v":"ANH"},{"$f":"F_Inputs!B11","v":"CWW12_122TOT_PR24"},{"$f":"F_Inputs!C11","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D11","v":"£m"},{"$f":"F_Inputs!E11","v":"Price Review 2024"},{"$f":"F_Inputs!F11","v":0},{"$f":"F_Inputs!G11","v":0},{"$f":"F_Inputs!H11","v":""},{"$f":"F_Inputs!I11","v":""},{"$f":"F_Inputs!J11","v":""},{"$f":"F_Inputs!K11","v":""},{"$f":"F_Inputs!L11","v":""},{"$f":"F_Inputs!M11","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A12","v":"ANH"},{"$f":"F_Inputs!B12","v":"CWW12_123TOT_PR24"},{"$f":"F_Inputs!C12","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D12","v":"£m"},{"$f":"F_Inputs!E12","v":"Price Review 2024"},{"$f":"F_Inputs!F12","v":0},{"$f":"F_Inputs!G12","v":0},{"$f":"F_Inputs!H12","v":""},{"$f":"F_Inputs!I12","v":""},{"$f":"F_Inputs!J12","v":""},{"$f":"F_Inputs!K12","v":""},{"$f":"F_Inputs!L12","v":""},{"$f":"F_Inputs!M12","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A13","v":"ANH"},{"$f":"F_Inputs!B13","v":"CWW17_121TOT_PR24"},{"$f":"F_Inputs!C13","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D13","v":"£m"},{"$f":"F_Inputs!E13","v":"Price Review 2024"},{"$f":"F_Inputs!F13","v":0},{"$f":"F_Inputs!G13","v":0},{"$f":"F_Inputs!H13","v":0},{"$f":"F_Inputs!I13","v":0},{"$f":"F_Inputs!J13","v":0},{"$f":"F_Inputs!K13","v":0},{"$f":"F_Inputs!L13","v":0},{"$f":"F_Inputs!M13","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A14","v":"ANH"},{"$f":"F_Inputs!B14","v":"CWW17_122TOT_PR24"},{"$f":"F_Inputs!C14","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D14","v":"£m"},{"$f":"F_Inputs!E14","v":"Price Review 2024"},{"$f":"F_Inputs!F14","v":0},{"$f":"F_Inputs!G14","v":0},{"$f":"F_Inputs!H14","v":0},{"$f":"F_Inputs!I14","v":0},{"$f":"F_Inputs!J14","v":0},{"$f":"F_Inputs!K14","v":0},{"$f":"F_Inputs!L14","v":0},{"$f":"F_Inputs!M14","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A15","v":"ANH"},{"$f":"F_Inputs!B15","v":"CWW17_123TOT_PR24"},{"$f":"F_Inputs!C15","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D15","v":"£m"},{"$f":"F_Inputs!E15","v":"Price Review 2024"},{"$f":"F_Inputs!F15","v":0},{"$f":"F_Inputs!G15","v":0},{"$f":"F_Inputs!H15","v":0},{"$f":"F_Inputs!I15","v":0},{"$f":"F_Inputs!J15","v":0},{"$f":"F_Inputs!K15","v":0},{"$f":"F_Inputs!L15","v":0},{"$f":"F_Inputs!M15","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A16","v":"ANH"},{"$f":"F_Inputs!B16","v":"CWW20_070_PR24"},{"$f":"F_Inputs!C16","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D16","v":"nr"},{"$f":"F_Inputs!E16","v":"Price Review 2024"},{"$f":"F_Inputs!F16","v":0},{"$f":"F_Inputs!G16","v":0},{"$f":"F_Inputs!H16","v":0},{"$f":"F_Inputs!I16","v":0},{"$f":"F_Inputs!J16","v":0},{"$f":"F_Inputs!K16","v":0},{"$f":"F_Inputs!L16","v":1},{"$f":"F_Inputs!M16","v":""},null,"CWW20_",0,0,0,0,0,0,1]
[{"$f":"F_Inputs!A17","v":"ANH"},{"$f":"F_Inputs!B17","v":"CWW20A_070_PR24"},{"$f":"F_Inputs!C17","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D17","v":"nr"},{"$f":"F_Inputs!E17","v":"Price Review 2024"},{"$f":"F_Inputs!F17","v":""},{"$f":"F_Inputs!G17","v":""},{"$f":"F_Inputs!H17","v":""},{"$f":"F_Inputs!I17","v":""},{"$f":"F_Inputs!J17","v":""},{"$f":"F_Inputs!K17","v":""},{"$f":"F_Inputs!L17","v":""},{"$f":"F_Inputs!M17","v":""},null,"CWW20A","","",0,0,0,0,0]
[{"$f":"F_Inputs!A18","v":"ANH"},{"$f":"F_Inputs!B18","v":"PR24_E_WW123_TOTAL"},{"$f":"F_Inputs!C18","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D18","v":"£m"},{"$f":"F_Inputs!E18","v":"Price Review 2024"},{"$f":"F_Inputs!F18","v":""},{"$f":"F_Inputs!G18","v":""},{"$f":"F_Inputs!H18","v":""},{"$f":"F_Inputs!I18","v":""},{"$f":"F_Inputs!J18","v":""},{"$f":"F_Inputs!K18","v":""},{"$f":"F_Inputs!L18","v":""},{"$f":"F_Inputs!M18","v":0},null,"PR24_E",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A19","v":"ANH"},{"$f":"F_Inputs!B19","v":"PR24_NETTOTEX_WASTE"},{"$f":"F_Inputs!C19","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D19","v":"£m"},{"$f":"F_Inputs!E19","v":"Price Review 2024"},{"$f":"F_Inputs!F19","v":""},{"$f":"F_Inputs!G19","v":""},{"$f":"F_Inputs!H19","v":""},{"$f":"F_Inputs!I19","v":""},{"$f":"F_Inputs!J19","v":""},{"$f":"F_Inputs!K19","v":""},{"$f":"F_Inputs!L19","v":""},{"$f":"F_Inputs!M19","v":6050.1791019508782},null,"PR24_N",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A20","v":"WSH"},{"$f":"F_Inputs!B20","v":"CWW3_121TOT_PR24"},{"$f":"F_Inputs!C20","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D20","v":"£m"},{"$f":"F_Inputs!E20","v":"Price Review 2024"},{"$f":"F_Inputs!F20","v":0},{"$f":"F_Inputs!G20","v":0},{"$f":"F_Inputs!H20","v":0},{"$f":"F_Inputs!I20","v":0},{"$f":"F_Inputs!J20","v":0},{"$f":"F_Inputs!K20","v":0},{"$f":"F_Inputs!L20","v":0},{"$f":"F_Inputs!M20","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A21","v":"WSH"},{"$f":"F_Inputs!B21","v":"CWW3_122TOT_PR24"},{"$f":"F_Inputs!C21","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D21","v":"£m"},{"$f":"F_Inputs!E21","v":"Price Review 2024"},{"$f":"F_Inputs!F21","v":0},{"$f":"F_Inputs!G21","v":0},{"$f":"F_Inputs!H21","v":0},{"$f":"F_Inputs!I21","v":0},{"$f":"F_Inputs!J21","v":0},{"$f":"F_Inputs!K21","v":0},{"$f":"F_Inputs!L21","v":0},{"$f":"F_Inputs!M21","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A22","v":"WSH"},{"$f":"F_Inputs!B22","v":"CWW3_123TOT_PR24"},{"$f":"F_Inputs!C22","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D22","v":"£m"},{"$f":"F_Inputs!E22","v":"Price Review 2024"},{"$f":"F_Inputs!F22","v":0},{"$f":"F_Inputs!G22","v":0},{"$f":"F_Inputs!H22","v":0},{"$f":"F_Inputs!I22","v":0},{"$f":"F_Inputs!J22","v":0},{"$f":"F_Inputs!K22","v":0},{"$f":"F_Inputs!L22","v":0},{"$f":"F_Inputs!M22","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A23","v":"WSH"},{"$f":"F_Inputs!B23","v":"CWW12_121TOT_PR24"},{"$f":"F_Inputs!C23","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D23","v":"£m"},{"$f":"F_Inputs!E23","v":"Price Review 2024"},{"$f":"F_Inputs!F23","v":0},{"$f":"F_Inputs!G23","v":0},{"$f":"F_Inputs!H23","v":""},{"$f":"F_Inputs!I23","v":""},{"$f":"F_Inputs!J23","v":""},{"$f":"F_Inputs!K23","v":""},{"$f":"F_Inputs!L23","v":""},{"$f":"F_Inputs!M23","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A24","v":"WSH"},{"$f":"F_Inputs!B24","v":"CWW12_122TOT_PR24"},{"$f":"F_Inputs!C24","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D24","v":"£m"},{"$f":"F_Inputs!E24","v":"Price Review 2024"},{"$f":"F_Inputs!F24","v":0},{"$f":"F_Inputs!G24","v":0},{"$f":"F_Inputs!H24","v":""},{"$f":"F_Inputs!I24","v":""},{"$f":"F_Inputs!J24","v":""},{"$f":"F_Inputs!K24","v":""},{"$f":"F_Inputs!L24","v":""},{"$f":"F_Inputs!M24","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A25","v":"WSH"},{"$f":"F_Inputs!B25","v":"CWW12_123TOT_PR24"},{"$f":"F_Inputs!C25","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D25","v":"£m"},{"$f":"F_Inputs!E25","v":"Price Review 2024"},{"$f":"F_Inputs!F25","v":0},{"$f":"F_Inputs!G25","v":0},{"$f":"F_Inputs!H25","v":""},{"$f":"F_Inputs!I25","v":""},{"$f":"F_Inputs!J25","v":""},{"$f":"F_Inputs!K25","v":""},{"$f":"F_Inputs!L25","v":""},{"$f":"F_Inputs!M25","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A26","v":"WSH"},{"$f":"F_Inputs!B26","v":"CWW17_121TOT_PR24"},{"$f":"F_Inputs!C26","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D26","v":"£m"},{"$f":"F_Inputs!E26","v":"Price Review 2024"},{"$f":"F_Inputs!F26","v":0},{"$f":"F_Inputs!G26","v":0},{"$f":"F_Inputs!H26","v":0},{"$f":"F_Inputs!I26","v":0},{"$f":"F_Inputs!J26","v":0},{"$f":"F_Inputs!K26","v":0},{"$f":"F_Inputs!L26","v":0},{"$f":"F_Inputs!M26","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A27","v":"WSH"},{"$f":"F_Inputs!B27","v":"CWW17_122TOT_PR24"},{"$f":"F_Inputs!C27","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D27","v":"£m"},{"$f":"F_Inputs!E27","v":"Price Review 2024"},{"$f":"F_Inputs!F27","v":0},{"$f":"F_Inputs!G27","v":0},{"$f":"F_Inputs!H27","v":0},{"$f":"F_Inputs!I27","v":0},{"$f":"F_Inputs!J27","v":0},{"$f":"F_Inputs!K27","v":0},{"$f":"F_Inputs!L27","v":0},{"$f":"F_Inputs!M27","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A28","v":"WSH"},{"$f":"F_Inputs!B28","v":"CWW17_123TOT_PR24"},{"$f":"F_Inputs!C28","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D28","v":"£m"},{"$f":"F_Inputs!E28","v":"Price Review 2024"},{"$f":"F_Inputs!F28","v":0},{"$f":"F_Inputs!G28","v":0},{"$f":"F_Inputs!H28","v":0},{"$f":"F_Inputs!I28","v":0},{"$f":"F_Inputs!J28","v":0},{"$f":"F_Inputs!K28","v":0},{"$f":"F_Inputs!L28","v":0},{"$f":"F_Inputs!M28","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A29","v":"WSH"},{"$f":"F_Inputs!B29","v":"CWW20_070_PR24"},{"$f":"F_Inputs!C29","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D29","v":"nr"},{"$f":"F_Inputs!E29","v":"Price Review 2024"},{"$f":"F_Inputs!F29","v":1},{"$f":"F_Inputs!G29","v":1},{"$f":"F_Inputs!H29","v":1},{"$f":"F_Inputs!I29","v":1},{"$f":"F_Inputs!J29","v":1},{"$f":"F_Inputs!K29","v":1},{"$f":"F_Inputs!L29","v":1},{"$f":"F_Inputs!M29","v":""},null,"CWW20_",0,0,1,1,1,1,1]
[{"$f":"F_Inputs!A30","v":"WSH"},{"$f":"F_Inputs!B30","v":"CWW20A_070_PR24"},{"$f":"F_Inputs!C30","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D30","v":"nr"},{"$f":"F_Inputs!E30","v":"Price Review 2024"},{"$f":"F_Inputs!F30","v":""},{"$f":"F_Inputs!G30","v":""},{"$f":"F_Inputs!H30","v":""},{"$f":"F_Inputs!I30","v":""},{"$f":"F_Inputs!J30","v":""},{"$f":"F_Inputs!K30","v":""},{"$f":"F_Inputs!L30","v":""},{"$f":"F_Inputs!M30","v":""},null,"CWW20A","","",0,0,0,0,0]
[{"$f":"F_Inputs!A31","v":"WSH"},{"$f":"F_Inputs!B31","v":"PR24_E_WW123_TOTAL"},{"$f":"F_Inputs!C31","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D31","v":"£m"},{"$f":"F_Inputs!E31","v":"Price Review 2024"},{"$f":"F_Inputs!F31","v":""},{"$f":"F_Inputs!G31","v":""},{"$f":"F_Inputs!H31","v":""},{"$f":"F_Inputs!I31","v":""},{"$f":"F_Inputs!J31","v":""},{"$f":"F_Inputs!K31","v":""},{"$f":"F_Inputs!L31","v":""},{"$f":"F_Inputs!M31","v":0},null,"PR24_E",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A32","v":"WSH"},{"$f":"F_Inputs!B32","v":"PR24_NETTOTEX_WASTE"},{"$f":"F_Inputs!C32","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D32","v":"£m"},{"$f":"F_Inputs!E32","v":"Price Review 2024"},{"$f":"F_Inputs!F32","v":""},{"$f":"F_Inputs!G32","v":""},{"$f":"F_Inputs!H32","v":""},{"$f":"F_Inputs!I32","v":""},{"$f":"F_Inputs!J32","v":""},{"$f":"F_Inputs!K32","v":""},{"$f":"F_Inputs!L32","v":""},{"$f":"F_Inputs!M32","v":3318.1690000000003},null,"PR24_N",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A33","v":"HDD"},{"$f":"F_Inputs!B33","v":"CWW3_121TOT_PR24"},{"$f":"F_Inputs!C33","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D33","v":"£m"},{"$f":"F_Inputs!E33","v":"Price Review 2024"},{"$f":"F_Inputs!F33","v":0},{"$f":"F_Inputs!G33","v":0},{"$f":"F_Inputs!H33","v":0},{"$f":"F_Inputs!I33","v":0},{"$f":"F_Inputs!J33","v":0},{"$f":"F_Inputs!K33","v":0},{"$f":"F_Inputs!L33","v":0},{"$f":"F_Inputs!M33","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A34","v":"HDD"},{"$f":"F_Inputs!B34","v":"CWW3_122TOT_PR24"},{"$f":"F_Inputs!C34","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D34","v":"£m"},{"$f":"F_Inputs!E34","v":"Price Review 2024"},{"$f":"F_Inputs!F34","v":0},{"$f":"F_Inputs!G34","v":0},{"$f":"F_Inputs!H34","v":0},{"$f":"F_Inputs!I34","v":0},{"$f":"F_Inputs!J34","v":0},{"$f":"F_Inputs!K34","v":0},{"$f":"F_Inputs!L34","v":0},{"$f":"F_Inputs!M34","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A35","v":"HDD"},{"$f":"F_Inputs!B35","v":"CWW3_123TOT_PR24"},{"$f":"F_Inputs!C35","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D35","v":"£m"},{"$f":"F_Inputs!E35","v":"Price Review 2024"},{"$f":"F_Inputs!F35","v":0},{"$f":"F_Inputs!G35","v":0},{"$f":"F_Inputs!H35","v":0},{"$f":"F_Inputs!I35","v":0},{"$f":"F_Inputs!J35","v":0},{"$f":"F_Inputs!K35","v":0},{"$f":"F_Inputs!L35","v":0},{"$f":"F_Inputs!M35","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A36","v":"HDD"},{"$f":"F_Inputs!B36","v":"CWW12_121TOT_PR24"},{"$f":"F_Inputs!C36","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D36","v":"£m"},{"$f":"F_Inputs!E36","v":"Price Review 2024"},{"$f":"F_Inputs!F36","v":0},{"$f":"F_Inputs!G36","v":0},{"$f":"F_Inputs!H36","v":""},{"$f":"F_Inputs!I36","v":""},{"$f":"F_Inputs!J36","v":""},{"$f":"F_Inputs!K36","v":""},{"$f":"F_Inputs!L36","v":""},{"$f":"F_Inputs!M36","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A37","v":"HDD"},{"$f":"F_Inputs!B37","v":"CWW12_122TOT_PR24"},{"$f":"F_Inputs!C37","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D37","v":"£m"},{"$f":"F_Inputs!E37","v":"Price Review 2024"},{"$f":"F_Inputs!F37","v":0},{"$f":"F_Inputs!G37","v":0},{"$f":"F_Inputs!H37","v":""},{"$f":"F_Inputs!I37","v":""},{"$f":"F_Inputs!J37","v":""},{"$f":"F_Inputs!K37","v":""},{"$f":"F_Inputs!L37","v":""},{"$f":"F_Inputs!M37","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A38","v":"HDD"},{"$f":"F_Inputs!B38","v":"CWW12_123TOT_PR24"},{"$f":"F_Inputs!C38","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D38","v":"£m"},{"$f":"F_Inputs!E38","v":"Price Review 2024"},{"$f":"F_Inputs!F38","v":0},{"$f":"F_Inputs!G38","v":0},{"$f":"F_Inputs!H38","v":""},{"$f":"F_Inputs!I38","v":""},{"$f":"F_Inputs!J38","v":""},{"$f":"F_Inputs!K38","v":""},{"$f":"F_Inputs!L38","v":""},{"$f":"F_Inputs!M38","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A39","v":"HDD"},{"$f":"F_Inputs!B39","v":"CWW17_121TOT_PR24"},{"$f":"F_Inputs!C39","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D39","v":"£m"},{"$f":"F_Inputs!E39","v":"Price Review 2024"},{"$f":"F_Inputs!F39","v":0},{"$f":"F_Inputs!G39","v":0},{"$f":"F_Inputs!H39","v":0},{"$f":"F_Inputs!I39","v":0},{"$f":"F_Inputs!J39","v":0},{"$f":"F_Inputs!K39","v":0},{"$f":"F_Inputs!L39","v":0},{"$f":"F_Inputs!M39","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A40","v":"HDD"},{"$f":"F_Inputs!B40","v":"CWW17_122TOT_PR24"},{"$f":"F_Inputs!C40","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D40","v":"£m"},{"$f":"F_Inputs!E40","v":"Price Review 2024"},{"$f":"F_Inputs!F40","v":0},{"$f":"F_Inputs!G40","v":0},{"$f":"F_Inputs!H40","v":0},{"$f":"F_Inputs!I40","v":0},{"$f":"F_Inputs!J40","v":0},{"$f":"F_Inputs!K40","v":0},{"$f":"F_Inputs!L40","v":0},{"$f":"F_Inputs!M40","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A41","v":"HDD"},{"$f":"F_Inputs!B41","v":"CWW17_123TOT_PR24"},{"$f":"F_Inputs!C41","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D41","v":"£m"},{"$f":"F_Inputs!E41","v":"Price Review 2024"},{"$f":"F_Inputs!F41","v":0},{"$f":"F_Inputs!G41","v":0},{"$f":"F_Inputs!H41","v":0},{"$f":"F_Inputs!I41","v":0},{"$f":"F_Inputs!J41","v":0},{"$f":"F_Inputs!K41","v":0},{"$f":"F_Inputs!L41","v":0},{"$f":"F_Inputs!M41","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A42","v":"HDD"},{"$f":"F_Inputs!B42","v":"CWW20_070_PR24"},{"$f":"F_Inputs!C42","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D42","v":"nr"},{"$f":"F_Inputs!E42","v":"Price Review 2024"},{"$f":"F_Inputs!F42","v":0},{"$f":"F_Inputs!G42","v":0},{"$f":"F_Inputs!H42","v":0},{"$f":"F_Inputs!I42","v":0},{"$f":"F_Inputs!J42","v":0},{"$f":"F_Inputs!K42","v":0},{"$f":"F_Inputs!L42","v":0},{"$f":"F_Inputs!M42","v":""},null,"CWW20_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A43","v":"HDD"},{"$f":"F_Inputs!B43","v":"CWW20A_070_PR24"},{"$f":"F_Inputs!C43","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D43","v":"nr"},{"$f":"F_Inputs!E43","v":"Price Review 2024"},{"$f":"F_Inputs!F43","v":""},{"$f":"F_Inputs!G43","v":""},{"$f":"F_Inputs!H43","v":""},{"$f":"F_Inputs!I43","v":""},{"$f":"F_Inputs!J43","v":""},{"$f":"F_Inputs!K43","v":""},{"$f":"F_Inputs!L43","v":""},{"$f":"F_Inputs!M43","v":""},null,"CWW20A","","",0,0,0,0,0]
[{"$f":"F_Inputs!A44","v":"HDD"},{"$f":"F_Inputs!B44","v":"PR24_E_WW123_TOTAL"},{"$f":"F_Inputs!C44","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D44","v":"£m"},{"$f":"F_Inputs!E44","v":"Price Review 2024"},{"$f":"F_Inputs!F44","v":""},{"$f":"F_Inputs!G44","v":""},{"$f":"F_Inputs!H44","v":""},{"$f":"F_Inputs!I44","v":""},{"$f":"F_Inputs!J44","v":""},{"$f":"F_Inputs!K44","v":""},{"$f":"F_Inputs!L44","v":""},{"$f":"F_Inputs!M44","v":0},null,"PR24_E",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A45","v":"HDD"},{"$f":"F_Inputs!B45","v":"PR24_NETTOTEX_WASTE"},{"$f":"F_Inputs!C45","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D45","v":"£m"},{"$f":"F_Inputs!E45","v":"Price Review 2024"},{"$f":"F_Inputs!F45","v":""},{"$f":"F_Inputs!G45","v":""},{"$f":"F_Inputs!H45","v":""},{"$f":"F_Inputs!I45","v":""},{"$f":"F_Inputs!J45","v":""},{"$f":"F_Inputs!K45","v":""},{"$f":"F_Inputs!L45","v":""},{"$f":"F_Inputs!M45","v":61.302812018456414},null,"PR24_N",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A46","v":"NES"},{"$f":"F_Inputs!B46","v":"CWW3_121TOT_PR24"},{"$f":"F_Inputs!C46","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D46","v":"£m"},{"$f":"F_Inputs!E46","v":"Price Review 2024"},{"$f":"F_Inputs!F46","v":0},{"$f":"F_Inputs!G46","v":0.96099999999999997},{"$f":"F_Inputs!H46","v":0.81299999999999994},{"$f":"F_Inputs!I46","v":0.81299999999999994},{"$f":"F_Inputs!J46","v":0.81299999999999994},{"$f":"F_Inputs!K46","v":0.81299999999999994},{"$f":"F_Inputs!L46","v":0.81299999999999994},{"$f":"F_Inputs!M46","v":""},null,"CWW3_1",0,0,0.81299999999999994,0.81299999999999994,0.81299999999999994,0.81299999999999994,0.81299999999999994]
[{"$f":"F_Inputs!A47","v":"NES"},{"$f":"F_Inputs!B47","v":"CWW3_122TOT_PR24"},{"$f":"F_Inputs!C47","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D47","v":"£m"},{"$f":"F_Inputs!E47","v":"Price Review 2024"},{"$f":"F_Inputs!F47","v":0},{"$f":"F_Inputs!G47","v":0},{"$f":"F_Inputs!H47","v":0.19800000000000001},{"$f":"F_Inputs!I47","v":0.19800000000000001},{"$f":"F_Inputs!J47","v":0.19800000000000001},{"$f":"F_Inputs!K47","v":0.19800000000000001},{"$f":"F_Inputs!L47","v":0.19800000000000001},{"$f":"F_Inputs!M47","v":""},null,"CWW3_1",0,0,0.19800000000000001,0.19800000000000001,0.19800000000000001,0.19800000000000001,0.19800000000000001]
[{"$f":"F_Inputs!A48","v":"NES"},{"$f":"F_Inputs!B48","v":"CWW3_123TOT_PR24"},{"$f":"F_Inputs!C48","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D48","v":"£m"},{"$f":"F_Inputs!E48","v":"Price Review 2024"},{"$f":"F_Inputs!F48","v":0},{"$f":"F_Inputs!G48","v":0.96099999999999997},{"$f":"F_Inputs!H48","v":1.0109999999999999},{"$f":"F_Inputs!I48","v":1.0109999999999999},{"$f":"F_Inputs!J48","v":1.0109999999999999},{"$f":"F_Inputs!K48","v":1.0109999999999999},{"$f":"F_Inputs!L48","v":1.0109999999999999},{"$f":"F_Inputs!M48","v":""},null,"CWW3_1",0,0,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999]
[{"$f":"F_Inputs!A49","v":"NES"},{"$f":"F_Inputs!B49","v":"CWW12_121TOT_PR24"},{"$f":"F_Inputs!C49","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D49","v":"£m"},{"$f":"F_Inputs!E49","v":"Price Review 2024"},{"$f":"F_Inputs!F49","v":0.96099999999999997},{"$f":"F_Inputs!G49","v":0.96099999999999997},{"$f":"F_Inputs!H49","v":""},{"$f":"F_Inputs!I49","v":""},{"$f":"F_Inputs!J49","v":""},{"$f":"F_Inputs!K49","v":""},{"$f":"F_Inputs!L49","v":""},{"$f":"F_Inputs!M49","v":""},null,"CWW12_",0.96099999999999997,0.96099999999999997,0,0,0,0,0]
[{"$f":"F_Inputs!A50","v":"NES"},{"$f":"F_Inputs!B50","v":"CWW12_122TOT_PR24"},{"$f":"F_Inputs!C50","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D50","v":"£m"},{"$f":"F_Inputs!E50","v":"Price Review 2024"},{"$f":"F_Inputs!F50","v":8.2000000000000003E-2},{"$f":"F_Inputs!G50","v":8.2000000000000003E-2},{"$f":"F_Inputs!H50","v":""},{"$f":"F_Inputs!I50","v":""},{"$f":"F_Inputs!J50","v":""},{"$f":"F_Inputs!K50","v":""},{"$f":"F_Inputs!L50","v":""},{"$f":"F_Inputs!M50","v":""},null,"CWW12_",8.2000000000000003E-2,8.2000000000000003E-2,0,0,0,0,0]
[{"$f":"F_Inputs!A51","v":"NES"},{"$f":"F_Inputs!B51","v":"CWW12_123TOT_PR24"},{"$f":"F_Inputs!C51","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D51","v":"£m"},{"$f":"F_Inputs!E51","v":"Price Review 2024"},{"$f":"F_Inputs!F51","v":1.0429999999999999},{"$f":"F_Inputs!G51","v":1.0429999999999999},{"$f":"F_Inputs!H51","v":""},{"$f":"F_Inputs!I51","v":""},{"$f":"F_Inputs!J51","v":""},{"$f":"F_Inputs!K51","v":""},{"$f":"F_Inputs!L51","v":""},{"$f":"F_Inputs!M51","v":""},null,"CWW12_",1.0429999999999999,1.0429999999999999,0,0,0,0,0]
[{"$f":"F_Inputs!A52","v":"NES"},{"$f":"F_Inputs!B52","v":"CWW17_121TOT_PR24"},{"$f":"F_Inputs!C52","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D52","v":"£m"},{"$f":"F_Inputs!E52","v":"Price Review 2024"},{"$f":"F_Inputs!F52","v":0},{"$f":"F_Inputs!G52","v":0},{"$f":"F_Inputs!H52","v":0},{"$f":"F_Inputs!I52","v":0},{"$f":"F_Inputs!J52","v":0},{"$f":"F_Inputs!K52","v":0},{"$f":"F_Inputs!L52","v":0},{"$f":"F_Inputs!M52","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A53","v":"NES"},{"$f":"F_Inputs!B53","v":"CWW17_122TOT_PR24"},{"$f":"F_Inputs!C53","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D53","v":"£m"},{"$f":"F_Inputs!E53","v":"Price Review 2024"},{"$f":"F_Inputs!F53","v":0},{"$f":"F_Inputs!G53","v":0},{"$f":"F_Inputs!H53","v":0},{"$f":"F_Inputs!I53","v":0},{"$f":"F_Inputs!J53","v":0},{"$f":"F_Inputs!K53","v":0},{"$f":"F_Inputs!L53","v":0},{"$f":"F_Inputs!M53","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A54","v":"NES"},{"$f":"F_Inputs!B54","v":"CWW17_123TOT_PR24"},{"$f":"F_Inputs!C54","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D54","v":"£m"},{"$f":"F_Inputs!E54","v":"Price Review 2024"},{"$f":"F_Inputs!F54","v":0},{"$f":"F_Inputs!G54","v":0},{"$f":"F_Inputs!H54","v":0},{"$f":"F_Inputs!I54","v":0},{"$f":"F_Inputs!J54","v":0},{"$f":"F_Inputs!K54","v":0},{"$f":"F_Inputs!L54","v":0},{"$f":"F_Inputs!M54","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A55","v":"NES"},{"$f":"F_Inputs!B55","v":"CWW20_070_PR24"},{"$f":"F_Inputs!C55","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D55","v":"nr"},{"$f":"F_Inputs!E55","v":"Price Review 2024"},{"$f":"F_Inputs!F55","v":0},{"$f":"F_Inputs!G55","v":0},{"$f":"F_Inputs!H55","v":0},{"$f":"F_Inputs!I55","v":0},{"$f":"F_Inputs!J55","v":0},{"$f":"F_Inputs!K55","v":0},{"$f":"F_Inputs!L55","v":0},{"$f":"F_Inputs!M55","v":""},null,"CWW20_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A56","v":"NES"},{"$f":"F_Inputs!B56","v":"CWW20A_070_PR24"},{"$f":"F_Inputs!C56","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D56","v":"nr"},{"$f":"F_Inputs!E56","v":"Price Review 2024"},{"$f":"F_Inputs!F56","v":""},{"$f":"F_Inputs!G56","v":""},{"$f":"F_Inputs!H56","v":""},{"$f":"F_Inputs!I56","v":""},{"$f":"F_Inputs!J56","v":""},{"$f":"F_Inputs!K56","v":""},{"$f":"F_Inputs!L56","v":""},{"$f":"F_Inputs!M56","v":""},null,"CWW20A","","",0,0,0,0,0]
[{"$f":"F_Inputs!A57","v":"NES"},{"$f":"F_Inputs!B57","v":"PR24_E_WW123_TOTAL"},{"$f":"F_Inputs!C57","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D57","v":"£m"},{"$f":"F_Inputs!E57","v":"Price Review 2024"},{"$f":"F_Inputs!F57","v":""},{"$f":"F_Inputs!G57","v":""},{"$f":"F_Inputs!H57","v":""},{"$f":"F_Inputs!I57","v":""},{"$f":"F_Inputs!J57","v":""},{"$f":"F_Inputs!K57","v":""},{"$f":"F_Inputs!L57","v":""},{"$f":"F_Inputs!M57","v":7.141},null,"PR24_E",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A58","v":"NES"},{"$f":"F_Inputs!B58","v":"PR24_NETTOTEX_WASTE"},{"$f":"F_Inputs!C58","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D58","v":"£m"},{"$f":"F_Inputs!E58","v":"Price Review 2024"},{"$f":"F_Inputs!F58","v":""},{"$f":"F_Inputs!G58","v":""},{"$f":"F_Inputs!H58","v":""},{"$f":"F_Inputs!I58","v":""},{"$f":"F_Inputs!J58","v":""},{"$f":"F_Inputs!K58","v":""},{"$f":"F_Inputs!L58","v":""},{"$f":"F_Inputs!M58","v":3207.9274023759344},null,"PR24_N",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A59","v":"SVE"},{"$f":"F_Inputs!B59","v":"CWW3_121TOT_PR24"},{"$f":"F_Inputs!C59","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D59","v":"£m"},{"$f":"F_Inputs!E59","v":"Price Review 2024"},{"$f":"F_Inputs!F59","v":0},{"$f":"F_Inputs!G59","v":0},{"$f":"F_Inputs!H59","v":0},{"$f":"F_Inputs!I59","v":0},{"$f":"F_Inputs!J59","v":0},{"$f":"F_Inputs!K59","v":0},{"$f":"F_Inputs!L59","v":0},{"$f":"F_Inputs!M59","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A60","v":"SVE"},{"$f":"F_Inputs!B60","v":"CWW3_122TOT_PR24"},{"$f":"F_Inputs!C60","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D60","v":"£m"},{"$f":"F_Inputs!E60","v":"Price Review 2024"},{"$f":"F_Inputs!F60","v":0},{"$f":"F_Inputs!G60","v":0},{"$f":"F_Inputs!H60","v":0},{"$f":"F_Inputs!I60","v":0},{"$f":"F_Inputs!J60","v":0},{"$f":"F_Inputs!K60","v":0},{"$f":"F_Inputs!L60","v":0},{"$f":"F_Inputs!M60","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A61","v":"SVE"},{"$f":"F_Inputs!B61","v":"CWW3_123TOT_PR24"},{"$f":"F_Inputs!C61","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D61","v":"£m"},{"$f":"F_Inputs!E61","v":"Price Review 2024"},{"$f":"F_Inputs!F61","v":0},{"$f":"F_Inputs!G61","v":0},{"$f":"F_Inputs!H61","v":0},{"$f":"F_Inputs!I61","v":0},{"$f":"F_Inputs!J61","v":0},{"$f":"F_Inputs!K61","v":0},{"$f":"F_Inputs!L61","v":0},{"$f":"F_Inputs!M61","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A62","v":"SVE"},{"$f":"F_Inputs!B62","v":"CWW12_121TOT_PR24"},{"$f":"F_Inputs!C62","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D62","v":"£m"},{"$f":"F_Inputs!E62","v":"Price Review 2024"},{"$f":"F_Inputs!F62","v":0},{"$f":"F_Inputs!G62","v":0},{"$f":"F_Inputs!H62","v":""},{"$f":"F_Inputs!I62","v":""},{"$f":"F_Inputs!J62","v":""},{"$f":"F_Inputs!K62","v":""},{"$f":"F_Inputs!L62","v":""},{"$f":"F_Inputs!M62","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A63","v":"SVE"},{"$f":"F_Inputs!B63","v":"CWW12_122TOT_PR24"},{"$f":"F_Inputs!C63","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D63","v":"£m"},{"$f":"F_Inputs!E63","v":"Price Review 2024"},{"$f":"F_Inputs!F63","v":0},{"$f":"F_Inputs!G63","v":0},{"$f":"F_Inputs!H63","v":""},{"$f":"F_Inputs!I63","v":""},{"$f":"F_Inputs!J63","v":""},{"$f":"F_Inputs!K63","v":""},{"$f":"F_Inputs!L63","v":""},{"$f":"F_Inputs!M63","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A64","v":"SVE"},{"$f":"F_Inputs!B64","v":"CWW12_123TOT_PR24"},{"$f":"F_Inputs!C64","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D64","v":"£m"},{"$f":"F_Inputs!E64","v":"Price Review 2024"},{"$f":"F_Inputs!F64","v":0},{"$f":"F_Inputs!G64","v":0},{"$f":"F_Inputs!H64","v":""},{"$f":"F_Inputs!I64","v":""},{"$f":"F_Inputs!J64","v":""},{"$f":"F_Inputs!K64","v":""},{"$f":"F_Inputs!L64","v":""},{"$f":"F_Inputs!M64","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A65","v":"SVE"},{"$f":"F_Inputs!B65","v":"CWW17_121TOT_PR24"},{"$f":"F_Inputs!C65","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D65","v":"£m"},{"$f":"F_Inputs!E65","v":"Price Review 2024"},{"$f":"F_Inputs!F65","v":0},{"$f":"F_Inputs!G65","v":0},{"$f":"F_Inputs!H65","v":0},{"$f":"F_Inputs!I65","v":0},{"$f":"F_Inputs!J65","v":0},{"$f":"F_Inputs!K65","v":0},{"$f":"F_Inputs!L65","v":0},{"$f":"F_Inputs!M65","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A66","v":"SVE"},{"$f":"F_Inputs!B66","v":"CWW17_122TOT_PR24"},{"$f":"F_Inputs!C66","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D66","v":"£m"},{"$f":"F_Inputs!E66","v":"Price Review 2024"},{"$f":"F_Inputs!F66","v":0},{"$f":"F_Inputs!G66","v":0},{"$f":"F_Inputs!H66","v":0},{"$f":"F_Inputs!I66","v":0},{"$f":"F_Inputs!J66","v":0},{"$f":"F_Inputs!K66","v":0},{"$f":"F_Inputs!L66","v":0},{"$f":"F_Inputs!M66","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A67","v":"SVE"},{"$f":"F_Inputs!B67","v":"CWW17_123TOT_PR24"},{"$f":"F_Inputs!C67","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D67","v":"£m"},{"$f":"F_Inputs!E67","v":"Price Review 2024"},{"$f":"F_Inputs!F67","v":0},{"$f":"F_Inputs!G67","v":0},{"$f":"F_Inputs!H67","v":0},{"$f":"F_Inputs!I67","v":0},{"$f":"F_Inputs!J67","v":0},{"$f":"F_Inputs!K67","v":0},{"$f":"F_Inputs!L67","v":0},{"$f":"F_Inputs!M67","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A68","v":"SVE"},{"$f":"F_Inputs!B68","v":"CWW20_070_PR24"},{"$f":"F_Inputs!C68","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D68","v":"nr"},{"$f":"F_Inputs!E68","v":"Price Review 2024"},{"$f":"F_Inputs!F68","v":0},{"$f":"F_Inputs!G68","v":0},{"$f":"F_Inputs!H68","v":0},{"$f":"F_Inputs!I68","v":0},{"$f":"F_Inputs!J68","v":0},{"$f":"F_Inputs!K68","v":0},{"$f":"F_Inputs!L68","v":0},{"$f":"F_Inputs!M68","v":""},null,"CWW20_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A69","v":"SVE"},{"$f":"F_Inputs!B69","v":"CWW20A_070_PR24"},{"$f":"F_Inputs!C69","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D69","v":"nr"},{"$f":"F_Inputs!E69","v":"Price Review 2024"},{"$f":"F_Inputs!F69","v":""},{"$f":"F_Inputs!G69","v":""},{"$f":"F_Inputs!H69","v":""},{"$f":"F_Inputs!I69","v":""},{"$f":"F_Inputs!J69","v":""},{"$f":"F_Inputs!K69","v":""},{"$f":"F_Inputs!L69","v":""},{"$f":"F_Inputs!M69","v":""},null,"CWW20A","","",0,0,0,0,0]
[{"$f":"F_Inputs!A70","v":"SVE"},{"$f":"F_Inputs!B70","v":"PR24_E_WW123_TOTAL"},{"$f":"F_Inputs!C70","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D70","v":"£m"},{"$f":"F_Inputs!E70","v":"Price Review 2024"},{"$f":"F_Inputs!F70","v":""},{"$f":"F_Inputs!G70","v":""},{"$f":"F_Inputs!H70","v":""},{"$f":"F_Inputs!I70","v":""},{"$f":"F_Inputs!J70","v":""},{"$f":"F_Inputs!K70","v":""},{"$f":"F_Inputs!L70","v":""},{"$f":"F_Inputs!M70","v":0},null,"PR24_E",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A71","v":"SVE"},{"$f":"F_Inputs!B71","v":"PR24_NETTOTEX_WASTE"},{"$f":"F_Inputs!C71","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D71","v":"£m"},{"$f":"F_Inputs!E71","v":"Price Review 2024"},{"$f":"F_Inputs!F71","v":""},{"$f":"F_Inputs!G71","v":""},{"$f":"F_Inputs!H71","v":""},{"$f":"F_Inputs!I71","v":""},{"$f":"F_Inputs!J71","v":""},{"$f":"F_Inputs!K71","v":""},{"$f":"F_Inputs!L71","v":""},{"$f":"F_Inputs!M71","v":8618.71199666149},null,{"$f":"LEFT(B71,6)","v":"PR24_N"},0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A72","v":"SWB"},{"$f":"F_Inputs!B72","v":"CWW3_121TOT_PR24"},{"$f":"F_Inputs!C72","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D72","v":"£m"},{"$f":"F_Inputs!E72","v":"Price Review 2024"},{"$f":"F_Inputs!F72","v":3.8845290041067758E-2},{"$f":"F_Inputs!G72","v":0},{"$f":"F_Inputs!H72","v":0},{"$f":"F_Inputs!I72","v":0},{"$f":"F_Inputs!J72","v":0},{"$f":"F_Inputs!K72","v":0},{"$f":"F_Inputs!L72","v":0},{"$f":"F_Inputs!M72","v":""},null,"CWW3_1",{"$f":"IF(OR($O72=\"CWW12_\",$O72= \"CWW17_\",$O72= \"CWW20A\"),F72,0)","v":0},{"$f":"IF(OR($O72=\"CWW12_\",$O72= \"CWW17_\",$O72= \"CWW20A\"),G72,0)","v":0},{"$f":"IF(OR($O72=\"CWW3_0\",$O72=\"CWW3_1\", $O72= \"CWW20_\",$O72=\"CWW1A_\"),H72,0)","v":0},{"$f":"IF(OR($O72=\"CWW3_0\",$O72=\"CWW3_1\", $O72= \"CWW20_\",$O72=\"CWW1A_\"),I72,0)","v":0},{"$f":"IF(OR($O72=\"CWW3_0\",$O72=\"CWW3_1\", $O72= \"CWW20_\",$O72=\"CWW1A_\"),J72,0)","v":0},{"$f":"IF(OR($O72=\"CWW3_0\",$O72=\"CWW3_1\", $O72= \"CWW20_\",$O72=\"CWW1A_\"),K72,0)","v":0},{"$f":"IF(OR($O72=\"CWW3_0\",$O72=\"CWW3_1\", $O72= \"CWW20_\",$O72=\"CWW1A_\"),L72,0)","v":0}]
[{"$f":"F_Inputs!A73","v":"SWB"},{"$f":"F_Inputs!B73","v":"CWW3_122TOT_PR24"},{"$f":"F_Inputs!C73","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D73","v":"£m"},{"$f":"F_Inputs!E73","v":"Price Review 2024"},{"$f":"F_Inputs!F73","v":0},{"$f":"F_Inputs!G73","v":0},{"$f":"F_Inputs!H73","v":0},{"$f":"F_Inputs!I73","v":0},{"$f":"F_Inputs!J73","v":0},{"$f":"F_Inputs!K73","v":0},{"$f":"F_Inputs!L73","v":0},{"$f":"F_Inputs!M73","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A74","v":"SWB"},{"$f":"F_Inputs!B74","v":"CWW3_123TOT_PR24"},{"$f":"F_Inputs!C74","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D74","v":"£m"},{"$f":"F_Inputs!E74","v":"Price Review 2024"},{"$f":"F_Inputs!F74","v":3.8845290041067758E-2},{"$f":"F_Inputs!G74","v":0},{"$f":"F_Inputs!H74","v":0},{"$f":"F_Inputs!I74","v":0},{"$f":"F_Inputs!J74","v":0},{"$f":"F_Inputs!K74","v":0},{"$f":"F_Inputs!L74","v":0},{"$f":"F_Inputs!M74","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A75","v":"SWB"},{"$f":"F_Inputs!B75","v":"CWW12_121TOT_PR24"},{"$f":"F_Inputs!C75","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D75","v":"£m"},{"$f":"F_Inputs!E75","v":"Price Review 2024"},{"$f":"F_Inputs!F75","v":0},{"$f":"F_Inputs!G75","v":0},{"$f":"F_Inputs!H75","v":""},{"$f":"F_Inputs!I75","v":""},{"$f":"F_Inputs!J75","v":""},{"$f":"F_Inputs!K75","v":""},{"$f":"F_Inputs!L75","v":""},{"$f":"F_Inputs!M75","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A76","v":"SWB"},{"$f":"F_Inputs!B76","v":"CWW12_122TOT_PR24"},{"$f":"F_Inputs!C76","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D76","v":"£m"},{"$f":"F_Inputs!E76","v":"Price Review 2024"},{"$f":"F_Inputs!F76","v":0},{"$f":"F_Inputs!G76","v":0},{"$f":"F_Inputs!H76","v":""},{"$f":"F_Inputs!I76","v":""},{"$f":"F_Inputs!J76","v":""},{"$f":"F_Inputs!K76","v":""},{"$f":"F_Inputs!L76","v":""},{"$f":"F_Inputs!M76","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A77","v":"SWB"},{"$f":"F_Inputs!B77","v":"CWW12_123TOT_PR24"},{"$f":"F_Inputs!C77","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D77","v":"£m"},{"$f":"F_Inputs!E77","v":"Price Review 2024"},{"$f":"F_Inputs!F77","v":0},{"$f":"F_Inputs!G77","v":0},{"$f":"F_Inputs!H77","v":""},{"$f":"F_Inputs!I77","v":""},{"$f":"F_Inputs!J77","v":""},{"$f":"F_Inputs!K77","v":""},{"$f":"F_Inputs!L77","v":""},{"$f":"F_Inputs!M77","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A78","v":"SWB"},{"$f":"F_Inputs!B78","v":"CWW17_121TOT_PR24"},{"$f":"F_Inputs!C78","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D78","v":"£m"},{"$f":"F_Inputs!E78","v":"Price Review 2024"},{"$f":"F_Inputs!F78","v":0},{"$f":"F_Inputs!G78","v":0},{"$f":"F_Inputs!H78","v":0},{"$f":"F_Inputs!I78","v":0},{"$f":"F_Inputs!J78","v":0},{"$f":"F_Inputs!K78","v":0},{"$f":"F_Inputs!L78","v":0},{"$f":"F_Inputs!M78","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A79","v":"SWB"},{"$f":"F_Inputs!B79","v":"CWW17_122TOT_PR24"},{"$f":"F_Inputs!C79","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D79","v":"£m"},{"$f":"F_Inputs!E79","v":"Price Review 2024"},{"$f":"F_Inputs!F79","v":0},{"$f":"F_Inputs!G79","v":0},{"$f":"F_Inputs!H79","v":0},{"$f":"F_Inputs!I79","v":0},{"$f":"F_Inputs!J79","v":0},{"$f":"F_Inputs!K79","v":0},{"$f":"F_Inputs!L79","v":0},{"$f":"F_Inputs!M79","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A80","v":"SWB"},{"$f":"F_Inputs!B80","v":"CWW17_123TOT_PR24"},{"$f":"F_Inputs!C80","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D80","v":"£m"},{"$f":"F_Inputs!E80","v":"Price Review 2024"},{"$f":"F_Inputs!F80","v":0},{"$f":"F_Inputs!G80","v":0},{"$f":"F_Inputs!H80","v":0},{"$f":"F_Inputs!I80","v":0},{"$f":"F_Inputs!J80","v":0},{"$f":"F_Inputs!K80","v":0},{"$f":"F_Inputs!L80","v":0},{"$f":"F_Inputs!M80","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A81","v":"SWB"},{"$f":"F_Inputs!B81","v":"CWW20_070_PR24"},{"$f":"F_Inputs!C81","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D81","v":"nr"},{"$f":"F_Inputs!E81","v":"Price Review 2024"},{"$f":"F_Inputs!F81","v":0},{"$f":"F_Inputs!G81","v":0},{"$f":"F_Inputs!H81","v":0},{"$f":"F_Inputs!I81","v":0},{"$f":"F_Inputs!J81","v":0},{"$f":"F_Inputs!K81","v":0},{"$f":"F_Inputs!L81","v":0},{"$f":"F_Inputs!M81","v":""},null,"CWW20_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A82","v":"SWB"},{"$f":"F_Inputs!B82","v":"CWW20A_070_PR24"},{"$f":"F_Inputs!C82","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D82","v":"nr"},{"$f":"F_Inputs!E82","v":"Price Review 2024"},{"$f":"F_Inputs!F82","v":0},{"$f":"F_Inputs!G82","v":""},{"$f":"F_Inputs!H82","v":""},{"$f":"F_Inputs!I82","v":""},{"$f":"F_Inputs!J82","v":""},{"$f":"F_Inputs!K82","v":""},{"$f":"F_Inputs!L82","v":""},{"$f":"F_Inputs!M82","v":""},null,"CWW20A",0,"",0,0,0,0,0]
[{"$f":"F_Inputs!A83","v":"SWB"},{"$f":"F_Inputs!B83","v":"PR24_E_WW123_TOTAL"},{"$f":"F_Inputs!C83","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D83","v":"£m"},{"$f":"F_Inputs!E83","v":"Price Review 2024"},{"$f":"F_Inputs!F83","v":""},{"$f":"F_Inputs!G83","v":""},{"$f":"F_Inputs!H83","v":""},{"$f":"F_Inputs!I83","v":""},{"$f":"F_Inputs!J83","v":""},{"$f":"F_Inputs!K83","v":""},{"$f":"F_Inputs!L83","v":""},{"$f":"F_Inputs!M83","v":0},null,"PR24_E",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A84","v":"SWB"},{"$f":"F_Inputs!B84","v":"PR24_NETTOTEX_WASTE"},{"$f":"F_Inputs!C84","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D84","v":"£m"},{"$f":"F_Inputs!E84","v":"Price Review 2024"},{"$f":"F_Inputs!F84","v":""},{"$f":"F_Inputs!G84","v":""},{"$f":"F_Inputs!H84","v":""},{"$f":"F_Inputs!I84","v":""},{"$f":"F_Inputs!J84","v":""},{"$f":"F_Inputs!K84","v":""},{"$f":"F_Inputs!L84","v":""},{"$f":"F_Inputs!M84","v":2220.3792602351086},null,"PR24_N",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A85","v":"SRN"},{"$f":"F_Inputs!B85","v":"CWW3_121TOT_PR24"},{"$f":"F_Inputs!C85","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D85","v":"£m"},{"$f":"F_Inputs!E85","v":"Price Review 2024"},{"$f":"F_Inputs!F85","v":0},{"$f":"F_Inputs!G85","v":0},{"$f":"F_Inputs!H85","v":0},{"$f":"F_Inputs!I85","v":0},{"$f":"F_Inputs!J85","v":0},{"$f":"F_Inputs!K85","v":0},{"$f":"F_Inputs!L85","v":0},{"$f":"F_Inputs!M85","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A86","v":"SRN"},{"$f":"F_Inputs!B86","v":"CWW3_122TOT_PR24"},{"$f":"F_Inputs!C86","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D86","v":"£m"},{"$f":"F_Inputs!E86","v":"Price Review 2024"},{"$f":"F_Inputs!F86","v":0},{"$f":"F_Inputs!G86","v":0},{"$f":"F_Inputs!H86","v":0},{"$f":"F_Inputs!I86","v":0},{"$f":"F_Inputs!J86","v":0},{"$f":"F_Inputs!K86","v":0},{"$f":"F_Inputs!L86","v":0},{"$f":"F_Inputs!M86","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A87","v":"SRN"},{"$f":"F_Inputs!B87","v":"CWW3_123TOT_PR24"},{"$f":"F_Inputs!C87","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D87","v":"£m"},{"$f":"F_Inputs!E87","v":"Price Review 2024"},{"$f":"F_Inputs!F87","v":0},{"$f":"F_Inputs!G87","v":0},{"$f":"F_Inputs!H87","v":0},{"$f":"F_Inputs!I87","v":0},{"$f":"F_Inputs!J87","v":0},{"$f":"F_Inputs!K87","v":0},{"$f":"F_Inputs!L87","v":0},{"$f":"F_Inputs!M87","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A88","v":"SRN"},{"$f":"F_Inputs!B88","v":"CWW12_121TOT_PR24"},{"$f":"F_Inputs!C88","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D88","v":"£m"},{"$f":"F_Inputs!E88","v":"Price Review 2024"},{"$f":"F_Inputs!F88","v":0},{"$f":"F_Inputs!G88","v":0},{"$f":"F_Inputs!H88","v":""},{"$f":"F_Inputs!I88","v":""},{"$f":"F_Inputs!J88","v":""},{"$f":"F_Inputs!K88","v":""},{"$f":"F_Inputs!L88","v":""},{"$f":"F_Inputs!M88","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A89","v":"SRN"},{"$f":"F_Inputs!B89","v":"CWW12_122TOT_PR24"},{"$f":"F_Inputs!C89","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D89","v":"£m"},{"$f":"F_Inputs!E89","v":"Price Review 2024"},{"$f":"F_Inputs!F89","v":0},{"$f":"F_Inputs!G89","v":0},{"$f":"F_Inputs!H89","v":""},{"$f":"F_Inputs!I89","v":""},{"$f":"F_Inputs!J89","v":""},{"$f":"F_Inputs!K89","v":""},{"$f":"F_Inputs!L89","v":""},{"$f":"F_Inputs!M89","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A90","v":"SRN"},{"$f":"F_Inputs!B90","v":"CWW12_123TOT_PR24"},{"$f":"F_Inputs!C90","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D90","v":"£m"},{"$f":"F_Inputs!E90","v":"Price Review 2024"},{"$f":"F_Inputs!F90","v":0},{"$f":"F_Inputs!G90","v":0},{"$f":"F_Inputs!H90","v":""},{"$f":"F_Inputs!I90","v":""},{"$f":"F_Inputs!J90","v":""},{"$f":"F_Inputs!K90","v":""},{"$f":"F_Inputs!L90","v":""},{"$f":"F_Inputs!M90","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A91","v":"SRN"},{"$f":"F_Inputs!B91","v":"CWW17_121TOT_PR24"},{"$f":"F_Inputs!C91","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D91","v":"£m"},{"$f":"F_Inputs!E91","v":"Price Review 2024"},{"$f":"F_Inputs!F91","v":0},{"$f":"F_Inputs!G91","v":0},{"$f":"F_Inputs!H91","v":0},{"$f":"F_Inputs!I91","v":0},{"$f":"F_Inputs!J91","v":0},{"$f":"F_Inputs!K91","v":0},{"$f":"F_Inputs!L91","v":0},{"$f":"F_Inputs!M91","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A92","v":"SRN"},{"$f":"F_Inputs!B92","v":"CWW17_122TOT_PR24"},{"$f":"F_Inputs!C92","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D92","v":"£m"},{"$f":"F_Inputs!E92","v":"Price Review 2024"},{"$f":"F_Inputs!F92","v":0},{"$f":"F_Inputs!G92","v":0},{"$f":"F_Inputs!H92","v":0},{"$f":"F_Inputs!I92","v":0},{"$f":"F_Inputs!J92","v":0},{"$f":"F_Inputs!K92","v":0},{"$f":"F_Inputs!L92","v":0},{"$f":"F_Inputs!M92","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A93","v":"SRN"},{"$f":"F_Inputs!B93","v":"CWW17_123TOT_PR24"},{"$f":"F_Inputs!C93","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D93","v":"£m"},{"$f":"F_Inputs!E93","v":"Price Review 2024"},{"$f":"F_Inputs!F93","v":0},{"$f":"F_Inputs!G93","v":0},{"$f":"F_Inputs!H93","v":0},{"$f":"F_Inputs!I93","v":0},{"$f":"F_Inputs!J93","v":0},{"$f":"F_Inputs!K93","v":0},{"$f":"F_Inputs!L93","v":0},{"$f":"F_Inputs!M93","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A94","v":"SRN"},{"$f":"F_Inputs!B94","v":"CWW20_070_PR24"},{"$f":"F_Inputs!C94","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D94","v":"nr"},{"$f":"F_Inputs!E94","v":"Price Review 2024"},{"$f":"F_Inputs!F94","v":20},{"$f":"F_Inputs!G94","v":20},{"$f":"F_Inputs!H94","v":20},{"$f":"F_Inputs!I94","v":20},{"$f":"F_Inputs!J94","v":20},{"$f":"F_Inputs!K94","v":20},{"$f":"F_Inputs!L94","v":20},{"$f":"F_Inputs!M94","v":""},null,"CWW20_",0,0,20,20,20,20,20]
[{"$f":"F_Inputs!A95","v":"SRN"},{"$f":"F_Inputs!B95","v":"CWW20A_070_PR24"},{"$f":"F_Inputs!C95","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D95","v":"nr"},{"$f":"F_Inputs!E95","v":"Price Review 2024"},{"$f":"F_Inputs!F95","v":""},{"$f":"F_Inputs!G95","v":""},{"$f":"F_Inputs!H95","v":""},{"$f":"F_Inputs!I95","v":""},{"$f":"F_Inputs!J95","v":""},{"$f":"F_Inputs!K95","v":""},{"$f":"F_Inputs!L95","v":""},{"$f":"F_Inputs!M95","v":""},null,"CWW20A","","",0,0,0,0,0]
[{"$f":"F_Inputs!A96","v":"SRN"},{"$f":"F_Inputs!B96","v":"PR24_E_WW123_TOTAL"},{"$f":"F_Inputs!C96","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D96","v":"£m"},{"$f":"F_Inputs!E96","v":"Price Review 2024"},{"$f":"F_Inputs!F96","v":""},{"$f":"F_Inputs!G96","v":""},{"$f":"F_Inputs!H96","v":""},{"$f":"F_Inputs!I96","v":""},{"$f":"F_Inputs!J96","v":""},{"$f":"F_Inputs!K96","v":""},{"$f":"F_Inputs!L96","v":""},{"$f":"F_Inputs!M96","v":0},null,"PR24_E",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A97","v":"SRN"},{"$f":"F_Inputs!B97","v":"PR24_NETTOTEX_WASTE"},{"$f":"F_Inputs!C97","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D97","v":"£m"},{"$f":"F_Inputs!E97","v":"Price Review 2024"},{"$f":"F_Inputs!F97","v":""},{"$f":"F_Inputs!G97","v":""},{"$f":"F_Inputs!H97","v":""},{"$f":"F_Inputs!I97","v":""},{"$f":"F_Inputs!J97","v":""},{"$f":"F_Inputs!K97","v":""},{"$f":"F_Inputs!L97","v":""},{"$f":"F_Inputs!M97","v":5114.195692241},null,"PR24_N",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A98","v":"TMS"},{"$f":"F_Inputs!B98","v":"CWW3_121TOT_PR24"},{"$f":"F_Inputs!C98","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D98","v":"£m"},{"$f":"F_Inputs!E98","v":"Price Review 2024"},{"$f":"F_Inputs!F98","v":0},{"$f":"F_Inputs!G98","v":0},{"$f":"F_Inputs!H98","v":0},{"$f":"F_Inputs!I98","v":0},{"$f":"F_Inputs!J98","v":0},{"$f":"F_Inputs!K98","v":0},{"$f":"F_Inputs!L98","v":0},{"$f":"F_Inputs!M98","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A99","v":"TMS"},{"$f":"F_Inputs!B99","v":"CWW3_122TOT_PR24"},{"$f":"F_Inputs!C99","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D99","v":"£m"},{"$f":"F_Inputs!E99","v":"Price Review 2024"},{"$f":"F_Inputs!F99","v":0},{"$f":"F_Inputs!G99","v":0},{"$f":"F_Inputs!H99","v":0},{"$f":"F_Inputs!I99","v":0},{"$f":"F_Inputs!J99","v":0},{"$f":"F_Inputs!K99","v":0},{"$f":"F_Inputs!L99","v":0},{"$f":"F_Inputs!M99","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A100","v":"TMS"},{"$f":"F_Inputs!B100","v":"CWW3_123TOT_PR24"},{"$f":"F_Inputs!C100","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D100","v":"£m"},{"$f":"F_Inputs!E100","v":"Price Review 2024"},{"$f":"F_Inputs!F100","v":0},{"$f":"F_Inputs!G100","v":0},{"$f":"F_Inputs!H100","v":0},{"$f":"F_Inputs!I100","v":0},{"$f":"F_Inputs!J100","v":0},{"$f":"F_Inputs!K100","v":0},{"$f":"F_Inputs!L100","v":0},{"$f":"F_Inputs!M100","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A101","v":"TMS"},{"$f":"F_Inputs!B101","v":"CWW12_121TOT_PR24"},{"$f":"F_Inputs!C101","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D101","v":"£m"},{"$f":"F_Inputs!E101","v":"Price Review 2024"},{"$f":"F_Inputs!F101","v":0},{"$f":"F_Inputs!G101","v":0},{"$f":"F_Inputs!H101","v":""},{"$f":"F_Inputs!I101","v":""},{"$f":"F_Inputs!J101","v":""},{"$f":"F_Inputs!K101","v":""},{"$f":"F_Inputs!L101","v":""},{"$f":"F_Inputs!M101","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A102","v":"TMS"},{"$f":"F_Inputs!B102","v":"CWW12_122TOT_PR24"},{"$f":"F_Inputs!C102","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D102","v":"£m"},{"$f":"F_Inputs!E102","v":"Price Review 2024"},{"$f":"F_Inputs!F102","v":0},{"$f":"F_Inputs!G102","v":0},{"$f":"F_Inputs!H102","v":""},{"$f":"F_Inputs!I102","v":""},{"$f":"F_Inputs!J102","v":""},{"$f":"F_Inputs!K102","v":""},{"$f":"F_Inputs!L102","v":""},{"$f":"F_Inputs!M102","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A103","v":"TMS"},{"$f":"F_Inputs!B103","v":"CWW12_123TOT_PR24"},{"$f":"F_Inputs!C103","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D103","v":"£m"},{"$f":"F_Inputs!E103","v":"Price Review 2024"},{"$f":"F_Inputs!F103","v":0},{"$f":"F_Inputs!G103","v":0},{"$f":"F_Inputs!H103","v":""},{"$f":"F_Inputs!I103","v":""},{"$f":"F_Inputs!J103","v":""},{"$f":"F_Inputs!K103","v":""},{"$f":"F_Inputs!L103","v":""},{"$f":"F_Inputs!M103","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A104","v":"TMS"},{"$f":"F_Inputs!B104","v":"CWW17_121TOT_PR24"},{"$f":"F_Inputs!C104","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D104","v":"£m"},{"$f":"F_Inputs!E104","v":"Price Review 2024"},{"$f":"F_Inputs!F104","v":0},{"$f":"F_Inputs!G104","v":0},{"$f":"F_Inputs!H104","v":0},{"$f":"F_Inputs!I104","v":0},{"$f":"F_Inputs!J104","v":0},{"$f":"F_Inputs!K104","v":0},{"$f":"F_Inputs!L104","v":0},{"$f":"F_Inputs!M104","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A105","v":"TMS"},{"$f":"F_Inputs!B105","v":"CWW17_122TOT_PR24"},{"$f":"F_Inputs!C105","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D105","v":"£m"},{"$f":"F_Inputs!E105","v":"Price Review 2024"},{"$f":"F_Inputs!F105","v":0},{"$f":"F_Inputs!G105","v":0},{"$f":"F_Inputs!H105","v":0},{"$f":"F_Inputs!I105","v":0},{"$f":"F_Inputs!J105","v":0},{"$f":"F_Inputs!K105","v":0},{"$f":"F_Inputs!L105","v":0},{"$f":"F_Inputs!M105","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A106","v":"TMS"},{"$f":"F_Inputs!B106","v":"CWW17_123TOT_PR24"},{"$f":"F_Inputs!C106","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D106","v":"£m"},{"$f":"F_Inputs!E106","v":"Price Review 2024"},{"$f":"F_Inputs!F106","v":0},{"$f":"F_Inputs!G106","v":0},{"$f":"F_Inputs!H106","v":0},{"$f":"F_Inputs!I106","v":0},{"$f":"F_Inputs!J106","v":0},{"$f":"F_Inputs!K106","v":0},{"$f":"F_Inputs!L106","v":0},{"$f":"F_Inputs!M106","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A107","v":"TMS"},{"$f":"F_Inputs!B107","v":"CWW20_070_PR24"},{"$f":"F_Inputs!C107","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D107","v":"nr"},{"$f":"F_Inputs!E107","v":"Price Review 2024"},{"$f":"F_Inputs!F107","v":0},{"$f":"F_Inputs!G107","v":0},{"$f":"F_Inputs!H107","v":0},{"$f":"F_Inputs!I107","v":0},{"$f":"F_Inputs!J107","v":0},{"$f":"F_Inputs!K107","v":0},{"$f":"F_Inputs!L107","v":0},{"$f":"F_Inputs!M107","v":""},null,"CWW20_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A108","v":"TMS"},{"$f":"F_Inputs!B108","v":"CWW20A_070_PR24"},{"$f":"F_Inputs!C108","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D108","v":"nr"},{"$f":"F_Inputs!E108","v":"Price Review 2024"},{"$f":"F_Inputs!F108","v":""},{"$f":"F_Inputs!G108","v":""},{"$f":"F_Inputs!H108","v":""},{"$f":"F_Inputs!I108","v":""},{"$f":"F_Inputs!J108","v":""},{"$f":"F_Inputs!K108","v":""},{"$f":"F_Inputs!L108","v":""},{"$f":"F_Inputs!M108","v":""},null,"CWW20A","","",0,0,0,0,0]
[{"$f":"F_Inputs!A109","v":"TMS"},{"$f":"F_Inputs!B109","v":"PR24_E_WW123_TOTAL"},{"$f":"F_Inputs!C109","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D109","v":"£m"},{"$f":"F_Inputs!E109","v":"Price Review 2024"},{"$f":"F_Inputs!F109","v":""},{"$f":"F_Inputs!G109","v":""},{"$f":"F_Inputs!H109","v":""},{"$f":"F_Inputs!I109","v":""},{"$f":"F_Inputs!J109","v":""},{"$f":"F_Inputs!K109","v":""},{"$f":"F_Inputs!L109","v":""},{"$f":"F_Inputs!M109","v":0},null,"PR24_E",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A110","v":"TMS"},{"$f":"F_Inputs!B110","v":"PR24_NETTOTEX_WASTE"},{"$f":"F_Inputs!C110","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D110","v":"£m"},{"$f":"F_Inputs!E110","v":"Price Review 2024"},{"$f":"F_Inputs!F110","v":""},{"$f":"F_Inputs!G110","v":""},{"$f":"F_Inputs!H110","v":""},{"$f":"F_Inputs!I110","v":""},{"$f":"F_Inputs!J110","v":""},{"$f":"F_Inputs!K110","v":""},{"$f":"F_Inputs!L110","v":""},{"$f":"F_Inputs!M110","v":12775.473797822482},null,"PR24_N",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A111","v":"NWT"},{"$f":"F_Inputs!B111","v":"CWW3_121TOT_PR24"},{"$f":"F_Inputs!C111","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D111","v":"£m"},{"$f":"F_Inputs!E111","v":"Price Review 2024"},{"$f":"F_Inputs!F111","v":3.2518965053901443E-2},{"$f":"F_Inputs!G111","v":0},{"$f":"F_Inputs!H111","v":0},{"$f":"F_Inputs!I111","v":0},{"$f":"F_Inputs!J111","v":0},{"$f":"F_Inputs!K111","v":0},{"$f":"F_Inputs!L111","v":0},{"$f":"F_Inputs!M111","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A112","v":"NWT"},{"$f":"F_Inputs!B112","v":"CWW3_122TOT_PR24"},{"$f":"F_Inputs!C112","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D112","v":"£m"},{"$f":"F_Inputs!E112","v":"Price Review 2024"},{"$f":"F_Inputs!F112","v":0},{"$f":"F_Inputs!G112","v":0},{"$f":"F_Inputs!H112","v":0},{"$f":"F_Inputs!I112","v":0},{"$f":"F_Inputs!J112","v":0},{"$f":"F_Inputs!K112","v":0},{"$f":"F_Inputs!L112","v":0},{"$f":"F_Inputs!M112","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A113","v":"NWT"},{"$f":"F_Inputs!B113","v":"CWW3_123TOT_PR24"},{"$f":"F_Inputs!C113","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D113","v":"£m"},{"$f":"F_Inputs!E113","v":"Price Review 2024"},{"$f":"F_Inputs!F113","v":3.2518965053901443E-2},{"$f":"F_Inputs!G113","v":0},{"$f":"F_Inputs!H113","v":0},{"$f":"F_Inputs!I113","v":0},{"$f":"F_Inputs!J113","v":0},{"$f":"F_Inputs!K113","v":0},{"$f":"F_Inputs!L113","v":0},{"$f":"F_Inputs!M113","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A114","v":"NWT"},{"$f":"F_Inputs!B114","v":"CWW12_121TOT_PR24"},{"$f":"F_Inputs!C114","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D114","v":"£m"},{"$f":"F_Inputs!E114","v":"Price Review 2024"},{"$f":"F_Inputs!F114","v":0},{"$f":"F_Inputs!G114","v":0},{"$f":"F_Inputs!H114","v":""},{"$f":"F_Inputs!I114","v":""},{"$f":"F_Inputs!J114","v":""},{"$f":"F_Inputs!K114","v":""},{"$f":"F_Inputs!L114","v":""},{"$f":"F_Inputs!M114","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A115","v":"NWT"},{"$f":"F_Inputs!B115","v":"CWW12_122TOT_PR24"},{"$f":"F_Inputs!C115","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D115","v":"£m"},{"$f":"F_Inputs!E115","v":"Price Review 2024"},{"$f":"F_Inputs!F115","v":0},{"$f":"F_Inputs!G115","v":0},{"$f":"F_Inputs!H115","v":""},{"$f":"F_Inputs!I115","v":""},{"$f":"F_Inputs!J115","v":""},{"$f":"F_Inputs!K115","v":""},{"$f":"F_Inputs!L115","v":""},{"$f":"F_Inputs!M115","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A116","v":"NWT"},{"$f":"F_Inputs!B116","v":"CWW12_123TOT_PR24"},{"$f":"F_Inputs!C116","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D116","v":"£m"},{"$f":"F_Inputs!E116","v":"Price Review 2024"},{"$f":"F_Inputs!F116","v":0},{"$f":"F_Inputs!G116","v":0},{"$f":"F_Inputs!H116","v":""},{"$f":"F_Inputs!I116","v":""},{"$f":"F_Inputs!J116","v":""},{"$f":"F_Inputs!K116","v":""},{"$f":"F_Inputs!L116","v":""},{"$f":"F_Inputs!M116","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A117","v":"NWT"},{"$f":"F_Inputs!B117","v":"CWW17_121TOT_PR24"},{"$f":"F_Inputs!C117","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D117","v":"£m"},{"$f":"F_Inputs!E117","v":"Price Review 2024"},{"$f":"F_Inputs!F117","v":0},{"$f":"F_Inputs!G117","v":0},{"$f":"F_Inputs!H117","v":0},{"$f":"F_Inputs!I117","v":0},{"$f":"F_Inputs!J117","v":0},{"$f":"F_Inputs!K117","v":0},{"$f":"F_Inputs!L117","v":0},{"$f":"F_Inputs!M117","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A118","v":"NWT"},{"$f":"F_Inputs!B118","v":"CWW17_122TOT_PR24"},{"$f":"F_Inputs!C118","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D118","v":"£m"},{"$f":"F_Inputs!E118","v":"Price Review 2024"},{"$f":"F_Inputs!F118","v":0},{"$f":"F_Inputs!G118","v":0},{"$f":"F_Inputs!H118","v":0},{"$f":"F_Inputs!I118","v":0},{"$f":"F_Inputs!J118","v":0},{"$f":"F_Inputs!K118","v":0},{"$f":"F_Inputs!L118","v":0},{"$f":"F_Inputs!M118","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A119","v":"NWT"},{"$f":"F_Inputs!B119","v":"CWW17_123TOT_PR24"},{"$f":"F_Inputs!C119","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D119","v":"£m"},{"$f":"F_Inputs!E119","v":"Price Review 2024"},{"$f":"F_Inputs!F119","v":0},{"$f":"F_Inputs!G119","v":0},{"$f":"F_Inputs!H119","v":0},{"$f":"F_Inputs!I119","v":0},{"$f":"F_Inputs!J119","v":0},{"$f":"F_Inputs!K119","v":0},{"$f":"F_Inputs!L119","v":0},{"$f":"F_Inputs!M119","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A120","v":"NWT"},{"$f":"F_Inputs!B120","v":"CWW20_070_PR24"},{"$f":"F_Inputs!C120","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D120","v":"nr"},{"$f":"F_Inputs!E120","v":"Price Review 2024"},{"$f":"F_Inputs!F120","v":0},{"$f":"F_Inputs!G120","v":0},{"$f":"F_Inputs!H120","v":0},{"$f":"F_Inputs!I120","v":0},{"$f":"F_Inputs!J120","v":0},{"$f":"F_Inputs!K120","v":0},{"$f":"F_Inputs!L120","v":0},{"$f":"F_Inputs!M120","v":""},null,"CWW20_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A121","v":"NWT"},{"$f":"F_Inputs!B121","v":"CWW20A_070_PR24"},{"$f":"F_Inputs!C121","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D121","v":"nr"},{"$f":"F_Inputs!E121","v":"Price Review 2024"},{"$f":"F_Inputs!F121","v":0},{"$f":"F_Inputs!G121","v":0},{"$f":"F_Inputs!H121","v":""},{"$f":"F_Inputs!I121","v":""},{"$f":"F_Inputs!J121","v":""},{"$f":"F_Inputs!K121","v":""},{"$f":"F_Inputs!L121","v":""},{"$f":"F_Inputs!M121","v":""},null,"CWW20A",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A122","v":"NWT"},{"$f":"F_Inputs!B122","v":"PR24_E_WW123_TOTAL"},{"$f":"F_Inputs!C122","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D122","v":"£m"},{"$f":"F_Inputs!E122","v":"Price Review 2024"},{"$f":"F_Inputs!F122","v":""},{"$f":"F_Inputs!G122","v":""},{"$f":"F_Inputs!H122","v":""},{"$f":"F_Inputs!I122","v":""},{"$f":"F_Inputs!J122","v":""},{"$f":"F_Inputs!K122","v":""},{"$f":"F_Inputs!L122","v":""},{"$f":"F_Inputs!M122","v":0},null,"PR24_E",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A123","v":"NWT"},{"$f":"F_Inputs!B123","v":"PR24_NETTOTEX_WASTE"},{"$f":"F_Inputs!C123","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D123","v":"£m"},{"$f":"F_Inputs!E123","v":"Price Review 2024"},{"$f":"F_Inputs!F123","v":""},{"$f":"F_Inputs!G123","v":""},{"$f":"F_Inputs!H123","v":""},{"$f":"F_Inputs!I123","v":""},{"$f":"F_Inputs!J123","v":""},{"$f":"F_Inputs!K123","v":""},{"$f":"F_Inputs!L123","v":""},{"$f":"F_Inputs!M123","v":8993.1795747355063},null,"PR24_N",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A124","v":"WSX"},{"$f":"F_Inputs!B124","v":"CWW3_121TOT_PR24"},{"$f":"F_Inputs!C124","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D124","v":"£m"},{"$f":"F_Inputs!E124","v":"Price Review 2024"},{"$f":"F_Inputs!F124","v":0},{"$f":"F_Inputs!G124","v":0},{"$f":"F_Inputs!H124","v":0},{"$f":"F_Inputs!I124","v":0},{"$f":"F_Inputs!J124","v":0.51524700000000001},{"$f":"F_Inputs!K124","v":2.970812},{"$f":"F_Inputs!L124","v":4.2732839999999994},{"$f":"F_Inputs!M124","v":""},null,"CWW3_1",0,0,0,0,0.51524700000000001,2.970812,4.2732839999999994]
[{"$f":"F_Inputs!A125","v":"WSX"},{"$f":"F_Inputs!B125","v":"CWW3_122TOT_PR24"},{"$f":"F_Inputs!C125","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D125","v":"£m"},{"$f":"F_Inputs!E125","v":"Price Review 2024"},{"$f":"F_Inputs!F125","v":0},{"$f":"F_Inputs!G125","v":0},{"$f":"F_Inputs!H125","v":0},{"$f":"F_Inputs!I125","v":0},{"$f":"F_Inputs!J125","v":0},{"$f":"F_Inputs!K125","v":0},{"$f":"F_Inputs!L125","v":0.10873099999999999},{"$f":"F_Inputs!M125","v":""},null,"CWW3_1",0,0,0,0,0,0,0.10873099999999999]
[{"$f":"F_Inputs!A126","v":"WSX"},{"$f":"F_Inputs!B126","v":"CWW3_123TOT_PR24"},{"$f":"F_Inputs!C126","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D126","v":"£m"},{"$f":"F_Inputs!E126","v":"Price Review 2024"},{"$f":"F_Inputs!F126","v":0},{"$f":"F_Inputs!G126","v":0},{"$f":"F_Inputs!H126","v":0},{"$f":"F_Inputs!I126","v":0},{"$f":"F_Inputs!J126","v":0.51524700000000001},{"$f":"F_Inputs!K126","v":2.970812},{"$f":"F_Inputs!L126","v":4.3820149999999991},{"$f":"F_Inputs!M126","v":""},null,"CWW3_1",0,0,0,0,0.51524700000000001,2.970812,4.3820149999999991]
[{"$f":"F_Inputs!A127","v":"WSX"},{"$f":"F_Inputs!B127","v":"CWW12_121TOT_PR24"},{"$f":"F_Inputs!C127","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D127","v":"£m"},{"$f":"F_Inputs!E127","v":"Price Review 2024"},{"$f":"F_Inputs!F127","v":0},{"$f":"F_Inputs!G127","v":0},{"$f":"F_Inputs!H127","v":""},{"$f":"F_Inputs!I127","v":""},{"$f":"F_Inputs!J127","v":""},{"$f":"F_Inputs!K127","v":""},{"$f":"F_Inputs!L127","v":""},{"$f":"F_Inputs!M127","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A128","v":"WSX"},{"$f":"F_Inputs!B128","v":"CWW12_122TOT_PR24"},{"$f":"F_Inputs!C128","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D128","v":"£m"},{"$f":"F_Inputs!E128","v":"Price Review 2024"},{"$f":"F_Inputs!F128","v":0},{"$f":"F_Inputs!G128","v":0},{"$f":"F_Inputs!H128","v":""},{"$f":"F_Inputs!I128","v":""},{"$f":"F_Inputs!J128","v":""},{"$f":"F_Inputs!K128","v":""},{"$f":"F_Inputs!L128","v":""},{"$f":"F_Inputs!M128","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A129","v":"WSX"},{"$f":"F_Inputs!B129","v":"CWW12_123TOT_PR24"},{"$f":"F_Inputs!C129","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D129","v":"£m"},{"$f":"F_Inputs!E129","v":"Price Review 2024"},{"$f":"F_Inputs!F129","v":0},{"$f":"F_Inputs!G129","v":0},{"$f":"F_Inputs!H129","v":""},{"$f":"F_Inputs!I129","v":""},{"$f":"F_Inputs!J129","v":""},{"$f":"F_Inputs!K129","v":""},{"$f":"F_Inputs!L129","v":""},{"$f":"F_Inputs!M129","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A130","v":"WSX"},{"$f":"F_Inputs!B130","v":"CWW17_121TOT_PR24"},{"$f":"F_Inputs!C130","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D130","v":"£m"},{"$f":"F_Inputs!E130","v":"Price Review 2024"},{"$f":"F_Inputs!F130","v":0},{"$f":"F_Inputs!G130","v":0},{"$f":"F_Inputs!H130","v":0},{"$f":"F_Inputs!I130","v":0},{"$f":"F_Inputs!J130","v":0},{"$f":"F_Inputs!K130","v":0},{"$f":"F_Inputs!L130","v":0},{"$f":"F_Inputs!M130","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A131","v":"WSX"},{"$f":"F_Inputs!B131","v":"CWW17_122TOT_PR24"},{"$f":"F_Inputs!C131","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D131","v":"£m"},{"$f":"F_Inputs!E131","v":"Price Review 2024"},{"$f":"F_Inputs!F131","v":0},{"$f":"F_Inputs!G131","v":0},{"$f":"F_Inputs!H131","v":0},{"$f":"F_Inputs!I131","v":0},{"$f":"F_Inputs!J131","v":0},{"$f":"F_Inputs!K131","v":0},{"$f":"F_Inputs!L131","v":0},{"$f":"F_Inputs!M131","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A132","v":"WSX"},{"$f":"F_Inputs!B132","v":"CWW17_123TOT_PR24"},{"$f":"F_Inputs!C132","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D132","v":"£m"},{"$f":"F_Inputs!E132","v":"Price Review 2024"},{"$f":"F_Inputs!F132","v":0},{"$f":"F_Inputs!G132","v":0},{"$f":"F_Inputs!H132","v":0},{"$f":"F_Inputs!I132","v":0},{"$f":"F_Inputs!J132","v":0},{"$f":"F_Inputs!K132","v":0},{"$f":"F_Inputs!L132","v":0},{"$f":"F_Inputs!M132","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A133","v":"WSX"},{"$f":"F_Inputs!B133","v":"CWW20_070_PR24"},{"$f":"F_Inputs!C133","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D133","v":"nr"},{"$f":"F_Inputs!E133","v":"Price Review 2024"},{"$f":"F_Inputs!F133","v":0},{"$f":"F_Inputs!G133","v":0},{"$f":"F_Inputs!H133","v":0},{"$f":"F_Inputs!I133","v":0},{"$f":"F_Inputs!J133","v":0},{"$f":"F_Inputs!K133","v":0},{"$f":"F_Inputs!L133","v":0},{"$f":"F_Inputs!M133","v":""},null,"CWW20_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A134","v":"WSX"},{"$f":"F_Inputs!B134","v":"CWW20A_070_PR24"},{"$f":"F_Inputs!C134","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D134","v":"nr"},{"$f":"F_Inputs!E134","v":"Price Review 2024"},{"$f":"F_Inputs!F134","v":""},{"$f":"F_Inputs!G134","v":""},{"$f":"F_Inputs!H134","v":""},{"$f":"F_Inputs!I134","v":""},{"$f":"F_Inputs!J134","v":""},{"$f":"F_Inputs!K134","v":""},{"$f":"F_Inputs!L134","v":""},{"$f":"F_Inputs!M134","v":""},null,"CWW20A","","",0,0,0,0,0]
[{"$f":"F_Inputs!A135","v":"WSX"},{"$f":"F_Inputs!B135","v":"PR24_E_WW123_TOTAL"},{"$f":"F_Inputs!C135","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D135","v":"£m"},{"$f":"F_Inputs!E135","v":"Price Review 2024"},{"$f":"F_Inputs!F135","v":""},{"$f":"F_Inputs!G135","v":""},{"$f":"F_Inputs!H135","v":""},{"$f":"F_Inputs!I135","v":""},{"$f":"F_Inputs!J135","v":""},{"$f":"F_Inputs!K135","v":""},{"$f":"F_Inputs!L135","v":""},{"$f":"F_Inputs!M135","v":7.8680739999999991},null,{"$f":"LEFT(B135,6)","v":"PR24_E"},0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A136","v":"WSX"},{"$f":"F_Inputs!B136","v":"PR24_NETTOTEX_WASTE"},{"$f":"F_Inputs!C136","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D136","v":"£m"},{"$f":"F_Inputs!E136","v":"Price Review 2024"},{"$f":"F_Inputs!F136","v":""},{"$f":"F_Inputs!G136","v":""},{"$f":"F_Inputs!H136","v":""},{"$f":"F_Inputs!I136","v":""},{"$f":"F_Inputs!J136","v":""},{"$f":"F_Inputs!K136","v":""},{"$f":"F_Inputs!L136","v":""},{"$f":"F_Inputs!M136","v":3717.8809591462623},null,"PR24_N",{"$f":"IF(OR($O136=\"CWW12_\",$O136= \"CWW17_\",$O136= \"CWW20A\"),F136,0)","v":0},{"$f":"IF(OR($O136=\"CWW12_\",$O136= \"CWW17_\",$O136= \"CWW20A\"),G136,0)","v":0},{"$f":"IF(OR($O136=\"CWW3_0\",$O136=\"CWW3_1\", $O136= \"CWW20_\",$O136=\"CWW1A_\"),H136,0)","v":0},{"$f":"IF(OR($O136=\"CWW3_0\",$O136=\"CWW3_1\", $O136= \"CWW20_\",$O136=\"CWW1A_\"),I136,0)","v":0},{"$f":"IF(OR($O136=\"CWW3_0\",$O136=\"CWW3_1\", $O136= \"CWW20_\",$O136=\"CWW1A_\"),J136,0)","v":0},{"$f":"IF(OR($O136=\"CWW3_0\",$O136=\"CWW3_1\", $O136= \"CWW20_\",$O136=\"CWW1A_\"),K136,0)","v":0},{"$f":"IF(OR($O136=\"CWW3_0\",$O136=\"CWW3_1\", $O136= \"CWW20_\",$O136=\"CWW1A_\"),L136,0)","v":0}]
[{"$f":"F_Inputs!A137","v":"YKY"},{"$f":"F_Inputs!B137","v":"CWW3_121TOT_PR24"},{"$f":"F_Inputs!C137","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D137","v":"£m"},{"$f":"F_Inputs!E137","v":"Price Review 2024"},{"$f":"F_Inputs!F137","v":0},{"$f":"F_Inputs!G137","v":0},{"$f":"F_Inputs!H137","v":0},{"$f":"F_Inputs!I137","v":0},{"$f":"F_Inputs!J137","v":0},{"$f":"F_Inputs!K137","v":0},{"$f":"F_Inputs!L137","v":0},{"$f":"F_Inputs!M137","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A138","v":"YKY"},{"$f":"F_Inputs!B138","v":"CWW3_122TOT_PR24"},{"$f":"F_Inputs!C138","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D138","v":"£m"},{"$f":"F_Inputs!E138","v":"Price Review 2024"},{"$f":"F_Inputs!F138","v":0},{"$f":"F_Inputs!G138","v":0},{"$f":"F_Inputs!H138","v":0},{"$f":"F_Inputs!I138","v":0},{"$f":"F_Inputs!J138","v":0},{"$f":"F_Inputs!K138","v":0},{"$f":"F_Inputs!L138","v":0},{"$f":"F_Inputs!M138","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A139","v":"YKY"},{"$f":"F_Inputs!B139","v":"CWW3_123TOT_PR24"},{"$f":"F_Inputs!C139","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D139","v":"£m"},{"$f":"F_Inputs!E139","v":"Price Review 2024"},{"$f":"F_Inputs!F139","v":0},{"$f":"F_Inputs!G139","v":0},{"$f":"F_Inputs!H139","v":0},{"$f":"F_Inputs!I139","v":0},{"$f":"F_Inputs!J139","v":0},{"$f":"F_Inputs!K139","v":0},{"$f":"F_Inputs!L139","v":0},{"$f":"F_Inputs!M139","v":""},null,"CWW3_1",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A140","v":"YKY"},{"$f":"F_Inputs!B140","v":"CWW12_121TOT_PR24"},{"$f":"F_Inputs!C140","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D140","v":"£m"},{"$f":"F_Inputs!E140","v":"Price Review 2024"},{"$f":"F_Inputs!F140","v":0},{"$f":"F_Inputs!G140","v":0},{"$f":"F_Inputs!H140","v":""},{"$f":"F_Inputs!I140","v":""},{"$f":"F_Inputs!J140","v":""},{"$f":"F_Inputs!K140","v":""},{"$f":"F_Inputs!L140","v":""},{"$f":"F_Inputs!M140","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A141","v":"YKY"},{"$f":"F_Inputs!B141","v":"CWW12_122TOT_PR24"},{"$f":"F_Inputs!C141","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D141","v":"£m"},{"$f":"F_Inputs!E141","v":"Price Review 2024"},{"$f":"F_Inputs!F141","v":0},{"$f":"F_Inputs!G141","v":0},{"$f":"F_Inputs!H141","v":""},{"$f":"F_Inputs!I141","v":""},{"$f":"F_Inputs!J141","v":""},{"$f":"F_Inputs!K141","v":""},{"$f":"F_Inputs!L141","v":""},{"$f":"F_Inputs!M141","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A142","v":"YKY"},{"$f":"F_Inputs!B142","v":"CWW12_123TOT_PR24"},{"$f":"F_Inputs!C142","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D142","v":"£m"},{"$f":"F_Inputs!E142","v":"Price Review 2024"},{"$f":"F_Inputs!F142","v":0},{"$f":"F_Inputs!G142","v":0},{"$f":"F_Inputs!H142","v":""},{"$f":"F_Inputs!I142","v":""},{"$f":"F_Inputs!J142","v":""},{"$f":"F_Inputs!K142","v":""},{"$f":"F_Inputs!L142","v":""},{"$f":"F_Inputs!M142","v":""},null,"CWW12_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A143","v":"YKY"},{"$f":"F_Inputs!B143","v":"CWW17_121TOT_PR24"},{"$f":"F_Inputs!C143","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"F_Inputs!D143","v":"£m"},{"$f":"F_Inputs!E143","v":"Price Review 2024"},{"$f":"F_Inputs!F143","v":0},{"$f":"F_Inputs!G143","v":0},{"$f":"F_Inputs!H143","v":0},{"$f":"F_Inputs!I143","v":0},{"$f":"F_Inputs!J143","v":0},{"$f":"F_Inputs!K143","v":0},{"$f":"F_Inputs!L143","v":0},{"$f":"F_Inputs!M143","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A144","v":"YKY"},{"$f":"F_Inputs!B144","v":"CWW17_122TOT_PR24"},{"$f":"F_Inputs!C144","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"F_Inputs!D144","v":"£m"},{"$f":"F_Inputs!E144","v":"Price Review 2024"},{"$f":"F_Inputs!F144","v":0},{"$f":"F_Inputs!G144","v":0},{"$f":"F_Inputs!H144","v":0},{"$f":"F_Inputs!I144","v":0},{"$f":"F_Inputs!J144","v":0},{"$f":"F_Inputs!K144","v":0},{"$f":"F_Inputs!L144","v":0},{"$f":"F_Inputs!M144","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A145","v":"YKY"},{"$f":"F_Inputs!B145","v":"CWW17_123TOT_PR24"},{"$f":"F_Inputs!C145","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"F_Inputs!D145","v":"£m"},{"$f":"F_Inputs!E145","v":"Price Review 2024"},{"$f":"F_Inputs!F145","v":0},{"$f":"F_Inputs!G145","v":0},{"$f":"F_Inputs!H145","v":0},{"$f":"F_Inputs!I145","v":0},{"$f":"F_Inputs!J145","v":0},{"$f":"F_Inputs!K145","v":0},{"$f":"F_Inputs!L145","v":0},{"$f":"F_Inputs!M145","v":""},null,"CWW17_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A146","v":"YKY"},{"$f":"F_Inputs!B146","v":"CWW20_070_PR24"},{"$f":"F_Inputs!C146","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D146","v":"nr"},{"$f":"F_Inputs!E146","v":"Price Review 2024"},{"$f":"F_Inputs!F146","v":0},{"$f":"F_Inputs!G146","v":0},{"$f":"F_Inputs!H146","v":0},{"$f":"F_Inputs!I146","v":0},{"$f":"F_Inputs!J146","v":0},{"$f":"F_Inputs!K146","v":0},{"$f":"F_Inputs!L146","v":0},{"$f":"F_Inputs!M146","v":""},null,"CWW20_",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A147","v":"YKY"},{"$f":"F_Inputs!B147","v":"CWW20A_070_PR24"},{"$f":"F_Inputs!C147","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"F_Inputs!D147","v":"nr"},{"$f":"F_Inputs!E147","v":"Price Review 2024"},{"$f":"F_Inputs!F147","v":""},{"$f":"F_Inputs!G147","v":""},{"$f":"F_Inputs!H147","v":""},{"$f":"F_Inputs!I147","v":""},{"$f":"F_Inputs!J147","v":""},{"$f":"F_Inputs!K147","v":""},{"$f":"F_Inputs!L147","v":""},{"$f":"F_Inputs!M147","v":""},null,"CWW20A","","",0,0,0,0,0]
[{"$f":"F_Inputs!A148","v":"YKY"},{"$f":"F_Inputs!B148","v":"PR24_E_WW123_TOTAL"},{"$f":"F_Inputs!C148","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D148","v":"£m"},{"$f":"F_Inputs!E148","v":"Price Review 2024"},{"$f":"F_Inputs!F148","v":""},{"$f":"F_Inputs!G148","v":""},{"$f":"F_Inputs!H148","v":""},{"$f":"F_Inputs!I148","v":""},{"$f":"F_Inputs!J148","v":""},{"$f":"F_Inputs!K148","v":""},{"$f":"F_Inputs!L148","v":""},{"$f":"F_Inputs!M148","v":0},null,"PR24_E",0,0,0,0,0,0,0]
[{"$f":"F_Inputs!A149","v":"YKY"},{"$f":"F_Inputs!B149","v":"PR24_NETTOTEX_WASTE"},{"$f":"F_Inputs!C149","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"F_Inputs!D149","v":"£m"},{"$f":"F_Inputs!E149","v":"Price Review 2024"},{"$f":"F_Inputs!F149","v":""},{"$f":"F_Inputs!G149","v":""},{"$f":"F_Inputs!H149","v":""},{"$f":"F_Inputs!I149","v":""},{"$f":"F_Inputs!J149","v":""},{"$f":"F_Inputs!K149","v":""},{"$f":"F_Inputs!L149","v":""},{"$f":"F_Inputs!M149","v":4605.5684455095561},null,"PR24_N",0,0,0,0,0,0,0]

{"sheet":"Consolidated Input","index":5,"n_rows":147,"n_cols":12,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Consolidated Input"}]
[]
[]
["Acronym","BON code","Item Description","Unit","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","Total"]
[{"$f":"'F_Inputs Merged'!A7","v":"ANH"},{"$f":"'F_Inputs Merged'!B7","v":"CWW3_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C7","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D7","v":"£m"},{"$f":"'F_Inputs Merged'!P7","v":0},{"$f":"'F_Inputs Merged'!Q7","v":0},{"$f":"'F_Inputs Merged'!R7","v":0},{"$f":"'F_Inputs Merged'!S7","v":0},{"$f":"'F_Inputs Merged'!T7","v":0},{"$f":"'F_Inputs Merged'!U7","v":0},{"$f":"'F_Inputs Merged'!V7","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A8","v":"ANH"},{"$f":"'F_Inputs Merged'!B8","v":"CWW3_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C8","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D8","v":"£m"},{"$f":"'F_Inputs Merged'!P8","v":0},{"$f":"'F_Inputs Merged'!Q8","v":0},{"$f":"'F_Inputs Merged'!R8","v":0},{"$f":"'F_Inputs Merged'!S8","v":0},{"$f":"'F_Inputs Merged'!T8","v":0},{"$f":"'F_Inputs Merged'!U8","v":0},{"$f":"'F_Inputs Merged'!V8","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A9","v":"ANH"},{"$f":"'F_Inputs Merged'!B9","v":"CWW3_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C9","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D9","v":"£m"},{"$f":"'F_Inputs Merged'!P9","v":0},{"$f":"'F_Inputs Merged'!Q9","v":0},{"$f":"'F_Inputs Merged'!R9","v":0},{"$f":"'F_Inputs Merged'!S9","v":0},{"$f":"'F_Inputs Merged'!T9","v":0},{"$f":"'F_Inputs Merged'!U9","v":0},{"$f":"'F_Inputs Merged'!V9","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A10","v":"ANH"},{"$f":"'F_Inputs Merged'!B10","v":"CWW12_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C10","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D10","v":"£m"},{"$f":"'F_Inputs Merged'!P10","v":0},{"$f":"'F_Inputs Merged'!Q10","v":0},{"$f":"'F_Inputs Merged'!R10","v":0},{"$f":"'F_Inputs Merged'!S10","v":0},{"$f":"'F_Inputs Merged'!T10","v":0},{"$f":"'F_Inputs Merged'!U10","v":0},{"$f":"'F_Inputs Merged'!V10","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A11","v":"ANH"},{"$f":"'F_Inputs Merged'!B11","v":"CWW12_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C11","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D11","v":"£m"},{"$f":"'F_Inputs Merged'!P11","v":0},{"$f":"'F_Inputs Merged'!Q11","v":0},{"$f":"'F_Inputs Merged'!R11","v":0},{"$f":"'F_Inputs Merged'!S11","v":0},{"$f":"'F_Inputs Merged'!T11","v":0},{"$f":"'F_Inputs Merged'!U11","v":0},{"$f":"'F_Inputs Merged'!V11","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A12","v":"ANH"},{"$f":"'F_Inputs Merged'!B12","v":"CWW12_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C12","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D12","v":"£m"},{"$f":"'F_Inputs Merged'!P12","v":0},{"$f":"'F_Inputs Merged'!Q12","v":0},{"$f":"'F_Inputs Merged'!R12","v":0},{"$f":"'F_Inputs Merged'!S12","v":0},{"$f":"'F_Inputs Merged'!T12","v":0},{"$f":"'F_Inputs Merged'!U12","v":0},{"$f":"'F_Inputs Merged'!V12","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A13","v":"ANH"},{"$f":"'F_Inputs Merged'!B13","v":"CWW17_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C13","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D13","v":"£m"},{"$f":"'F_Inputs Merged'!P13","v":0},{"$f":"'F_Inputs Merged'!Q13","v":0},{"$f":"'F_Inputs Merged'!R13","v":0},{"$f":"'F_Inputs Merged'!S13","v":0},{"$f":"'F_Inputs Merged'!T13","v":0},{"$f":"'F_Inputs Merged'!U13","v":0},{"$f":"'F_Inputs Merged'!V13","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A14","v":"ANH"},{"$f":"'F_Inputs Merged'!B14","v":"CWW17_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C14","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D14","v":"£m"},{"$f":"'F_Inputs Merged'!P14","v":0},{"$f":"'F_Inputs Merged'!Q14","v":0},{"$f":"'F_Inputs Merged'!R14","v":0},{"$f":"'F_Inputs Merged'!S14","v":0},{"$f":"'F_Inputs Merged'!T14","v":0},{"$f":"'F_Inputs Merged'!U14","v":0},{"$f":"'F_Inputs Merged'!V14","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A15","v":"ANH"},{"$f":"'F_Inputs Merged'!B15","v":"CWW17_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C15","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D15","v":"£m"},{"$f":"'F_Inputs Merged'!P15","v":0},{"$f":"'F_Inputs Merged'!Q15","v":0},{"$f":"'F_Inputs Merged'!R15","v":0},{"$f":"'F_Inputs Merged'!S15","v":0},{"$f":"'F_Inputs Merged'!T15","v":0},{"$f":"'F_Inputs Merged'!U15","v":0},{"$f":"'F_Inputs Merged'!V15","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A16","v":"ANH"},{"$f":"'F_Inputs Merged'!B16","v":"CWW20_070_PR24"},{"$f":"'F_Inputs Merged'!C16","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D16","v":"nr"},{"$f":"'F_Inputs Merged'!P16","v":0},{"$f":"'F_Inputs Merged'!Q16","v":0},{"$f":"'F_Inputs Merged'!R16","v":0},{"$f":"'F_Inputs Merged'!S16","v":0},{"$f":"'F_Inputs Merged'!T16","v":0},{"$f":"'F_Inputs Merged'!U16","v":0},{"$f":"'F_Inputs Merged'!V16","v":1},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":1}]
[{"$f":"'F_Inputs Merged'!A17","v":"ANH"},{"$f":"'F_Inputs Merged'!B17","v":"CWW20A_070_PR24"},{"$f":"'F_Inputs Merged'!C17","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D17","v":"nr"},{"$f":"'F_Inputs Merged'!P17","v":""},{"$f":"'F_Inputs Merged'!Q17","v":""},{"$f":"'F_Inputs Merged'!R17","v":0},{"$f":"'F_Inputs Merged'!S17","v":0},{"$f":"'F_Inputs Merged'!T17","v":0},{"$f":"'F_Inputs Merged'!U17","v":0},{"$f":"'F_Inputs Merged'!V17","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A18","v":"ANH"},{"$f":"'F_Inputs Merged'!B18","v":"PR24_E_WW123_TOTAL"},{"$f":"'F_Inputs Merged'!C18","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D18","v":"£m"},{"$f":"'F_Inputs Merged'!P18","v":0},{"$f":"'F_Inputs Merged'!Q18","v":0},{"$f":"'F_Inputs Merged'!R18","v":0},{"$f":"'F_Inputs Merged'!S18","v":0},{"$f":"'F_Inputs Merged'!T18","v":0},{"$f":"'F_Inputs Merged'!U18","v":0},{"$f":"'F_Inputs Merged'!V18","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A19","v":"ANH"},{"$f":"'F_Inputs Merged'!B19","v":"PR24_NETTOTEX_WASTE"},{"$f":"'F_Inputs Merged'!C19","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D19","v":"£m"},{"$f":"'F_Inputs Merged'!P19","v":0},{"$f":"'F_Inputs Merged'!Q19","v":0},{"$f":"'F_Inputs Merged'!R19","v":0},{"$f":"'F_Inputs Merged'!S19","v":0},{"$f":"'F_Inputs Merged'!T19","v":0},{"$f":"'F_Inputs Merged'!U19","v":0},{"$f":"'F_Inputs Merged'!V19","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A20","v":"WSH"},{"$f":"'F_Inputs Merged'!B20","v":"CWW3_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C20","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D20","v":"£m"},{"$f":"'F_Inputs Merged'!P20","v":0},{"$f":"'F_Inputs Merged'!Q20","v":0},{"$f":"'F_Inputs Merged'!R20","v":0},{"$f":"'F_Inputs Merged'!S20","v":0},{"$f":"'F_Inputs Merged'!T20","v":0},{"$f":"'F_Inputs Merged'!U20","v":0},{"$f":"'F_Inputs Merged'!V20","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A21","v":"WSH"},{"$f":"'F_Inputs Merged'!B21","v":"CWW3_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C21","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D21","v":"£m"},{"$f":"'F_Inputs Merged'!P21","v":0},{"$f":"'F_Inputs Merged'!Q21","v":0},{"$f":"'F_Inputs Merged'!R21","v":0},{"$f":"'F_Inputs Merged'!S21","v":0},{"$f":"'F_Inputs Merged'!T21","v":0},{"$f":"'F_Inputs Merged'!U21","v":0},{"$f":"'F_Inputs Merged'!V21","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A22","v":"WSH"},{"$f":"'F_Inputs Merged'!B22","v":"CWW3_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C22","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D22","v":"£m"},{"$f":"'F_Inputs Merged'!P22","v":0},{"$f":"'F_Inputs Merged'!Q22","v":0},{"$f":"'F_Inputs Merged'!R22","v":0},{"$f":"'F_Inputs Merged'!S22","v":0},{"$f":"'F_Inputs Merged'!T22","v":0},{"$f":"'F_Inputs Merged'!U22","v":0},{"$f":"'F_Inputs Merged'!V22","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A23","v":"WSH"},{"$f":"'F_Inputs Merged'!B23","v":"CWW12_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C23","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D23","v":"£m"},{"$f":"'F_Inputs Merged'!P23","v":0},{"$f":"'F_Inputs Merged'!Q23","v":0},{"$f":"'F_Inputs Merged'!R23","v":0},{"$f":"'F_Inputs Merged'!S23","v":0},{"$f":"'F_Inputs Merged'!T23","v":0},{"$f":"'F_Inputs Merged'!U23","v":0},{"$f":"'F_Inputs Merged'!V23","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A24","v":"WSH"},{"$f":"'F_Inputs Merged'!B24","v":"CWW12_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C24","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D24","v":"£m"},{"$f":"'F_Inputs Merged'!P24","v":0},{"$f":"'F_Inputs Merged'!Q24","v":0},{"$f":"'F_Inputs Merged'!R24","v":0},{"$f":"'F_Inputs Merged'!S24","v":0},{"$f":"'F_Inputs Merged'!T24","v":0},{"$f":"'F_Inputs Merged'!U24","v":0},{"$f":"'F_Inputs Merged'!V24","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A25","v":"WSH"},{"$f":"'F_Inputs Merged'!B25","v":"CWW12_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C25","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D25","v":"£m"},{"$f":"'F_Inputs Merged'!P25","v":0},{"$f":"'F_Inputs Merged'!Q25","v":0},{"$f":"'F_Inputs Merged'!R25","v":0},{"$f":"'F_Inputs Merged'!S25","v":0},{"$f":"'F_Inputs Merged'!T25","v":0},{"$f":"'F_Inputs Merged'!U25","v":0},{"$f":"'F_Inputs Merged'!V25","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A26","v":"WSH"},{"$f":"'F_Inputs Merged'!B26","v":"CWW17_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C26","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D26","v":"£m"},{"$f":"'F_Inputs Merged'!P26","v":0},{"$f":"'F_Inputs Merged'!Q26","v":0},{"$f":"'F_Inputs Merged'!R26","v":0},{"$f":"'F_Inputs Merged'!S26","v":0},{"$f":"'F_Inputs Merged'!T26","v":0},{"$f":"'F_Inputs Merged'!U26","v":0},{"$f":"'F_Inputs Merged'!V26","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A27","v":"WSH"},{"$f":"'F_Inputs Merged'!B27","v":"CWW17_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C27","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D27","v":"£m"},{"$f":"'F_Inputs Merged'!P27","v":0},{"$f":"'F_Inputs Merged'!Q27","v":0},{"$f":"'F_Inputs Merged'!R27","v":0},{"$f":"'F_Inputs Merged'!S27","v":0},{"$f":"'F_Inputs Merged'!T27","v":0},{"$f":"'F_Inputs Merged'!U27","v":0},{"$f":"'F_Inputs Merged'!V27","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A28","v":"WSH"},{"$f":"'F_Inputs Merged'!B28","v":"CWW17_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C28","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D28","v":"£m"},{"$f":"'F_Inputs Merged'!P28","v":0},{"$f":"'F_Inputs Merged'!Q28","v":0},{"$f":"'F_Inputs Merged'!R28","v":0},{"$f":"'F_Inputs Merged'!S28","v":0},{"$f":"'F_Inputs Merged'!T28","v":0},{"$f":"'F_Inputs Merged'!U28","v":0},{"$f":"'F_Inputs Merged'!V28","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A29","v":"WSH"},{"$f":"'F_Inputs Merged'!B29","v":"CWW20_070_PR24"},{"$f":"'F_Inputs Merged'!C29","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D29","v":"nr"},{"$f":"'F_Inputs Merged'!P29","v":0},{"$f":"'F_Inputs Merged'!Q29","v":0},{"$f":"'F_Inputs Merged'!R29","v":1},{"$f":"'F_Inputs Merged'!S29","v":1},{"$f":"'F_Inputs Merged'!T29","v":1},{"$f":"'F_Inputs Merged'!U29","v":1},{"$f":"'F_Inputs Merged'!V29","v":1},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":5}]
[{"$f":"'F_Inputs Merged'!A30","v":"WSH"},{"$f":"'F_Inputs Merged'!B30","v":"CWW20A_070_PR24"},{"$f":"'F_Inputs Merged'!C30","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D30","v":"nr"},{"$f":"'F_Inputs Merged'!P30","v":""},{"$f":"'F_Inputs Merged'!Q30","v":""},{"$f":"'F_Inputs Merged'!R30","v":0},{"$f":"'F_Inputs Merged'!S30","v":0},{"$f":"'F_Inputs Merged'!T30","v":0},{"$f":"'F_Inputs Merged'!U30","v":0},{"$f":"'F_Inputs Merged'!V30","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A31","v":"WSH"},{"$f":"'F_Inputs Merged'!B31","v":"PR24_E_WW123_TOTAL"},{"$f":"'F_Inputs Merged'!C31","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D31","v":"£m"},{"$f":"'F_Inputs Merged'!P31","v":0},{"$f":"'F_Inputs Merged'!Q31","v":0},{"$f":"'F_Inputs Merged'!R31","v":0},{"$f":"'F_Inputs Merged'!S31","v":0},{"$f":"'F_Inputs Merged'!T31","v":0},{"$f":"'F_Inputs Merged'!U31","v":0},{"$f":"'F_Inputs Merged'!V31","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A32","v":"WSH"},{"$f":"'F_Inputs Merged'!B32","v":"PR24_NETTOTEX_WASTE"},{"$f":"'F_Inputs Merged'!C32","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D32","v":"£m"},{"$f":"'F_Inputs Merged'!P32","v":0},{"$f":"'F_Inputs Merged'!Q32","v":0},{"$f":"'F_Inputs Merged'!R32","v":0},{"$f":"'F_Inputs Merged'!S32","v":0},{"$f":"'F_Inputs Merged'!T32","v":0},{"$f":"'F_Inputs Merged'!U32","v":0},{"$f":"'F_Inputs Merged'!V32","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A33","v":"HDD"},{"$f":"'F_Inputs Merged'!B33","v":"CWW3_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C33","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D33","v":"£m"},{"$f":"'F_Inputs Merged'!P33","v":0},{"$f":"'F_Inputs Merged'!Q33","v":0},{"$f":"'F_Inputs Merged'!R33","v":0},{"$f":"'F_Inputs Merged'!S33","v":0},{"$f":"'F_Inputs Merged'!T33","v":0},{"$f":"'F_Inputs Merged'!U33","v":0},{"$f":"'F_Inputs Merged'!V33","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A34","v":"HDD"},{"$f":"'F_Inputs Merged'!B34","v":"CWW3_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C34","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D34","v":"£m"},{"$f":"'F_Inputs Merged'!P34","v":0},{"$f":"'F_Inputs Merged'!Q34","v":0},{"$f":"'F_Inputs Merged'!R34","v":0},{"$f":"'F_Inputs Merged'!S34","v":0},{"$f":"'F_Inputs Merged'!T34","v":0},{"$f":"'F_Inputs Merged'!U34","v":0},{"$f":"'F_Inputs Merged'!V34","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A35","v":"HDD"},{"$f":"'F_Inputs Merged'!B35","v":"CWW3_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C35","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D35","v":"£m"},{"$f":"'F_Inputs Merged'!P35","v":0},{"$f":"'F_Inputs Merged'!Q35","v":0},{"$f":"'F_Inputs Merged'!R35","v":0},{"$f":"'F_Inputs Merged'!S35","v":0},{"$f":"'F_Inputs Merged'!T35","v":0},{"$f":"'F_Inputs Merged'!U35","v":0},{"$f":"'F_Inputs Merged'!V35","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A36","v":"HDD"},{"$f":"'F_Inputs Merged'!B36","v":"CWW12_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C36","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D36","v":"£m"},{"$f":"'F_Inputs Merged'!P36","v":0},{"$f":"'F_Inputs Merged'!Q36","v":0},{"$f":"'F_Inputs Merged'!R36","v":0},{"$f":"'F_Inputs Merged'!S36","v":0},{"$f":"'F_Inputs Merged'!T36","v":0},{"$f":"'F_Inputs Merged'!U36","v":0},{"$f":"'F_Inputs Merged'!V36","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A37","v":"HDD"},{"$f":"'F_Inputs Merged'!B37","v":"CWW12_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C37","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D37","v":"£m"},{"$f":"'F_Inputs Merged'!P37","v":0},{"$f":"'F_Inputs Merged'!Q37","v":0},{"$f":"'F_Inputs Merged'!R37","v":0},{"$f":"'F_Inputs Merged'!S37","v":0},{"$f":"'F_Inputs Merged'!T37","v":0},{"$f":"'F_Inputs Merged'!U37","v":0},{"$f":"'F_Inputs Merged'!V37","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A38","v":"HDD"},{"$f":"'F_Inputs Merged'!B38","v":"CWW12_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C38","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D38","v":"£m"},{"$f":"'F_Inputs Merged'!P38","v":0},{"$f":"'F_Inputs Merged'!Q38","v":0},{"$f":"'F_Inputs Merged'!R38","v":0},{"$f":"'F_Inputs Merged'!S38","v":0},{"$f":"'F_Inputs Merged'!T38","v":0},{"$f":"'F_Inputs Merged'!U38","v":0},{"$f":"'F_Inputs Merged'!V38","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A39","v":"HDD"},{"$f":"'F_Inputs Merged'!B39","v":"CWW17_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C39","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D39","v":"£m"},{"$f":"'F_Inputs Merged'!P39","v":0},{"$f":"'F_Inputs Merged'!Q39","v":0},{"$f":"'F_Inputs Merged'!R39","v":0},{"$f":"'F_Inputs Merged'!S39","v":0},{"$f":"'F_Inputs Merged'!T39","v":0},{"$f":"'F_Inputs Merged'!U39","v":0},{"$f":"'F_Inputs Merged'!V39","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A40","v":"HDD"},{"$f":"'F_Inputs Merged'!B40","v":"CWW17_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C40","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D40","v":"£m"},{"$f":"'F_Inputs Merged'!P40","v":0},{"$f":"'F_Inputs Merged'!Q40","v":0},{"$f":"'F_Inputs Merged'!R40","v":0},{"$f":"'F_Inputs Merged'!S40","v":0},{"$f":"'F_Inputs Merged'!T40","v":0},{"$f":"'F_Inputs Merged'!U40","v":0},{"$f":"'F_Inputs Merged'!V40","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A41","v":"HDD"},{"$f":"'F_Inputs Merged'!B41","v":"CWW17_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C41","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D41","v":"£m"},{"$f":"'F_Inputs Merged'!P41","v":0},{"$f":"'F_Inputs Merged'!Q41","v":0},{"$f":"'F_Inputs Merged'!R41","v":0},{"$f":"'F_Inputs Merged'!S41","v":0},{"$f":"'F_Inputs Merged'!T41","v":0},{"$f":"'F_Inputs Merged'!U41","v":0},{"$f":"'F_Inputs Merged'!V41","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A42","v":"HDD"},{"$f":"'F_Inputs Merged'!B42","v":"CWW20_070_PR24"},{"$f":"'F_Inputs Merged'!C42","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D42","v":"nr"},{"$f":"'F_Inputs Merged'!P42","v":0},{"$f":"'F_Inputs Merged'!Q42","v":0},{"$f":"'F_Inputs Merged'!R42","v":0},{"$f":"'F_Inputs Merged'!S42","v":0},{"$f":"'F_Inputs Merged'!T42","v":0},{"$f":"'F_Inputs Merged'!U42","v":0},{"$f":"'F_Inputs Merged'!V42","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A43","v":"HDD"},{"$f":"'F_Inputs Merged'!B43","v":"CWW20A_070_PR24"},{"$f":"'F_Inputs Merged'!C43","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D43","v":"nr"},{"$f":"'F_Inputs Merged'!P43","v":""},{"$f":"'F_Inputs Merged'!Q43","v":""},{"$f":"'F_Inputs Merged'!R43","v":0},{"$f":"'F_Inputs Merged'!S43","v":0},{"$f":"'F_Inputs Merged'!T43","v":0},{"$f":"'F_Inputs Merged'!U43","v":0},{"$f":"'F_Inputs Merged'!V43","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A44","v":"HDD"},{"$f":"'F_Inputs Merged'!B44","v":"PR24_E_WW123_TOTAL"},{"$f":"'F_Inputs Merged'!C44","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D44","v":"£m"},{"$f":"'F_Inputs Merged'!P44","v":0},{"$f":"'F_Inputs Merged'!Q44","v":0},{"$f":"'F_Inputs Merged'!R44","v":0},{"$f":"'F_Inputs Merged'!S44","v":0},{"$f":"'F_Inputs Merged'!T44","v":0},{"$f":"'F_Inputs Merged'!U44","v":0},{"$f":"'F_Inputs Merged'!V44","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A45","v":"HDD"},{"$f":"'F_Inputs Merged'!B45","v":"PR24_NETTOTEX_WASTE"},{"$f":"'F_Inputs Merged'!C45","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D45","v":"£m"},{"$f":"'F_Inputs Merged'!P45","v":0},{"$f":"'F_Inputs Merged'!Q45","v":0},{"$f":"'F_Inputs Merged'!R45","v":0},{"$f":"'F_Inputs Merged'!S45","v":0},{"$f":"'F_Inputs Merged'!T45","v":0},{"$f":"'F_Inputs Merged'!U45","v":0},{"$f":"'F_Inputs Merged'!V45","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A46","v":"NES"},{"$f":"'F_Inputs Merged'!B46","v":"CWW3_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C46","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D46","v":"£m"},{"$f":"'F_Inputs Merged'!P46","v":0},{"$f":"'F_Inputs Merged'!Q46","v":0},{"$f":"'F_Inputs Merged'!R46","v":0.81299999999999994},{"$f":"'F_Inputs Merged'!S46","v":0.81299999999999994},{"$f":"'F_Inputs Merged'!T46","v":0.81299999999999994},{"$f":"'F_Inputs Merged'!U46","v":0.81299999999999994},{"$f":"'F_Inputs Merged'!V46","v":0.81299999999999994},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":4.0649999999999995}]
[{"$f":"'F_Inputs Merged'!A47","v":"NES"},{"$f":"'F_Inputs Merged'!B47","v":"CWW3_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C47","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D47","v":"£m"},{"$f":"'F_Inputs Merged'!P47","v":0},{"$f":"'F_Inputs Merged'!Q47","v":0},{"$f":"'F_Inputs Merged'!R47","v":0.19800000000000001},{"$f":"'F_Inputs Merged'!S47","v":0.19800000000000001},{"$f":"'F_Inputs Merged'!T47","v":0.19800000000000001},{"$f":"'F_Inputs Merged'!U47","v":0.19800000000000001},{"$f":"'F_Inputs Merged'!V47","v":0.19800000000000001},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0.99}]
[{"$f":"'F_Inputs Merged'!A48","v":"NES"},{"$f":"'F_Inputs Merged'!B48","v":"CWW3_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C48","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D48","v":"£m"},{"$f":"'F_Inputs Merged'!P48","v":0},{"$f":"'F_Inputs Merged'!Q48","v":0},{"$f":"'F_Inputs Merged'!R48","v":1.0109999999999999},{"$f":"'F_Inputs Merged'!S48","v":1.0109999999999999},{"$f":"'F_Inputs Merged'!T48","v":1.0109999999999999},{"$f":"'F_Inputs Merged'!U48","v":1.0109999999999999},{"$f":"'F_Inputs Merged'!V48","v":1.0109999999999999},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":5.0549999999999997}]
[{"$f":"'F_Inputs Merged'!A49","v":"NES"},{"$f":"'F_Inputs Merged'!B49","v":"CWW12_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C49","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D49","v":"£m"},{"$f":"'F_Inputs Merged'!P49","v":0.96099999999999997},{"$f":"'F_Inputs Merged'!Q49","v":0.96099999999999997},{"$f":"'F_Inputs Merged'!R49","v":0},{"$f":"'F_Inputs Merged'!S49","v":0},{"$f":"'F_Inputs Merged'!T49","v":0},{"$f":"'F_Inputs Merged'!U49","v":0},{"$f":"'F_Inputs Merged'!V49","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":1.9219999999999999}]
[{"$f":"'F_Inputs Merged'!A50","v":"NES"},{"$f":"'F_Inputs Merged'!B50","v":"CWW12_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C50","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D50","v":"£m"},{"$f":"'F_Inputs Merged'!P50","v":8.2000000000000003E-2},{"$f":"'F_Inputs Merged'!Q50","v":8.2000000000000003E-2},{"$f":"'F_Inputs Merged'!R50","v":0},{"$f":"'F_Inputs Merged'!S50","v":0},{"$f":"'F_Inputs Merged'!T50","v":0},{"$f":"'F_Inputs Merged'!U50","v":0},{"$f":"'F_Inputs Merged'!V50","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0.16400000000000001}]
[{"$f":"'F_Inputs Merged'!A51","v":"NES"},{"$f":"'F_Inputs Merged'!B51","v":"CWW12_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C51","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D51","v":"£m"},{"$f":"'F_Inputs Merged'!P51","v":1.0429999999999999},{"$f":"'F_Inputs Merged'!Q51","v":1.0429999999999999},{"$f":"'F_Inputs Merged'!R51","v":0},{"$f":"'F_Inputs Merged'!S51","v":0},{"$f":"'F_Inputs Merged'!T51","v":0},{"$f":"'F_Inputs Merged'!U51","v":0},{"$f":"'F_Inputs Merged'!V51","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":2.0859999999999999}]
[{"$f":"'F_Inputs Merged'!A52","v":"NES"},{"$f":"'F_Inputs Merged'!B52","v":"CWW17_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C52","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D52","v":"£m"},{"$f":"'F_Inputs Merged'!P52","v":0},{"$f":"'F_Inputs Merged'!Q52","v":0},{"$f":"'F_Inputs Merged'!R52","v":0},{"$f":"'F_Inputs Merged'!S52","v":0},{"$f":"'F_Inputs Merged'!T52","v":0},{"$f":"'F_Inputs Merged'!U52","v":0},{"$f":"'F_Inputs Merged'!V52","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A53","v":"NES"},{"$f":"'F_Inputs Merged'!B53","v":"CWW17_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C53","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D53","v":"£m"},{"$f":"'F_Inputs Merged'!P53","v":0},{"$f":"'F_Inputs Merged'!Q53","v":0},{"$f":"'F_Inputs Merged'!R53","v":0},{"$f":"'F_Inputs Merged'!S53","v":0},{"$f":"'F_Inputs Merged'!T53","v":0},{"$f":"'F_Inputs Merged'!U53","v":0},{"$f":"'F_Inputs Merged'!V53","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A54","v":"NES"},{"$f":"'F_Inputs Merged'!B54","v":"CWW17_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C54","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D54","v":"£m"},{"$f":"'F_Inputs Merged'!P54","v":0},{"$f":"'F_Inputs Merged'!Q54","v":0},{"$f":"'F_Inputs Merged'!R54","v":0},{"$f":"'F_Inputs Merged'!S54","v":0},{"$f":"'F_Inputs Merged'!T54","v":0},{"$f":"'F_Inputs Merged'!U54","v":0},{"$f":"'F_Inputs Merged'!V54","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A55","v":"NES"},{"$f":"'F_Inputs Merged'!B55","v":"CWW20_070_PR24"},{"$f":"'F_Inputs Merged'!C55","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D55","v":"nr"},{"$f":"'F_Inputs Merged'!P55","v":0},{"$f":"'F_Inputs Merged'!Q55","v":0},{"$f":"'F_Inputs Merged'!R55","v":0},{"$f":"'F_Inputs Merged'!S55","v":0},{"$f":"'F_Inputs Merged'!T55","v":0},{"$f":"'F_Inputs Merged'!U55","v":0},{"$f":"'F_Inputs Merged'!V55","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A56","v":"NES"},{"$f":"'F_Inputs Merged'!B56","v":"CWW20A_070_PR24"},{"$f":"'F_Inputs Merged'!C56","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D56","v":"nr"},{"$f":"'F_Inputs Merged'!P56","v":""},{"$f":"'F_Inputs Merged'!Q56","v":""},{"$f":"'F_Inputs Merged'!R56","v":0},{"$f":"'F_Inputs Merged'!S56","v":0},{"$f":"'F_Inputs Merged'!T56","v":0},{"$f":"'F_Inputs Merged'!U56","v":0},{"$f":"'F_Inputs Merged'!V56","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A57","v":"NES"},{"$f":"'F_Inputs Merged'!B57","v":"PR24_E_WW123_TOTAL"},{"$f":"'F_Inputs Merged'!C57","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D57","v":"£m"},{"$f":"'F_Inputs Merged'!P57","v":0},{"$f":"'F_Inputs Merged'!Q57","v":0},{"$f":"'F_Inputs Merged'!R57","v":0},{"$f":"'F_Inputs Merged'!S57","v":0},{"$f":"'F_Inputs Merged'!T57","v":0},{"$f":"'F_Inputs Merged'!U57","v":0},{"$f":"'F_Inputs Merged'!V57","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A58","v":"NES"},{"$f":"'F_Inputs Merged'!B58","v":"PR24_NETTOTEX_WASTE"},{"$f":"'F_Inputs Merged'!C58","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D58","v":"£m"},{"$f":"'F_Inputs Merged'!P58","v":0},{"$f":"'F_Inputs Merged'!Q58","v":0},{"$f":"'F_Inputs Merged'!R58","v":0},{"$f":"'F_Inputs Merged'!S58","v":0},{"$f":"'F_Inputs Merged'!T58","v":0},{"$f":"'F_Inputs Merged'!U58","v":0},{"$f":"'F_Inputs Merged'!V58","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A59","v":"SVE"},{"$f":"'F_Inputs Merged'!B59","v":"CWW3_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C59","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D59","v":"£m"},{"$f":"'F_Inputs Merged'!P59","v":0},{"$f":"'F_Inputs Merged'!Q59","v":0},{"$f":"'F_Inputs Merged'!R59","v":0},{"$f":"'F_Inputs Merged'!S59","v":0},{"$f":"'F_Inputs Merged'!T59","v":0},{"$f":"'F_Inputs Merged'!U59","v":0},{"$f":"'F_Inputs Merged'!V59","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A60","v":"SVE"},{"$f":"'F_Inputs Merged'!B60","v":"CWW3_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C60","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D60","v":"£m"},{"$f":"'F_Inputs Merged'!P60","v":0},{"$f":"'F_Inputs Merged'!Q60","v":0},{"$f":"'F_Inputs Merged'!R60","v":0},{"$f":"'F_Inputs Merged'!S60","v":0},{"$f":"'F_Inputs Merged'!T60","v":0},{"$f":"'F_Inputs Merged'!U60","v":0},{"$f":"'F_Inputs Merged'!V60","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A61","v":"SVE"},{"$f":"'F_Inputs Merged'!B61","v":"CWW3_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C61","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D61","v":"£m"},{"$f":"'F_Inputs Merged'!P61","v":0},{"$f":"'F_Inputs Merged'!Q61","v":0},{"$f":"'F_Inputs Merged'!R61","v":0},{"$f":"'F_Inputs Merged'!S61","v":0},{"$f":"'F_Inputs Merged'!T61","v":0},{"$f":"'F_Inputs Merged'!U61","v":0},{"$f":"'F_Inputs Merged'!V61","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A62","v":"SVE"},{"$f":"'F_Inputs Merged'!B62","v":"CWW12_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C62","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D62","v":"£m"},{"$f":"'F_Inputs Merged'!P62","v":0},{"$f":"'F_Inputs Merged'!Q62","v":0},{"$f":"'F_Inputs Merged'!R62","v":0},{"$f":"'F_Inputs Merged'!S62","v":0},{"$f":"'F_Inputs Merged'!T62","v":0},{"$f":"'F_Inputs Merged'!U62","v":0},{"$f":"'F_Inputs Merged'!V62","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A63","v":"SVE"},{"$f":"'F_Inputs Merged'!B63","v":"CWW12_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C63","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D63","v":"£m"},{"$f":"'F_Inputs Merged'!P63","v":0},{"$f":"'F_Inputs Merged'!Q63","v":0},{"$f":"'F_Inputs Merged'!R63","v":0},{"$f":"'F_Inputs Merged'!S63","v":0},{"$f":"'F_Inputs Merged'!T63","v":0},{"$f":"'F_Inputs Merged'!U63","v":0},{"$f":"'F_Inputs Merged'!V63","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A64","v":"SVE"},{"$f":"'F_Inputs Merged'!B64","v":"CWW12_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C64","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D64","v":"£m"},{"$f":"'F_Inputs Merged'!P64","v":0},{"$f":"'F_Inputs Merged'!Q64","v":0},{"$f":"'F_Inputs Merged'!R64","v":0},{"$f":"'F_Inputs Merged'!S64","v":0},{"$f":"'F_Inputs Merged'!T64","v":0},{"$f":"'F_Inputs Merged'!U64","v":0},{"$f":"'F_Inputs Merged'!V64","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A65","v":"SVE"},{"$f":"'F_Inputs Merged'!B65","v":"CWW17_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C65","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D65","v":"£m"},{"$f":"'F_Inputs Merged'!P65","v":0},{"$f":"'F_Inputs Merged'!Q65","v":0},{"$f":"'F_Inputs Merged'!R65","v":0},{"$f":"'F_Inputs Merged'!S65","v":0},{"$f":"'F_Inputs Merged'!T65","v":0},{"$f":"'F_Inputs Merged'!U65","v":0},{"$f":"'F_Inputs Merged'!V65","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A66","v":"SVE"},{"$f":"'F_Inputs Merged'!B66","v":"CWW17_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C66","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D66","v":"£m"},{"$f":"'F_Inputs Merged'!P66","v":0},{"$f":"'F_Inputs Merged'!Q66","v":0},{"$f":"'F_Inputs Merged'!R66","v":0},{"$f":"'F_Inputs Merged'!S66","v":0},{"$f":"'F_Inputs Merged'!T66","v":0},{"$f":"'F_Inputs Merged'!U66","v":0},{"$f":"'F_Inputs Merged'!V66","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A67","v":"SVE"},{"$f":"'F_Inputs Merged'!B67","v":"CWW17_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C67","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D67","v":"£m"},{"$f":"'F_Inputs Merged'!P67","v":0},{"$f":"'F_Inputs Merged'!Q67","v":0},{"$f":"'F_Inputs Merged'!R67","v":0},{"$f":"'F_Inputs Merged'!S67","v":0},{"$f":"'F_Inputs Merged'!T67","v":0},{"$f":"'F_Inputs Merged'!U67","v":0},{"$f":"'F_Inputs Merged'!V67","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A68","v":"SVE"},{"$f":"'F_Inputs Merged'!B68","v":"CWW20_070_PR24"},{"$f":"'F_Inputs Merged'!C68","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D68","v":"nr"},{"$f":"'F_Inputs Merged'!P68","v":0},{"$f":"'F_Inputs Merged'!Q68","v":0},{"$f":"'F_Inputs Merged'!R68","v":0},{"$f":"'F_Inputs Merged'!S68","v":0},{"$f":"'F_Inputs Merged'!T68","v":0},{"$f":"'F_Inputs Merged'!U68","v":0},{"$f":"'F_Inputs Merged'!V68","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A69","v":"SVE"},{"$f":"'F_Inputs Merged'!B69","v":"CWW20A_070_PR24"},{"$f":"'F_Inputs Merged'!C69","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D69","v":"nr"},{"$f":"'F_Inputs Merged'!P69","v":""},{"$f":"'F_Inputs Merged'!Q69","v":""},{"$f":"'F_Inputs Merged'!R69","v":0},{"$f":"'F_Inputs Merged'!S69","v":0},{"$f":"'F_Inputs Merged'!T69","v":0},{"$f":"'F_Inputs Merged'!U69","v":0},{"$f":"'F_Inputs Merged'!V69","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A70","v":"SVE"},{"$f":"'F_Inputs Merged'!B70","v":"PR24_E_WW123_TOTAL"},{"$f":"'F_Inputs Merged'!C70","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D70","v":"£m"},{"$f":"'F_Inputs Merged'!P70","v":0},{"$f":"'F_Inputs Merged'!Q70","v":0},{"$f":"'F_Inputs Merged'!R70","v":0},{"$f":"'F_Inputs Merged'!S70","v":0},{"$f":"'F_Inputs Merged'!T70","v":0},{"$f":"'F_Inputs Merged'!U70","v":0},{"$f":"'F_Inputs Merged'!V70","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A71","v":"SVE"},{"$f":"'F_Inputs Merged'!B71","v":"PR24_NETTOTEX_WASTE"},{"$f":"'F_Inputs Merged'!C71","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D71","v":"£m"},{"$f":"'F_Inputs Merged'!P71","v":0},{"$f":"'F_Inputs Merged'!Q71","v":0},{"$f":"'F_Inputs Merged'!R71","v":0},{"$f":"'F_Inputs Merged'!S71","v":0},{"$f":"'F_Inputs Merged'!T71","v":0},{"$f":"'F_Inputs Merged'!U71","v":0},{"$f":"'F_Inputs Merged'!V71","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A72","v":"SWB"},{"$f":"'F_Inputs Merged'!B72","v":"CWW3_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C72","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D72","v":"£m"},{"$f":"'F_Inputs Merged'!P72","v":0},{"$f":"'F_Inputs Merged'!Q72","v":0},{"$f":"'F_Inputs Merged'!R72","v":0},{"$f":"'F_Inputs Merged'!S72","v":0},{"$f":"'F_Inputs Merged'!T72","v":0},{"$f":"'F_Inputs Merged'!U72","v":0},{"$f":"'F_Inputs Merged'!V72","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A73","v":"SWB"},{"$f":"'F_Inputs Merged'!B73","v":"CWW3_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C73","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D73","v":"£m"},{"$f":"'F_Inputs Merged'!P73","v":0},{"$f":"'F_Inputs Merged'!Q73","v":0},{"$f":"'F_Inputs Merged'!R73","v":0},{"$f":"'F_Inputs Merged'!S73","v":0},{"$f":"'F_Inputs Merged'!T73","v":0},{"$f":"'F_Inputs Merged'!U73","v":0},{"$f":"'F_Inputs Merged'!V73","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A74","v":"SWB"},{"$f":"'F_Inputs Merged'!B74","v":"CWW3_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C74","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D74","v":"£m"},{"$f":"'F_Inputs Merged'!P74","v":0},{"$f":"'F_Inputs Merged'!Q74","v":0},{"$f":"'F_Inputs Merged'!R74","v":0},{"$f":"'F_Inputs Merged'!S74","v":0},{"$f":"'F_Inputs Merged'!T74","v":0},{"$f":"'F_Inputs Merged'!U74","v":0},{"$f":"'F_Inputs Merged'!V74","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A75","v":"SWB"},{"$f":"'F_Inputs Merged'!B75","v":"CWW12_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C75","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D75","v":"£m"},{"$f":"'F_Inputs Merged'!P75","v":0},{"$f":"'F_Inputs Merged'!Q75","v":0},{"$f":"'F_Inputs Merged'!R75","v":0},{"$f":"'F_Inputs Merged'!S75","v":0},{"$f":"'F_Inputs Merged'!T75","v":0},{"$f":"'F_Inputs Merged'!U75","v":0},{"$f":"'F_Inputs Merged'!V75","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A76","v":"SWB"},{"$f":"'F_Inputs Merged'!B76","v":"CWW12_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C76","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D76","v":"£m"},{"$f":"'F_Inputs Merged'!P76","v":0},{"$f":"'F_Inputs Merged'!Q76","v":0},{"$f":"'F_Inputs Merged'!R76","v":0},{"$f":"'F_Inputs Merged'!S76","v":0},{"$f":"'F_Inputs Merged'!T76","v":0},{"$f":"'F_Inputs Merged'!U76","v":0},{"$f":"'F_Inputs Merged'!V76","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A77","v":"SWB"},{"$f":"'F_Inputs Merged'!B77","v":"CWW12_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C77","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D77","v":"£m"},{"$f":"'F_Inputs Merged'!P77","v":0},{"$f":"'F_Inputs Merged'!Q77","v":0},{"$f":"'F_Inputs Merged'!R77","v":0},{"$f":"'F_Inputs Merged'!S77","v":0},{"$f":"'F_Inputs Merged'!T77","v":0},{"$f":"'F_Inputs Merged'!U77","v":0},{"$f":"'F_Inputs Merged'!V77","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A78","v":"SWB"},{"$f":"'F_Inputs Merged'!B78","v":"CWW17_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C78","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D78","v":"£m"},{"$f":"'F_Inputs Merged'!P78","v":0},{"$f":"'F_Inputs Merged'!Q78","v":0},{"$f":"'F_Inputs Merged'!R78","v":0},{"$f":"'F_Inputs Merged'!S78","v":0},{"$f":"'F_Inputs Merged'!T78","v":0},{"$f":"'F_Inputs Merged'!U78","v":0},{"$f":"'F_Inputs Merged'!V78","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A79","v":"SWB"},{"$f":"'F_Inputs Merged'!B79","v":"CWW17_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C79","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D79","v":"£m"},{"$f":"'F_Inputs Merged'!P79","v":0},{"$f":"'F_Inputs Merged'!Q79","v":0},{"$f":"'F_Inputs Merged'!R79","v":0},{"$f":"'F_Inputs Merged'!S79","v":0},{"$f":"'F_Inputs Merged'!T79","v":0},{"$f":"'F_Inputs Merged'!U79","v":0},{"$f":"'F_Inputs Merged'!V79","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A80","v":"SWB"},{"$f":"'F_Inputs Merged'!B80","v":"CWW17_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C80","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D80","v":"£m"},{"$f":"'F_Inputs Merged'!P80","v":0},{"$f":"'F_Inputs Merged'!Q80","v":0},{"$f":"'F_Inputs Merged'!R80","v":0},{"$f":"'F_Inputs Merged'!S80","v":0},{"$f":"'F_Inputs Merged'!T80","v":0},{"$f":"'F_Inputs Merged'!U80","v":0},{"$f":"'F_Inputs Merged'!V80","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A81","v":"SWB"},{"$f":"'F_Inputs Merged'!B81","v":"CWW20_070_PR24"},{"$f":"'F_Inputs Merged'!C81","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D81","v":"nr"},{"$f":"'F_Inputs Merged'!P81","v":0},{"$f":"'F_Inputs Merged'!Q81","v":0},{"$f":"'F_Inputs Merged'!R81","v":0},{"$f":"'F_Inputs Merged'!S81","v":0},{"$f":"'F_Inputs Merged'!T81","v":0},{"$f":"'F_Inputs Merged'!U81","v":0},{"$f":"'F_Inputs Merged'!V81","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A82","v":"SWB"},{"$f":"'F_Inputs Merged'!B82","v":"CWW20A_070_PR24"},{"$f":"'F_Inputs Merged'!C82","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D82","v":"nr"},{"$f":"'F_Inputs Merged'!P82","v":0},{"$f":"'F_Inputs Merged'!Q82","v":""},{"$f":"'F_Inputs Merged'!R82","v":0},{"$f":"'F_Inputs Merged'!S82","v":0},{"$f":"'F_Inputs Merged'!T82","v":0},{"$f":"'F_Inputs Merged'!U82","v":0},{"$f":"'F_Inputs Merged'!V82","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A83","v":"SWB"},{"$f":"'F_Inputs Merged'!B83","v":"PR24_E_WW123_TOTAL"},{"$f":"'F_Inputs Merged'!C83","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D83","v":"£m"},{"$f":"'F_Inputs Merged'!P83","v":0},{"$f":"'F_Inputs Merged'!Q83","v":0},{"$f":"'F_Inputs Merged'!R83","v":0},{"$f":"'F_Inputs Merged'!S83","v":0},{"$f":"'F_Inputs Merged'!T83","v":0},{"$f":"'F_Inputs Merged'!U83","v":0},{"$f":"'F_Inputs Merged'!V83","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A84","v":"SWB"},{"$f":"'F_Inputs Merged'!B84","v":"PR24_NETTOTEX_WASTE"},{"$f":"'F_Inputs Merged'!C84","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D84","v":"£m"},{"$f":"'F_Inputs Merged'!P84","v":0},{"$f":"'F_Inputs Merged'!Q84","v":0},{"$f":"'F_Inputs Merged'!R84","v":0},{"$f":"'F_Inputs Merged'!S84","v":0},{"$f":"'F_Inputs Merged'!T84","v":0},{"$f":"'F_Inputs Merged'!U84","v":0},{"$f":"'F_Inputs Merged'!V84","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A85","v":"SRN"},{"$f":"'F_Inputs Merged'!B85","v":"CWW3_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C85","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D85","v":"£m"},{"$f":"'F_Inputs Merged'!P85","v":0},{"$f":"'F_Inputs Merged'!Q85","v":0},{"$f":"'F_Inputs Merged'!R85","v":0},{"$f":"'F_Inputs Merged'!S85","v":0},{"$f":"'F_Inputs Merged'!T85","v":0},{"$f":"'F_Inputs Merged'!U85","v":0},{"$f":"'F_Inputs Merged'!V85","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A86","v":"SRN"},{"$f":"'F_Inputs Merged'!B86","v":"CWW3_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C86","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D86","v":"£m"},{"$f":"'F_Inputs Merged'!P86","v":0},{"$f":"'F_Inputs Merged'!Q86","v":0},{"$f":"'F_Inputs Merged'!R86","v":0},{"$f":"'F_Inputs Merged'!S86","v":0},{"$f":"'F_Inputs Merged'!T86","v":0},{"$f":"'F_Inputs Merged'!U86","v":0},{"$f":"'F_Inputs Merged'!V86","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A87","v":"SRN"},{"$f":"'F_Inputs Merged'!B87","v":"CWW3_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C87","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D87","v":"£m"},{"$f":"'F_Inputs Merged'!P87","v":0},{"$f":"'F_Inputs Merged'!Q87","v":0},{"$f":"'F_Inputs Merged'!R87","v":0},{"$f":"'F_Inputs Merged'!S87","v":0},{"$f":"'F_Inputs Merged'!T87","v":0},{"$f":"'F_Inputs Merged'!U87","v":0},{"$f":"'F_Inputs Merged'!V87","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A88","v":"SRN"},{"$f":"'F_Inputs Merged'!B88","v":"CWW12_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C88","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D88","v":"£m"},{"$f":"'F_Inputs Merged'!P88","v":0},{"$f":"'F_Inputs Merged'!Q88","v":0},{"$f":"'F_Inputs Merged'!R88","v":0},{"$f":"'F_Inputs Merged'!S88","v":0},{"$f":"'F_Inputs Merged'!T88","v":0},{"$f":"'F_Inputs Merged'!U88","v":0},{"$f":"'F_Inputs Merged'!V88","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A89","v":"SRN"},{"$f":"'F_Inputs Merged'!B89","v":"CWW12_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C89","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D89","v":"£m"},{"$f":"'F_Inputs Merged'!P89","v":0},{"$f":"'F_Inputs Merged'!Q89","v":0},{"$f":"'F_Inputs Merged'!R89","v":0},{"$f":"'F_Inputs Merged'!S89","v":0},{"$f":"'F_Inputs Merged'!T89","v":0},{"$f":"'F_Inputs Merged'!U89","v":0},{"$f":"'F_Inputs Merged'!V89","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A90","v":"SRN"},{"$f":"'F_Inputs Merged'!B90","v":"CWW12_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C90","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D90","v":"£m"},{"$f":"'F_Inputs Merged'!P90","v":0},{"$f":"'F_Inputs Merged'!Q90","v":0},{"$f":"'F_Inputs Merged'!R90","v":0},{"$f":"'F_Inputs Merged'!S90","v":0},{"$f":"'F_Inputs Merged'!T90","v":0},{"$f":"'F_Inputs Merged'!U90","v":0},{"$f":"'F_Inputs Merged'!V90","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A91","v":"SRN"},{"$f":"'F_Inputs Merged'!B91","v":"CWW17_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C91","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D91","v":"£m"},{"$f":"'F_Inputs Merged'!P91","v":0},{"$f":"'F_Inputs Merged'!Q91","v":0},{"$f":"'F_Inputs Merged'!R91","v":0},{"$f":"'F_Inputs Merged'!S91","v":0},{"$f":"'F_Inputs Merged'!T91","v":0},{"$f":"'F_Inputs Merged'!U91","v":0},{"$f":"'F_Inputs Merged'!V91","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A92","v":"SRN"},{"$f":"'F_Inputs Merged'!B92","v":"CWW17_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C92","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D92","v":"£m"},{"$f":"'F_Inputs Merged'!P92","v":0},{"$f":"'F_Inputs Merged'!Q92","v":0},{"$f":"'F_Inputs Merged'!R92","v":0},{"$f":"'F_Inputs Merged'!S92","v":0},{"$f":"'F_Inputs Merged'!T92","v":0},{"$f":"'F_Inputs Merged'!U92","v":0},{"$f":"'F_Inputs Merged'!V92","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A93","v":"SRN"},{"$f":"'F_Inputs Merged'!B93","v":"CWW17_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C93","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D93","v":"£m"},{"$f":"'F_Inputs Merged'!P93","v":0},{"$f":"'F_Inputs Merged'!Q93","v":0},{"$f":"'F_Inputs Merged'!R93","v":0},{"$f":"'F_Inputs Merged'!S93","v":0},{"$f":"'F_Inputs Merged'!T93","v":0},{"$f":"'F_Inputs Merged'!U93","v":0},{"$f":"'F_Inputs Merged'!V93","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A94","v":"SRN"},{"$f":"'F_Inputs Merged'!B94","v":"CWW20_070_PR24"},{"$f":"'F_Inputs Merged'!C94","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D94","v":"nr"},{"$f":"'F_Inputs Merged'!P94","v":0},{"$f":"'F_Inputs Merged'!Q94","v":0},{"$f":"'F_Inputs Merged'!R94","v":20},{"$f":"'F_Inputs Merged'!S94","v":20},{"$f":"'F_Inputs Merged'!T94","v":20},{"$f":"'F_Inputs Merged'!U94","v":20},{"$f":"'F_Inputs Merged'!V94","v":20},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":100}]
[{"$f":"'F_Inputs Merged'!A95","v":"SRN"},{"$f":"'F_Inputs Merged'!B95","v":"CWW20A_070_PR24"},{"$f":"'F_Inputs Merged'!C95","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D95","v":"nr"},{"$f":"'F_Inputs Merged'!P95","v":""},{"$f":"'F_Inputs Merged'!Q95","v":""},{"$f":"'F_Inputs Merged'!R95","v":0},{"$f":"'F_Inputs Merged'!S95","v":0},{"$f":"'F_Inputs Merged'!T95","v":0},{"$f":"'F_Inputs Merged'!U95","v":0},{"$f":"'F_Inputs Merged'!V95","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A96","v":"SRN"},{"$f":"'F_Inputs Merged'!B96","v":"PR24_E_WW123_TOTAL"},{"$f":"'F_Inputs Merged'!C96","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D96","v":"£m"},{"$f":"'F_Inputs Merged'!P96","v":0},{"$f":"'F_Inputs Merged'!Q96","v":0},{"$f":"'F_Inputs Merged'!R96","v":0},{"$f":"'F_Inputs Merged'!S96","v":0},{"$f":"'F_Inputs Merged'!T96","v":0},{"$f":"'F_Inputs Merged'!U96","v":0},{"$f":"'F_Inputs Merged'!V96","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A97","v":"SRN"},{"$f":"'F_Inputs Merged'!B97","v":"PR24_NETTOTEX_WASTE"},{"$f":"'F_Inputs Merged'!C97","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D97","v":"£m"},{"$f":"'F_Inputs Merged'!P97","v":0},{"$f":"'F_Inputs Merged'!Q97","v":0},{"$f":"'F_Inputs Merged'!R97","v":0},{"$f":"'F_Inputs Merged'!S97","v":0},{"$f":"'F_Inputs Merged'!T97","v":0},{"$f":"'F_Inputs Merged'!U97","v":0},{"$f":"'F_Inputs Merged'!V97","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A98","v":"TMS"},{"$f":"'F_Inputs Merged'!B98","v":"CWW3_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C98","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D98","v":"£m"},{"$f":"'F_Inputs Merged'!P98","v":0},{"$f":"'F_Inputs Merged'!Q98","v":0},{"$f":"'F_Inputs Merged'!R98","v":0},{"$f":"'F_Inputs Merged'!S98","v":0},{"$f":"'F_Inputs Merged'!T98","v":0},{"$f":"'F_Inputs Merged'!U98","v":0},{"$f":"'F_Inputs Merged'!V98","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A99","v":"TMS"},{"$f":"'F_Inputs Merged'!B99","v":"CWW3_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C99","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D99","v":"£m"},{"$f":"'F_Inputs Merged'!P99","v":0},{"$f":"'F_Inputs Merged'!Q99","v":0},{"$f":"'F_Inputs Merged'!R99","v":0},{"$f":"'F_Inputs Merged'!S99","v":0},{"$f":"'F_Inputs Merged'!T99","v":0},{"$f":"'F_Inputs Merged'!U99","v":0},{"$f":"'F_Inputs Merged'!V99","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A100","v":"TMS"},{"$f":"'F_Inputs Merged'!B100","v":"CWW3_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C100","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D100","v":"£m"},{"$f":"'F_Inputs Merged'!P100","v":0},{"$f":"'F_Inputs Merged'!Q100","v":0},{"$f":"'F_Inputs Merged'!R100","v":0},{"$f":"'F_Inputs Merged'!S100","v":0},{"$f":"'F_Inputs Merged'!T100","v":0},{"$f":"'F_Inputs Merged'!U100","v":0},{"$f":"'F_Inputs Merged'!V100","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A101","v":"TMS"},{"$f":"'F_Inputs Merged'!B101","v":"CWW12_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C101","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D101","v":"£m"},{"$f":"'F_Inputs Merged'!P101","v":0},{"$f":"'F_Inputs Merged'!Q101","v":0},{"$f":"'F_Inputs Merged'!R101","v":0},{"$f":"'F_Inputs Merged'!S101","v":0},{"$f":"'F_Inputs Merged'!T101","v":0},{"$f":"'F_Inputs Merged'!U101","v":0},{"$f":"'F_Inputs Merged'!V101","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A102","v":"TMS"},{"$f":"'F_Inputs Merged'!B102","v":"CWW12_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C102","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D102","v":"£m"},{"$f":"'F_Inputs Merged'!P102","v":0},{"$f":"'F_Inputs Merged'!Q102","v":0},{"$f":"'F_Inputs Merged'!R102","v":0},{"$f":"'F_Inputs Merged'!S102","v":0},{"$f":"'F_Inputs Merged'!T102","v":0},{"$f":"'F_Inputs Merged'!U102","v":0},{"$f":"'F_Inputs Merged'!V102","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A103","v":"TMS"},{"$f":"'F_Inputs Merged'!B103","v":"CWW12_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C103","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D103","v":"£m"},{"$f":"'F_Inputs Merged'!P103","v":0},{"$f":"'F_Inputs Merged'!Q103","v":0},{"$f":"'F_Inputs Merged'!R103","v":0},{"$f":"'F_Inputs Merged'!S103","v":0},{"$f":"'F_Inputs Merged'!T103","v":0},{"$f":"'F_Inputs Merged'!U103","v":0},{"$f":"'F_Inputs Merged'!V103","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A104","v":"TMS"},{"$f":"'F_Inputs Merged'!B104","v":"CWW17_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C104","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D104","v":"£m"},{"$f":"'F_Inputs Merged'!P104","v":0},{"$f":"'F_Inputs Merged'!Q104","v":0},{"$f":"'F_Inputs Merged'!R104","v":0},{"$f":"'F_Inputs Merged'!S104","v":0},{"$f":"'F_Inputs Merged'!T104","v":0},{"$f":"'F_Inputs Merged'!U104","v":0},{"$f":"'F_Inputs Merged'!V104","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A105","v":"TMS"},{"$f":"'F_Inputs Merged'!B105","v":"CWW17_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C105","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D105","v":"£m"},{"$f":"'F_Inputs Merged'!P105","v":0},{"$f":"'F_Inputs Merged'!Q105","v":0},{"$f":"'F_Inputs Merged'!R105","v":0},{"$f":"'F_Inputs Merged'!S105","v":0},{"$f":"'F_Inputs Merged'!T105","v":0},{"$f":"'F_Inputs Merged'!U105","v":0},{"$f":"'F_Inputs Merged'!V105","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A106","v":"TMS"},{"$f":"'F_Inputs Merged'!B106","v":"CWW17_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C106","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D106","v":"£m"},{"$f":"'F_Inputs Merged'!P106","v":0},{"$f":"'F_Inputs Merged'!Q106","v":0},{"$f":"'F_Inputs Merged'!R106","v":0},{"$f":"'F_Inputs Merged'!S106","v":0},{"$f":"'F_Inputs Merged'!T106","v":0},{"$f":"'F_Inputs Merged'!U106","v":0},{"$f":"'F_Inputs Merged'!V106","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A107","v":"TMS"},{"$f":"'F_Inputs Merged'!B107","v":"CWW20_070_PR24"},{"$f":"'F_Inputs Merged'!C107","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D107","v":"nr"},{"$f":"'F_Inputs Merged'!P107","v":0},{"$f":"'F_Inputs Merged'!Q107","v":0},{"$f":"'F_Inputs Merged'!R107","v":0},{"$f":"'F_Inputs Merged'!S107","v":0},{"$f":"'F_Inputs Merged'!T107","v":0},{"$f":"'F_Inputs Merged'!U107","v":0},{"$f":"'F_Inputs Merged'!V107","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A108","v":"TMS"},{"$f":"'F_Inputs Merged'!B108","v":"CWW20A_070_PR24"},{"$f":"'F_Inputs Merged'!C108","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D108","v":"nr"},{"$f":"'F_Inputs Merged'!P108","v":""},{"$f":"'F_Inputs Merged'!Q108","v":""},{"$f":"'F_Inputs Merged'!R108","v":0},{"$f":"'F_Inputs Merged'!S108","v":0},{"$f":"'F_Inputs Merged'!T108","v":0},{"$f":"'F_Inputs Merged'!U108","v":0},{"$f":"'F_Inputs Merged'!V108","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A109","v":"TMS"},{"$f":"'F_Inputs Merged'!B109","v":"PR24_E_WW123_TOTAL"},{"$f":"'F_Inputs Merged'!C109","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D109","v":"£m"},{"$f":"'F_Inputs Merged'!P109","v":0},{"$f":"'F_Inputs Merged'!Q109","v":0},{"$f":"'F_Inputs Merged'!R109","v":0},{"$f":"'F_Inputs Merged'!S109","v":0},{"$f":"'F_Inputs Merged'!T109","v":0},{"$f":"'F_Inputs Merged'!U109","v":0},{"$f":"'F_Inputs Merged'!V109","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A110","v":"TMS"},{"$f":"'F_Inputs Merged'!B110","v":"PR24_NETTOTEX_WASTE"},{"$f":"'F_Inputs Merged'!C110","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D110","v":"£m"},{"$f":"'F_Inputs Merged'!P110","v":0},{"$f":"'F_Inputs Merged'!Q110","v":0},{"$f":"'F_Inputs Merged'!R110","v":0},{"$f":"'F_Inputs Merged'!S110","v":0},{"$f":"'F_Inputs Merged'!T110","v":0},{"$f":"'F_Inputs Merged'!U110","v":0},{"$f":"'F_Inputs Merged'!V110","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A111","v":"NWT"},{"$f":"'F_Inputs Merged'!B111","v":"CWW3_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C111","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D111","v":"£m"},{"$f":"'F_Inputs Merged'!P111","v":0},{"$f":"'F_Inputs Merged'!Q111","v":0},{"$f":"'F_Inputs Merged'!R111","v":0},{"$f":"'F_Inputs Merged'!S111","v":0},{"$f":"'F_Inputs Merged'!T111","v":0},{"$f":"'F_Inputs Merged'!U111","v":0},{"$f":"'F_Inputs Merged'!V111","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A112","v":"NWT"},{"$f":"'F_Inputs Merged'!B112","v":"CWW3_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C112","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D112","v":"£m"},{"$f":"'F_Inputs Merged'!P112","v":0},{"$f":"'F_Inputs Merged'!Q112","v":0},{"$f":"'F_Inputs Merged'!R112","v":0},{"$f":"'F_Inputs Merged'!S112","v":0},{"$f":"'F_Inputs Merged'!T112","v":0},{"$f":"'F_Inputs Merged'!U112","v":0},{"$f":"'F_Inputs Merged'!V112","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A113","v":"NWT"},{"$f":"'F_Inputs Merged'!B113","v":"CWW3_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C113","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D113","v":"£m"},{"$f":"'F_Inputs Merged'!P113","v":0},{"$f":"'F_Inputs Merged'!Q113","v":0},{"$f":"'F_Inputs Merged'!R113","v":0},{"$f":"'F_Inputs Merged'!S113","v":0},{"$f":"'F_Inputs Merged'!T113","v":0},{"$f":"'F_Inputs Merged'!U113","v":0},{"$f":"'F_Inputs Merged'!V113","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A114","v":"NWT"},{"$f":"'F_Inputs Merged'!B114","v":"CWW12_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C114","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D114","v":"£m"},{"$f":"'F_Inputs Merged'!P114","v":0},{"$f":"'F_Inputs Merged'!Q114","v":0},{"$f":"'F_Inputs Merged'!R114","v":0},{"$f":"'F_Inputs Merged'!S114","v":0},{"$f":"'F_Inputs Merged'!T114","v":0},{"$f":"'F_Inputs Merged'!U114","v":0},{"$f":"'F_Inputs Merged'!V114","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A115","v":"NWT"},{"$f":"'F_Inputs Merged'!B115","v":"CWW12_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C115","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D115","v":"£m"},{"$f":"'F_Inputs Merged'!P115","v":0},{"$f":"'F_Inputs Merged'!Q115","v":0},{"$f":"'F_Inputs Merged'!R115","v":0},{"$f":"'F_Inputs Merged'!S115","v":0},{"$f":"'F_Inputs Merged'!T115","v":0},{"$f":"'F_Inputs Merged'!U115","v":0},{"$f":"'F_Inputs Merged'!V115","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A116","v":"NWT"},{"$f":"'F_Inputs Merged'!B116","v":"CWW12_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C116","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D116","v":"£m"},{"$f":"'F_Inputs Merged'!P116","v":0},{"$f":"'F_Inputs Merged'!Q116","v":0},{"$f":"'F_Inputs Merged'!R116","v":0},{"$f":"'F_Inputs Merged'!S116","v":0},{"$f":"'F_Inputs Merged'!T116","v":0},{"$f":"'F_Inputs Merged'!U116","v":0},{"$f":"'F_Inputs Merged'!V116","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A117","v":"NWT"},{"$f":"'F_Inputs Merged'!B117","v":"CWW17_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C117","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D117","v":"£m"},{"$f":"'F_Inputs Merged'!P117","v":0},{"$f":"'F_Inputs Merged'!Q117","v":0},{"$f":"'F_Inputs Merged'!R117","v":0},{"$f":"'F_Inputs Merged'!S117","v":0},{"$f":"'F_Inputs Merged'!T117","v":0},{"$f":"'F_Inputs Merged'!U117","v":0},{"$f":"'F_Inputs Merged'!V117","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A118","v":"NWT"},{"$f":"'F_Inputs Merged'!B118","v":"CWW17_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C118","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D118","v":"£m"},{"$f":"'F_Inputs Merged'!P118","v":0},{"$f":"'F_Inputs Merged'!Q118","v":0},{"$f":"'F_Inputs Merged'!R118","v":0},{"$f":"'F_Inputs Merged'!S118","v":0},{"$f":"'F_Inputs Merged'!T118","v":0},{"$f":"'F_Inputs Merged'!U118","v":0},{"$f":"'F_Inputs Merged'!V118","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A119","v":"NWT"},{"$f":"'F_Inputs Merged'!B119","v":"CWW17_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C119","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D119","v":"£m"},{"$f":"'F_Inputs Merged'!P119","v":0},{"$f":"'F_Inputs Merged'!Q119","v":0},{"$f":"'F_Inputs Merged'!R119","v":0},{"$f":"'F_Inputs Merged'!S119","v":0},{"$f":"'F_Inputs Merged'!T119","v":0},{"$f":"'F_Inputs Merged'!U119","v":0},{"$f":"'F_Inputs Merged'!V119","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A120","v":"NWT"},{"$f":"'F_Inputs Merged'!B120","v":"CWW20_070_PR24"},{"$f":"'F_Inputs Merged'!C120","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D120","v":"nr"},{"$f":"'F_Inputs Merged'!P120","v":0},{"$f":"'F_Inputs Merged'!Q120","v":0},{"$f":"'F_Inputs Merged'!R120","v":0},{"$f":"'F_Inputs Merged'!S120","v":0},{"$f":"'F_Inputs Merged'!T120","v":0},{"$f":"'F_Inputs Merged'!U120","v":0},{"$f":"'F_Inputs Merged'!V120","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A121","v":"NWT"},{"$f":"'F_Inputs Merged'!B121","v":"CWW20A_070_PR24"},{"$f":"'F_Inputs Merged'!C121","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D121","v":"nr"},{"$f":"'F_Inputs Merged'!P121","v":0},{"$f":"'F_Inputs Merged'!Q121","v":0},{"$f":"'F_Inputs Merged'!R121","v":0},{"$f":"'F_Inputs Merged'!S121","v":0},{"$f":"'F_Inputs Merged'!T121","v":0},{"$f":"'F_Inputs Merged'!U121","v":0},{"$f":"'F_Inputs Merged'!V121","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A122","v":"NWT"},{"$f":"'F_Inputs Merged'!B122","v":"PR24_E_WW123_TOTAL"},{"$f":"'F_Inputs Merged'!C122","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D122","v":"£m"},{"$f":"'F_Inputs Merged'!P122","v":0},{"$f":"'F_Inputs Merged'!Q122","v":0},{"$f":"'F_Inputs Merged'!R122","v":0},{"$f":"'F_Inputs Merged'!S122","v":0},{"$f":"'F_Inputs Merged'!T122","v":0},{"$f":"'F_Inputs Merged'!U122","v":0},{"$f":"'F_Inputs Merged'!V122","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A123","v":"NWT"},{"$f":"'F_Inputs Merged'!B123","v":"PR24_NETTOTEX_WASTE"},{"$f":"'F_Inputs Merged'!C123","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D123","v":"£m"},{"$f":"'F_Inputs Merged'!P123","v":0},{"$f":"'F_Inputs Merged'!Q123","v":0},{"$f":"'F_Inputs Merged'!R123","v":0},{"$f":"'F_Inputs Merged'!S123","v":0},{"$f":"'F_Inputs Merged'!T123","v":0},{"$f":"'F_Inputs Merged'!U123","v":0},{"$f":"'F_Inputs Merged'!V123","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A124","v":"WSX"},{"$f":"'F_Inputs Merged'!B124","v":"CWW3_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C124","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D124","v":"£m"},{"$f":"'F_Inputs Merged'!P124","v":0},{"$f":"'F_Inputs Merged'!Q124","v":0},{"$f":"'F_Inputs Merged'!R124","v":0},{"$f":"'F_Inputs Merged'!S124","v":0},{"$f":"'F_Inputs Merged'!T124","v":0.51524700000000001},{"$f":"'F_Inputs Merged'!U124","v":2.970812},{"$f":"'F_Inputs Merged'!V124","v":4.2732839999999994},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":7.7593429999999994}]
[{"$f":"'F_Inputs Merged'!A125","v":"WSX"},{"$f":"'F_Inputs Merged'!B125","v":"CWW3_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C125","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D125","v":"£m"},{"$f":"'F_Inputs Merged'!P125","v":0},{"$f":"'F_Inputs Merged'!Q125","v":0},{"$f":"'F_Inputs Merged'!R125","v":0},{"$f":"'F_Inputs Merged'!S125","v":0},{"$f":"'F_Inputs Merged'!T125","v":0},{"$f":"'F_Inputs Merged'!U125","v":0},{"$f":"'F_Inputs Merged'!V125","v":0.10873099999999999},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0.10873099999999999}]
[{"$f":"'F_Inputs Merged'!A126","v":"WSX"},{"$f":"'F_Inputs Merged'!B126","v":"CWW3_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C126","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D126","v":"£m"},{"$f":"'F_Inputs Merged'!P126","v":0},{"$f":"'F_Inputs Merged'!Q126","v":0},{"$f":"'F_Inputs Merged'!R126","v":0},{"$f":"'F_Inputs Merged'!S126","v":0},{"$f":"'F_Inputs Merged'!T126","v":0.51524700000000001},{"$f":"'F_Inputs Merged'!U126","v":2.970812},{"$f":"'F_Inputs Merged'!V126","v":4.3820149999999991},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":7.8680739999999991}]
[{"$f":"'F_Inputs Merged'!A127","v":"WSX"},{"$f":"'F_Inputs Merged'!B127","v":"CWW12_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C127","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D127","v":"£m"},{"$f":"'F_Inputs Merged'!P127","v":0},{"$f":"'F_Inputs Merged'!Q127","v":0},{"$f":"'F_Inputs Merged'!R127","v":0},{"$f":"'F_Inputs Merged'!S127","v":0},{"$f":"'F_Inputs Merged'!T127","v":0},{"$f":"'F_Inputs Merged'!U127","v":0},{"$f":"'F_Inputs Merged'!V127","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A128","v":"WSX"},{"$f":"'F_Inputs Merged'!B128","v":"CWW12_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C128","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D128","v":"£m"},{"$f":"'F_Inputs Merged'!P128","v":0},{"$f":"'F_Inputs Merged'!Q128","v":0},{"$f":"'F_Inputs Merged'!R128","v":0},{"$f":"'F_Inputs Merged'!S128","v":0},{"$f":"'F_Inputs Merged'!T128","v":0},{"$f":"'F_Inputs Merged'!U128","v":0},{"$f":"'F_Inputs Merged'!V128","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A129","v":"WSX"},{"$f":"'F_Inputs Merged'!B129","v":"CWW12_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C129","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D129","v":"£m"},{"$f":"'F_Inputs Merged'!P129","v":0},{"$f":"'F_Inputs Merged'!Q129","v":0},{"$f":"'F_Inputs Merged'!R129","v":0},{"$f":"'F_Inputs Merged'!S129","v":0},{"$f":"'F_Inputs Merged'!T129","v":0},{"$f":"'F_Inputs Merged'!U129","v":0},{"$f":"'F_Inputs Merged'!V129","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A130","v":"WSX"},{"$f":"'F_Inputs Merged'!B130","v":"CWW17_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C130","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D130","v":"£m"},{"$f":"'F_Inputs Merged'!P130","v":0},{"$f":"'F_Inputs Merged'!Q130","v":0},{"$f":"'F_Inputs Merged'!R130","v":0},{"$f":"'F_Inputs Merged'!S130","v":0},{"$f":"'F_Inputs Merged'!T130","v":0},{"$f":"'F_Inputs Merged'!U130","v":0},{"$f":"'F_Inputs Merged'!V130","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A131","v":"WSX"},{"$f":"'F_Inputs Merged'!B131","v":"CWW17_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C131","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D131","v":"£m"},{"$f":"'F_Inputs Merged'!P131","v":0},{"$f":"'F_Inputs Merged'!Q131","v":0},{"$f":"'F_Inputs Merged'!R131","v":0},{"$f":"'F_Inputs Merged'!S131","v":0},{"$f":"'F_Inputs Merged'!T131","v":0},{"$f":"'F_Inputs Merged'!U131","v":0},{"$f":"'F_Inputs Merged'!V131","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A132","v":"WSX"},{"$f":"'F_Inputs Merged'!B132","v":"CWW17_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C132","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'F_Inputs Merged'!D132","v":"£m"},{"$f":"'F_Inputs Merged'!P132","v":0},{"$f":"'F_Inputs Merged'!Q132","v":0},{"$f":"'F_Inputs Merged'!R132","v":0},{"$f":"'F_Inputs Merged'!S132","v":0},{"$f":"'F_Inputs Merged'!T132","v":0},{"$f":"'F_Inputs Merged'!U132","v":0},{"$f":"'F_Inputs Merged'!V132","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A133","v":"WSX"},{"$f":"'F_Inputs Merged'!B133","v":"CWW20_070_PR24"},{"$f":"'F_Inputs Merged'!C133","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D133","v":"nr"},{"$f":"'F_Inputs Merged'!P133","v":0},{"$f":"'F_Inputs Merged'!Q133","v":0},{"$f":"'F_Inputs Merged'!R133","v":0},{"$f":"'F_Inputs Merged'!S133","v":0},{"$f":"'F_Inputs Merged'!T133","v":0},{"$f":"'F_Inputs Merged'!U133","v":0},{"$f":"'F_Inputs Merged'!V133","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A134","v":"WSX"},{"$f":"'F_Inputs Merged'!B134","v":"CWW20A_070_PR24"},{"$f":"'F_Inputs Merged'!C134","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'F_Inputs Merged'!D134","v":"nr"},{"$f":"'F_Inputs Merged'!P134","v":""},{"$f":"'F_Inputs Merged'!Q134","v":""},{"$f":"'F_Inputs Merged'!R134","v":0},{"$f":"'F_Inputs Merged'!S134","v":0},{"$f":"'F_Inputs Merged'!T134","v":0},{"$f":"'F_Inputs Merged'!U134","v":0},{"$f":"'F_Inputs Merged'!V134","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A135","v":"WSX"},{"$f":"'F_Inputs Merged'!B135","v":"PR24_E_WW123_TOTAL"},{"$f":"'F_Inputs Merged'!C135","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D135","v":"£m"},{"$f":"'F_Inputs Merged'!P135","v":0},{"$f":"'F_Inputs Merged'!Q135","v":0},{"$f":"'F_Inputs Merged'!R135","v":0},{"$f":"'F_Inputs Merged'!S135","v":0},{"$f":"'F_Inputs Merged'!T135","v":0},{"$f":"'F_Inputs Merged'!U135","v":0},{"$f":"'F_Inputs Merged'!V135","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A136","v":"WSX"},{"$f":"'F_Inputs Merged'!B136","v":"PR24_NETTOTEX_WASTE"},{"$f":"'F_Inputs Merged'!C136","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'F_Inputs Merged'!D136","v":"£m"},{"$f":"'F_Inputs Merged'!P136","v":0},{"$f":"'F_Inputs Merged'!Q136","v":0},{"$f":"'F_Inputs Merged'!R136","v":0},{"$f":"'F_Inputs Merged'!S136","v":0},{"$f":"'F_Inputs Merged'!T136","v":0},{"$f":"'F_Inputs Merged'!U136","v":0},{"$f":"'F_Inputs Merged'!V136","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A137","v":"YKY"},{"$f":"'F_Inputs Merged'!B137","v":"CWW3_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C137","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'F_Inputs Merged'!D137","v":"£m"},{"$f":"'F_Inputs Merged'!P137","v":0},{"$f":"'F_Inputs Merged'!Q137","v":0},{"$f":"'F_Inputs Merged'!R137","v":0},{"$f":"'F_Inputs Merged'!S137","v":0},{"$f":"'F_Inputs Merged'!T137","v":0},{"$f":"'F_Inputs Merged'!U137","v":0},{"$f":"'F_Inputs Merged'!V137","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A138","v":"YKY"},{"$f":"'F_Inputs Merged'!B138","v":"CWW3_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C138","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'F_Inputs Merged'!D138","v":"£m"},{"$f":"'F_Inputs Merged'!P138","v":0},{"$f":"'F_Inputs Merged'!Q138","v":0},{"$f":"'F_Inputs Merged'!R138","v":0},{"$f":"'F_Inputs Merged'!S138","v":0},{"$f":"'F_Inputs Merged'!T138","v":0},{"$f":"'F_Inputs Merged'!U138","v":0},{"$f":"'F_Inputs Merged'!V138","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A139","v":"YKY"},{"$f":"'F_Inputs Merged'!B139","v":"CWW3_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C139","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},"£m",{"$f":"'F_Inputs Merged'!P139","v":0},{"$f":"'F_Inputs Merged'!Q139","v":0},{"$f":"'F_Inputs Merged'!R139","v":0},{"$f":"'F_Inputs Merged'!S139","v":0},{"$f":"'F_Inputs Merged'!T139","v":0},{"$f":"'F_Inputs Merged'!U139","v":0},{"$f":"'F_Inputs Merged'!V139","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A140","v":"YKY"},{"$f":"'F_Inputs Merged'!B140","v":"CWW12_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C140","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},"£m",{"$f":"'F_Inputs Merged'!P140","v":0},{"$f":"'F_Inputs Merged'!Q140","v":0},{"$f":"'F_Inputs Merged'!R140","v":0},{"$f":"'F_Inputs Merged'!S140","v":0},{"$f":"'F_Inputs Merged'!T140","v":0},{"$f":"'F_Inputs Merged'!U140","v":0},{"$f":"'F_Inputs Merged'!V140","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A141","v":"YKY"},{"$f":"'F_Inputs Merged'!B141","v":"CWW12_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C141","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},"£m",{"$f":"'F_Inputs Merged'!P141","v":0},{"$f":"'F_Inputs Merged'!Q141","v":0},{"$f":"'F_Inputs Merged'!R141","v":0},{"$f":"'F_Inputs Merged'!S141","v":0},{"$f":"'F_Inputs Merged'!T141","v":0},{"$f":"'F_Inputs Merged'!U141","v":0},{"$f":"'F_Inputs Merged'!V141","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A142","v":"YKY"},{"$f":"'F_Inputs Merged'!B142","v":"CWW12_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C142","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},"£m",{"$f":"'F_Inputs Merged'!P142","v":0},{"$f":"'F_Inputs Merged'!Q142","v":0},{"$f":"'F_Inputs Merged'!R142","v":0},{"$f":"'F_Inputs Merged'!S142","v":0},{"$f":"'F_Inputs Merged'!T142","v":0},{"$f":"'F_Inputs Merged'!U142","v":0},{"$f":"'F_Inputs Merged'!V142","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A143","v":"YKY"},{"$f":"'F_Inputs Merged'!B143","v":"CWW17_121TOT_PR24"},{"$f":"'F_Inputs Merged'!C143","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},"£m",{"$f":"'F_Inputs Merged'!P143","v":0},{"$f":"'F_Inputs Merged'!Q143","v":0},{"$f":"'F_Inputs Merged'!R143","v":0},{"$f":"'F_Inputs Merged'!S143","v":0},{"$f":"'F_Inputs Merged'!T143","v":0},{"$f":"'F_Inputs Merged'!U143","v":0},{"$f":"'F_Inputs Merged'!V143","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A144","v":"YKY"},{"$f":"'F_Inputs Merged'!B144","v":"CWW17_122TOT_PR24"},{"$f":"'F_Inputs Merged'!C144","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},"£m",{"$f":"'F_Inputs Merged'!P144","v":0},{"$f":"'F_Inputs Merged'!Q144","v":0},{"$f":"'F_Inputs Merged'!R144","v":0},{"$f":"'F_Inputs Merged'!S144","v":0},{"$f":"'F_Inputs Merged'!T144","v":0},{"$f":"'F_Inputs Merged'!U144","v":0},{"$f":"'F_Inputs Merged'!V144","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A145","v":"YKY"},{"$f":"'F_Inputs Merged'!B145","v":"CWW17_123TOT_PR24"},{"$f":"'F_Inputs Merged'!C145","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},"£m",{"$f":"'F_Inputs Merged'!P145","v":0},{"$f":"'F_Inputs Merged'!Q145","v":0},{"$f":"'F_Inputs Merged'!R145","v":0},{"$f":"'F_Inputs Merged'!S145","v":0},{"$f":"'F_Inputs Merged'!T145","v":0},{"$f":"'F_Inputs Merged'!U145","v":0},{"$f":"'F_Inputs Merged'!V145","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A146","v":"YKY"},{"$f":"'F_Inputs Merged'!B146","v":"CWW20_070_PR24"},{"$f":"'F_Inputs Merged'!C146","v":"Other data - Number of marine conservation zones (new and existing)"},"£m",{"$f":"'F_Inputs Merged'!P146","v":0},{"$f":"'F_Inputs Merged'!Q146","v":0},{"$f":"'F_Inputs Merged'!R146","v":0},{"$f":"'F_Inputs Merged'!S146","v":0},{"$f":"'F_Inputs Merged'!T146","v":0},{"$f":"'F_Inputs Merged'!U146","v":0},{"$f":"'F_Inputs Merged'!V146","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A147","v":"YKY"},{"$f":"'F_Inputs Merged'!B147","v":"CWW20A_070_PR24"},{"$f":"'F_Inputs Merged'!C147","v":"Other data - Number of marine conservation zones (new and existing)"},"£m",{"$f":"'F_Inputs Merged'!P147","v":""},{"$f":"'F_Inputs Merged'!Q147","v":""},{"$f":"'F_Inputs Merged'!R147","v":0},{"$f":"'F_Inputs Merged'!S147","v":0},{"$f":"'F_Inputs Merged'!T147","v":0},{"$f":"'F_Inputs Merged'!U147","v":0},{"$f":"'F_Inputs Merged'!V147","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A148","v":"YKY"},{"$f":"'F_Inputs Merged'!B148","v":"PR24_E_WW123_TOTAL"},{"$f":"'F_Inputs Merged'!C148","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},"000s",{"$f":"'F_Inputs Merged'!P148","v":0},{"$f":"'F_Inputs Merged'!Q148","v":0},{"$f":"'F_Inputs Merged'!R148","v":0},{"$f":"'F_Inputs Merged'!S148","v":0},{"$f":"'F_Inputs Merged'!T148","v":0},{"$f":"'F_Inputs Merged'!U148","v":0},{"$f":"'F_Inputs Merged'!V148","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"'F_Inputs Merged'!A149","v":"YKY"},{"$f":"'F_Inputs Merged'!B149","v":"PR24_NETTOTEX_WASTE"},{"$f":"'F_Inputs Merged'!C149","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},"000s",{"$f":"'F_Inputs Merged'!P149","v":0},{"$f":"'F_Inputs Merged'!Q149","v":0},{"$f":"'F_Inputs Merged'!R149","v":0},{"$f":"'F_Inputs Merged'!S149","v":0},{"$f":"'F_Inputs Merged'!T149","v":0},{"$f":"'F_Inputs Merged'!U149","v":0},{"$f":"'F_Inputs Merged'!V149","v":0},{"$f":"SUM(Table1[[#This Row],[2023-24]:[2029-30]])","v":0}]

{"sheet":"F_Input Override","index":6,"n_rows":147,"n_cols":10,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"F_Input Override"}]
[]
[]
["Acronym","Item Description","Unit","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[{"$f":"'Consolidated Input'!A5","v":"ANH"},{"$f":"'Consolidated Input'!C5","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D5","v":"£m"}]
[{"$f":"'Consolidated Input'!A6","v":"ANH"},{"$f":"'Consolidated Input'!C6","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D6","v":"£m"}]
[{"$f":"'Consolidated Input'!A7","v":"ANH"},{"$f":"'Consolidated Input'!C7","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D7","v":"£m"}]
[{"$f":"'Consolidated Input'!A8","v":"ANH"},{"$f":"'Consolidated Input'!C8","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D8","v":"£m"}]
[{"$f":"'Consolidated Input'!A9","v":"ANH"},{"$f":"'Consolidated Input'!C9","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D9","v":"£m"}]
[{"$f":"'Consolidated Input'!A10","v":"ANH"},{"$f":"'Consolidated Input'!C10","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D10","v":"£m"}]
[{"$f":"'Consolidated Input'!A11","v":"ANH"},{"$f":"'Consolidated Input'!C11","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D11","v":"£m"}]
[{"$f":"'Consolidated Input'!A12","v":"ANH"},{"$f":"'Consolidated Input'!C12","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D12","v":"£m"}]
[{"$f":"'Consolidated Input'!A13","v":"ANH"},{"$f":"'Consolidated Input'!C13","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D13","v":"£m"}]
[{"$f":"'Consolidated Input'!A14","v":"ANH"},{"$f":"'Consolidated Input'!C14","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D14","v":"nr"}]
[{"$f":"'Consolidated Input'!A15","v":"ANH"},{"$f":"'Consolidated Input'!C15","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D15","v":"nr"}]
[{"$f":"'Consolidated Input'!A16","v":"ANH"},{"$f":"'Consolidated Input'!C16","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D16","v":"£m"}]
[{"$f":"'Consolidated Input'!A17","v":"ANH"},{"$f":"'Consolidated Input'!C17","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D17","v":"£m"}]
[{"$f":"'Consolidated Input'!A18","v":"WSH"},{"$f":"'Consolidated Input'!C18","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D18","v":"£m"}]
[{"$f":"'Consolidated Input'!A19","v":"WSH"},{"$f":"'Consolidated Input'!C19","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D19","v":"£m"}]
[{"$f":"'Consolidated Input'!A20","v":"WSH"},{"$f":"'Consolidated Input'!C20","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D20","v":"£m"}]
[{"$f":"'Consolidated Input'!A21","v":"WSH"},{"$f":"'Consolidated Input'!C21","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D21","v":"£m"}]
[{"$f":"'Consolidated Input'!A22","v":"WSH"},{"$f":"'Consolidated Input'!C22","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D22","v":"£m"}]
[{"$f":"'Consolidated Input'!A23","v":"WSH"},{"$f":"'Consolidated Input'!C23","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D23","v":"£m"}]
[{"$f":"'Consolidated Input'!A24","v":"WSH"},{"$f":"'Consolidated Input'!C24","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D24","v":"£m"}]
[{"$f":"'Consolidated Input'!A25","v":"WSH"},{"$f":"'Consolidated Input'!C25","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D25","v":"£m"}]
[{"$f":"'Consolidated Input'!A26","v":"WSH"},{"$f":"'Consolidated Input'!C26","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D26","v":"£m"}]
[{"$f":"'Consolidated Input'!A27","v":"WSH"},{"$f":"'Consolidated Input'!C27","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D27","v":"nr"}]
[{"$f":"'Consolidated Input'!A28","v":"WSH"},{"$f":"'Consolidated Input'!C28","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D28","v":"nr"}]
[{"$f":"'Consolidated Input'!A29","v":"WSH"},{"$f":"'Consolidated Input'!C29","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D29","v":"£m"}]
[{"$f":"'Consolidated Input'!A30","v":"WSH"},{"$f":"'Consolidated Input'!C30","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D30","v":"£m"}]
[{"$f":"'Consolidated Input'!A31","v":"HDD"},{"$f":"'Consolidated Input'!C31","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D31","v":"£m"}]
[{"$f":"'Consolidated Input'!A32","v":"HDD"},{"$f":"'Consolidated Input'!C32","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D32","v":"£m"}]
[{"$f":"'Consolidated Input'!A33","v":"HDD"},{"$f":"'Consolidated Input'!C33","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D33","v":"£m"}]
[{"$f":"'Consolidated Input'!A34","v":"HDD"},{"$f":"'Consolidated Input'!C34","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D34","v":"£m"}]
[{"$f":"'Consolidated Input'!A35","v":"HDD"},{"$f":"'Consolidated Input'!C35","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D35","v":"£m"}]
[{"$f":"'Consolidated Input'!A36","v":"HDD"},{"$f":"'Consolidated Input'!C36","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D36","v":"£m"}]
[{"$f":"'Consolidated Input'!A37","v":"HDD"},{"$f":"'Consolidated Input'!C37","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D37","v":"£m"}]
[{"$f":"'Consolidated Input'!A38","v":"HDD"},{"$f":"'Consolidated Input'!C38","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D38","v":"£m"}]
[{"$f":"'Consolidated Input'!A39","v":"HDD"},{"$f":"'Consolidated Input'!C39","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D39","v":"£m"}]
[{"$f":"'Consolidated Input'!A40","v":"HDD"},{"$f":"'Consolidated Input'!C40","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D40","v":"nr"}]
[{"$f":"'Consolidated Input'!A41","v":"HDD"},{"$f":"'Consolidated Input'!C41","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D41","v":"nr"}]
[{"$f":"'Consolidated Input'!A42","v":"HDD"},{"$f":"'Consolidated Input'!C42","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D42","v":"£m"}]
[{"$f":"'Consolidated Input'!A43","v":"HDD"},{"$f":"'Consolidated Input'!C43","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D43","v":"£m"}]
[{"$f":"'Consolidated Input'!A44","v":"NES"},{"$f":"'Consolidated Input'!C44","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D44","v":"£m"}]
[{"$f":"'Consolidated Input'!A45","v":"NES"},{"$f":"'Consolidated Input'!C45","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D45","v":"£m"}]
[{"$f":"'Consolidated Input'!A46","v":"NES"},{"$f":"'Consolidated Input'!C46","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D46","v":"£m"}]
[{"$f":"'Consolidated Input'!A47","v":"NES"},{"$f":"'Consolidated Input'!C47","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D47","v":"£m"}]
[{"$f":"'Consolidated Input'!A48","v":"NES"},{"$f":"'Consolidated Input'!C48","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D48","v":"£m"}]
[{"$f":"'Consolidated Input'!A49","v":"NES"},{"$f":"'Consolidated Input'!C49","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D49","v":"£m"}]
[{"$f":"'Consolidated Input'!A50","v":"NES"},{"$f":"'Consolidated Input'!C50","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D50","v":"£m"}]
[{"$f":"'Consolidated Input'!A51","v":"NES"},{"$f":"'Consolidated Input'!C51","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D51","v":"£m"}]
[{"$f":"'Consolidated Input'!A52","v":"NES"},{"$f":"'Consolidated Input'!C52","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D52","v":"£m"}]
[{"$f":"'Consolidated Input'!A53","v":"NES"},{"$f":"'Consolidated Input'!C53","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D53","v":"nr"}]
[{"$f":"'Consolidated Input'!A54","v":"NES"},{"$f":"'Consolidated Input'!C54","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D54","v":"nr"}]
[{"$f":"'Consolidated Input'!A55","v":"NES"},{"$f":"'Consolidated Input'!C55","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D55","v":"£m"}]
[{"$f":"'Consolidated Input'!A56","v":"NES"},{"$f":"'Consolidated Input'!C56","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D56","v":"£m"}]
[{"$f":"'Consolidated Input'!A57","v":"SVE"},{"$f":"'Consolidated Input'!C57","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D57","v":"£m"}]
[{"$f":"'Consolidated Input'!A58","v":"SVE"},{"$f":"'Consolidated Input'!C58","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D58","v":"£m"}]
[{"$f":"'Consolidated Input'!A59","v":"SVE"},{"$f":"'Consolidated Input'!C59","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D59","v":"£m"}]
[{"$f":"'Consolidated Input'!A60","v":"SVE"},{"$f":"'Consolidated Input'!C60","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D60","v":"£m"}]
[{"$f":"'Consolidated Input'!A61","v":"SVE"},{"$f":"'Consolidated Input'!C61","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D61","v":"£m"}]
[{"$f":"'Consolidated Input'!A62","v":"SVE"},{"$f":"'Consolidated Input'!C62","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D62","v":"£m"}]
[{"$f":"'Consolidated Input'!A63","v":"SVE"},{"$f":"'Consolidated Input'!C63","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D63","v":"£m"}]
[{"$f":"'Consolidated Input'!A64","v":"SVE"},{"$f":"'Consolidated Input'!C64","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D64","v":"£m"}]
[{"$f":"'Consolidated Input'!A65","v":"SVE"},{"$f":"'Consolidated Input'!C65","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D65","v":"£m"}]
[{"$f":"'Consolidated Input'!A66","v":"SVE"},{"$f":"'Consolidated Input'!C66","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D66","v":"nr"}]
[{"$f":"'Consolidated Input'!A67","v":"SVE"},{"$f":"'Consolidated Input'!C67","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D67","v":"nr"}]
[{"$f":"'Consolidated Input'!A68","v":"SVE"},{"$f":"'Consolidated Input'!C68","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D68","v":"£m"}]
[{"$f":"'Consolidated Input'!A69","v":"SVE"},{"$f":"'Consolidated Input'!C69","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D69","v":"£m"}]
[{"$f":"'Consolidated Input'!A70","v":"SWB"},{"$f":"'Consolidated Input'!C70","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D70","v":"£m"}]
[{"$f":"'Consolidated Input'!A71","v":"SWB"},{"$f":"'Consolidated Input'!C71","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D71","v":"£m"}]
[{"$f":"'Consolidated Input'!A72","v":"SWB"},{"$f":"'Consolidated Input'!C72","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D72","v":"£m"}]
[{"$f":"'Consolidated Input'!A73","v":"SWB"},{"$f":"'Consolidated Input'!C73","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D73","v":"£m"}]
[{"$f":"'Consolidated Input'!A74","v":"SWB"},{"$f":"'Consolidated Input'!C74","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D74","v":"£m"}]
[{"$f":"'Consolidated Input'!A75","v":"SWB"},{"$f":"'Consolidated Input'!C75","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D75","v":"£m"}]
[{"$f":"'Consolidated Input'!A76","v":"SWB"},{"$f":"'Consolidated Input'!C76","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D76","v":"£m"}]
[{"$f":"'Consolidated Input'!A77","v":"SWB"},{"$f":"'Consolidated Input'!C77","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D77","v":"£m"}]
[{"$f":"'Consolidated Input'!A78","v":"SWB"},{"$f":"'Consolidated Input'!C78","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D78","v":"£m"}]
[{"$f":"'Consolidated Input'!A79","v":"SWB"},{"$f":"'Consolidated Input'!C79","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D79","v":"nr"}]
[{"$f":"'Consolidated Input'!A80","v":"SWB"},{"$f":"'Consolidated Input'!C80","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D80","v":"nr"}]
[{"$f":"'Consolidated Input'!A81","v":"SWB"},{"$f":"'Consolidated Input'!C81","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D81","v":"£m"}]
[{"$f":"'Consolidated Input'!A82","v":"SWB"},{"$f":"'Consolidated Input'!C82","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D82","v":"£m"}]
[{"$f":"'Consolidated Input'!A83","v":"SRN"},{"$f":"'Consolidated Input'!C83","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D83","v":"£m"}]
[{"$f":"'Consolidated Input'!A84","v":"SRN"},{"$f":"'Consolidated Input'!C84","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D84","v":"£m"}]
[{"$f":"'Consolidated Input'!A85","v":"SRN"},{"$f":"'Consolidated Input'!C85","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D85","v":"£m"}]
[{"$f":"'Consolidated Input'!A86","v":"SRN"},{"$f":"'Consolidated Input'!C86","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D86","v":"£m"}]
[{"$f":"'Consolidated Input'!A87","v":"SRN"},{"$f":"'Consolidated Input'!C87","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D87","v":"£m"}]
[{"$f":"'Consolidated Input'!A88","v":"SRN"},{"$f":"'Consolidated Input'!C88","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D88","v":"£m"}]
[{"$f":"'Consolidated Input'!A89","v":"SRN"},{"$f":"'Consolidated Input'!C89","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D89","v":"£m"}]
[{"$f":"'Consolidated Input'!A90","v":"SRN"},{"$f":"'Consolidated Input'!C90","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D90","v":"£m"}]
[{"$f":"'Consolidated Input'!A91","v":"SRN"},{"$f":"'Consolidated Input'!C91","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D91","v":"£m"}]
[{"$f":"'Consolidated Input'!A92","v":"SRN"},{"$f":"'Consolidated Input'!C92","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D92","v":"nr"}]
[{"$f":"'Consolidated Input'!A93","v":"SRN"},{"$f":"'Consolidated Input'!C93","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D93","v":"nr"}]
[{"$f":"'Consolidated Input'!A94","v":"SRN"},{"$f":"'Consolidated Input'!C94","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D94","v":"£m"}]
[{"$f":"'Consolidated Input'!A95","v":"SRN"},{"$f":"'Consolidated Input'!C95","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D95","v":"£m"}]
[{"$f":"'Consolidated Input'!A96","v":"TMS"},{"$f":"'Consolidated Input'!C96","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D96","v":"£m"}]
[{"$f":"'Consolidated Input'!A97","v":"TMS"},{"$f":"'Consolidated Input'!C97","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D97","v":"£m"}]
[{"$f":"'Consolidated Input'!A98","v":"TMS"},{"$f":"'Consolidated Input'!C98","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D98","v":"£m"}]
[{"$f":"'Consolidated Input'!A99","v":"TMS"},{"$f":"'Consolidated Input'!C99","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D99","v":"£m"}]
[{"$f":"'Consolidated Input'!A100","v":"TMS"},{"$f":"'Consolidated Input'!C100","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D100","v":"£m"}]
[{"$f":"'Consolidated Input'!A101","v":"TMS"},{"$f":"'Consolidated Input'!C101","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D101","v":"£m"}]
[{"$f":"'Consolidated Input'!A102","v":"TMS"},{"$f":"'Consolidated Input'!C102","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D102","v":"£m"}]
[{"$f":"'Consolidated Input'!A103","v":"TMS"},{"$f":"'Consolidated Input'!C103","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D103","v":"£m"}]
[{"$f":"'Consolidated Input'!A104","v":"TMS"},{"$f":"'Consolidated Input'!C104","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D104","v":"£m"}]
[{"$f":"'Consolidated Input'!A105","v":"TMS"},{"$f":"'Consolidated Input'!C105","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D105","v":"nr"}]
[{"$f":"'Consolidated Input'!A106","v":"TMS"},{"$f":"'Consolidated Input'!C106","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D106","v":"nr"}]
[{"$f":"'Consolidated Input'!A107","v":"TMS"},{"$f":"'Consolidated Input'!C107","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D107","v":"£m"}]
[{"$f":"'Consolidated Input'!A108","v":"TMS"},{"$f":"'Consolidated Input'!C108","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D108","v":"£m"}]
[{"$f":"'Consolidated Input'!A109","v":"NWT"},{"$f":"'Consolidated Input'!C109","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D109","v":"£m"}]
[{"$f":"'Consolidated Input'!A110","v":"NWT"},{"$f":"'Consolidated Input'!C110","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D110","v":"£m"}]
[{"$f":"'Consolidated Input'!A111","v":"NWT"},{"$f":"'Consolidated Input'!C111","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D111","v":"£m"}]
[{"$f":"'Consolidated Input'!A112","v":"NWT"},{"$f":"'Consolidated Input'!C112","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D112","v":"£m"}]
[{"$f":"'Consolidated Input'!A113","v":"NWT"},{"$f":"'Consolidated Input'!C113","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D113","v":"£m"}]
[{"$f":"'Consolidated Input'!A114","v":"NWT"},{"$f":"'Consolidated Input'!C114","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D114","v":"£m"}]
[{"$f":"'Consolidated Input'!A115","v":"NWT"},{"$f":"'Consolidated Input'!C115","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D115","v":"£m"}]
[{"$f":"'Consolidated Input'!A116","v":"NWT"},{"$f":"'Consolidated Input'!C116","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D116","v":"£m"}]
[{"$f":"'Consolidated Input'!A117","v":"NWT"},{"$f":"'Consolidated Input'!C117","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D117","v":"£m"}]
[{"$f":"'Consolidated Input'!A118","v":"NWT"},{"$f":"'Consolidated Input'!C118","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D118","v":"nr"}]
[{"$f":"'Consolidated Input'!A119","v":"NWT"},{"$f":"'Consolidated Input'!C119","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D119","v":"nr"}]
[{"$f":"'Consolidated Input'!A120","v":"NWT"},{"$f":"'Consolidated Input'!C120","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D120","v":"£m"}]
[{"$f":"'Consolidated Input'!A121","v":"NWT"},{"$f":"'Consolidated Input'!C121","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D121","v":"£m"}]
[{"$f":"'Consolidated Input'!A122","v":"WSX"},{"$f":"'Consolidated Input'!C122","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D122","v":"£m"}]
[{"$f":"'Consolidated Input'!A123","v":"WSX"},{"$f":"'Consolidated Input'!C123","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D123","v":"£m"}]
[{"$f":"'Consolidated Input'!A124","v":"WSX"},{"$f":"'Consolidated Input'!C124","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D124","v":"£m"}]
[{"$f":"'Consolidated Input'!A125","v":"WSX"},{"$f":"'Consolidated Input'!C125","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D125","v":"£m"}]
[{"$f":"'Consolidated Input'!A126","v":"WSX"},{"$f":"'Consolidated Input'!C126","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D126","v":"£m"}]
[{"$f":"'Consolidated Input'!A127","v":"WSX"},{"$f":"'Consolidated Input'!C127","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D127","v":"£m"}]
[{"$f":"'Consolidated Input'!A128","v":"WSX"},{"$f":"'Consolidated Input'!C128","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D128","v":"£m"}]
[{"$f":"'Consolidated Input'!A129","v":"WSX"},{"$f":"'Consolidated Input'!C129","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D129","v":"£m"}]
[{"$f":"'Consolidated Input'!A130","v":"WSX"},{"$f":"'Consolidated Input'!C130","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D130","v":"£m"}]
[{"$f":"'Consolidated Input'!A131","v":"WSX"},{"$f":"'Consolidated Input'!C131","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D131","v":"nr"}]
[{"$f":"'Consolidated Input'!A132","v":"WSX"},{"$f":"'Consolidated Input'!C132","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D132","v":"nr"}]
[{"$f":"'Consolidated Input'!A133","v":"WSX"},{"$f":"'Consolidated Input'!C133","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D133","v":"£m"}]
[{"$f":"'Consolidated Input'!A134","v":"WSX"},{"$f":"'Consolidated Input'!C134","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D134","v":"£m"}]
[{"$f":"'Consolidated Input'!A135","v":"YKY"},{"$f":"'Consolidated Input'!C135","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D135","v":"£m"}]
[{"$f":"'Consolidated Input'!A136","v":"YKY"},{"$f":"'Consolidated Input'!C136","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D136","v":"£m"}]
[{"$f":"'Consolidated Input'!A137","v":"YKY"},{"$f":"'Consolidated Input'!C137","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D137","v":"£m"}]
[{"$f":"'Consolidated Input'!A138","v":"YKY"},{"$f":"'Consolidated Input'!C138","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D138","v":"£m"}]
[{"$f":"'Consolidated Input'!A139","v":"YKY"},{"$f":"'Consolidated Input'!C139","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D139","v":"£m"}]
[{"$f":"'Consolidated Input'!A140","v":"YKY"},{"$f":"'Consolidated Input'!C140","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D140","v":"£m"}]
[{"$f":"'Consolidated Input'!A141","v":"YKY"},{"$f":"'Consolidated Input'!C141","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"'Consolidated Input'!D141","v":"£m"}]
[{"$f":"'Consolidated Input'!A142","v":"YKY"},{"$f":"'Consolidated Input'!C142","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"'Consolidated Input'!D142","v":"£m"}]
[{"$f":"'Consolidated Input'!A143","v":"YKY"},{"$f":"'Consolidated Input'!C143","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"'Consolidated Input'!D143","v":"£m"}]
[{"$f":"'Consolidated Input'!A144","v":"YKY"},{"$f":"'Consolidated Input'!C144","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D144","v":"£m"}]
[{"$f":"'Consolidated Input'!A145","v":"YKY"},{"$f":"'Consolidated Input'!C145","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"'Consolidated Input'!D145","v":"£m"}]
[{"$f":"'Consolidated Input'!A146","v":"YKY"},{"$f":"'Consolidated Input'!C146","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D146","v":"000s"}]
[{"$f":"'Consolidated Input'!A147","v":"YKY"},{"$f":"'Consolidated Input'!C147","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"'Consolidated Input'!D147","v":"000s"}]

{"sheet":"Final Input","index":7,"n_rows":147,"n_cols":12,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Final Input"}]
[]
[]
["Acronym","BON code","Item Description","Unit","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","Total"]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D5=\"\",'Consolidated Input'!E5,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D5=\"\",'Consolidated Input'!F5,'F_Input Override'!D5)","v":0},{"$f":"IF('F_Input Override'!E5=\"\",'Consolidated Input'!G5,'F_Input Override'!E5)","v":0},{"$f":"IF('F_Input Override'!F5=\"\",'Consolidated Input'!H5,'F_Input Override'!F5)","v":0},{"$f":"IF('F_Input Override'!G5=\"\",'Consolidated Input'!I5,'F_Input Override'!G5)","v":0},{"$f":"IF('F_Input Override'!H5=\"\",'Consolidated Input'!J5,'F_Input Override'!H5)","v":0},{"$f":"IF('F_Input Override'!I5=\"\",'Consolidated Input'!K5,'F_Input Override'!I5)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D6=\"\",'Consolidated Input'!E6,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D6=\"\",'Consolidated Input'!F6,'F_Input Override'!D6)","v":0},{"$f":"IF('F_Input Override'!E6=\"\",'Consolidated Input'!G6,'F_Input Override'!E6)","v":0},{"$f":"IF('F_Input Override'!F6=\"\",'Consolidated Input'!H6,'F_Input Override'!F6)","v":0},{"$f":"IF('F_Input Override'!G6=\"\",'Consolidated Input'!I6,'F_Input Override'!G6)","v":0},{"$f":"IF('F_Input Override'!H6=\"\",'Consolidated Input'!J6,'F_Input Override'!H6)","v":0},{"$f":"IF('F_Input Override'!I6=\"\",'Consolidated Input'!K6,'F_Input Override'!I6)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D7=\"\",'Consolidated Input'!E7,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D7=\"\",'Consolidated Input'!F7,'F_Input Override'!D7)","v":0},{"$f":"IF('F_Input Override'!E7=\"\",'Consolidated Input'!G7,'F_Input Override'!E7)","v":0},{"$f":"IF('F_Input Override'!F7=\"\",'Consolidated Input'!H7,'F_Input Override'!F7)","v":0},{"$f":"IF('F_Input Override'!G7=\"\",'Consolidated Input'!I7,'F_Input Override'!G7)","v":0},{"$f":"IF('F_Input Override'!H7=\"\",'Consolidated Input'!J7,'F_Input Override'!H7)","v":0},{"$f":"IF('F_Input Override'!I7=\"\",'Consolidated Input'!K7,'F_Input Override'!I7)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D8=\"\",'Consolidated Input'!E8,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D8=\"\",'Consolidated Input'!F8,'F_Input Override'!D8)","v":0},{"$f":"IF('F_Input Override'!E8=\"\",'Consolidated Input'!G8,'F_Input Override'!E8)","v":0},{"$f":"IF('F_Input Override'!F8=\"\",'Consolidated Input'!H8,'F_Input Override'!F8)","v":0},{"$f":"IF('F_Input Override'!G8=\"\",'Consolidated Input'!I8,'F_Input Override'!G8)","v":0},{"$f":"IF('F_Input Override'!H8=\"\",'Consolidated Input'!J8,'F_Input Override'!H8)","v":0},{"$f":"IF('F_Input Override'!I8=\"\",'Consolidated Input'!K8,'F_Input Override'!I8)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D9=\"\",'Consolidated Input'!E9,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D9=\"\",'Consolidated Input'!F9,'F_Input Override'!D9)","v":0},{"$f":"IF('F_Input Override'!E9=\"\",'Consolidated Input'!G9,'F_Input Override'!E9)","v":0},{"$f":"IF('F_Input Override'!F9=\"\",'Consolidated Input'!H9,'F_Input Override'!F9)","v":0},{"$f":"IF('F_Input Override'!G9=\"\",'Consolidated Input'!I9,'F_Input Override'!G9)","v":0},{"$f":"IF('F_Input Override'!H9=\"\",'Consolidated Input'!J9,'F_Input Override'!H9)","v":0},{"$f":"IF('F_Input Override'!I9=\"\",'Consolidated Input'!K9,'F_Input Override'!I9)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D10=\"\",'Consolidated Input'!E10,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D10=\"\",'Consolidated Input'!F10,'F_Input Override'!D10)","v":0},{"$f":"IF('F_Input Override'!E10=\"\",'Consolidated Input'!G10,'F_Input Override'!E10)","v":0},{"$f":"IF('F_Input Override'!F10=\"\",'Consolidated Input'!H10,'F_Input Override'!F10)","v":0},{"$f":"IF('F_Input Override'!G10=\"\",'Consolidated Input'!I10,'F_Input Override'!G10)","v":0},{"$f":"IF('F_Input Override'!H10=\"\",'Consolidated Input'!J10,'F_Input Override'!H10)","v":0},{"$f":"IF('F_Input Override'!I10=\"\",'Consolidated Input'!K10,'F_Input Override'!I10)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D11=\"\",'Consolidated Input'!E11,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D11=\"\",'Consolidated Input'!F11,'F_Input Override'!D11)","v":0},{"$f":"IF('F_Input Override'!E11=\"\",'Consolidated Input'!G11,'F_Input Override'!E11)","v":0},{"$f":"IF('F_Input Override'!F11=\"\",'Consolidated Input'!H11,'F_Input Override'!F11)","v":0},{"$f":"IF('F_Input Override'!G11=\"\",'Consolidated Input'!I11,'F_Input Override'!G11)","v":0},{"$f":"IF('F_Input Override'!H11=\"\",'Consolidated Input'!J11,'F_Input Override'!H11)","v":0},{"$f":"IF('F_Input Override'!I11=\"\",'Consolidated Input'!K11,'F_Input Override'!I11)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D12=\"\",'Consolidated Input'!E12,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D12=\"\",'Consolidated Input'!F12,'F_Input Override'!D12)","v":0},{"$f":"IF('F_Input Override'!E12=\"\",'Consolidated Input'!G12,'F_Input Override'!E12)","v":0},{"$f":"IF('F_Input Override'!F12=\"\",'Consolidated Input'!H12,'F_Input Override'!F12)","v":0},{"$f":"IF('F_Input Override'!G12=\"\",'Consolidated Input'!I12,'F_Input Override'!G12)","v":0},{"$f":"IF('F_Input Override'!H12=\"\",'Consolidated Input'!J12,'F_Input Override'!H12)","v":0},{"$f":"IF('F_Input Override'!I12=\"\",'Consolidated Input'!K12,'F_Input Override'!I12)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D13=\"\",'Consolidated Input'!E13,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D13=\"\",'Consolidated Input'!F13,'F_Input Override'!D13)","v":0},{"$f":"IF('F_Input Override'!E13=\"\",'Consolidated Input'!G13,'F_Input Override'!E13)","v":0},{"$f":"IF('F_Input Override'!F13=\"\",'Consolidated Input'!H13,'F_Input Override'!F13)","v":0},{"$f":"IF('F_Input Override'!G13=\"\",'Consolidated Input'!I13,'F_Input Override'!G13)","v":0},{"$f":"IF('F_Input Override'!H13=\"\",'Consolidated Input'!J13,'F_Input Override'!H13)","v":0},{"$f":"IF('F_Input Override'!I13=\"\",'Consolidated Input'!K13,'F_Input Override'!I13)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D14=\"\",'Consolidated Input'!E14,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D14=\"\",'Consolidated Input'!F14,'F_Input Override'!D14)","v":0},{"$f":"IF('F_Input Override'!E14=\"\",'Consolidated Input'!G14,'F_Input Override'!E14)","v":0},{"$f":"IF('F_Input Override'!F14=\"\",'Consolidated Input'!H14,'F_Input Override'!F14)","v":0},{"$f":"IF('F_Input Override'!G14=\"\",'Consolidated Input'!I14,'F_Input Override'!G14)","v":0},{"$f":"IF('F_Input Override'!H14=\"\",'Consolidated Input'!J14,'F_Input Override'!H14)","v":0},{"$f":"IF('F_Input Override'!I14=\"\",'Consolidated Input'!K14,'F_Input Override'!I14)","v":1},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":1}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20A_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D15=\"\",'Consolidated Input'!E15,'F_Input Override'!#REF!)","v":""},{"$f":"IF('F_Input Override'!D15=\"\",'Consolidated Input'!F15,'F_Input Override'!D15)","v":""},{"$f":"IF('F_Input Override'!E15=\"\",'Consolidated Input'!G15,'F_Input Override'!E15)","v":0},{"$f":"IF('F_Input Override'!F15=\"\",'Consolidated Input'!H15,'F_Input Override'!F15)","v":0},{"$f":"IF('F_Input Override'!G15=\"\",'Consolidated Input'!I15,'F_Input Override'!G15)","v":0},{"$f":"IF('F_Input Override'!H15=\"\",'Consolidated Input'!J15,'F_Input Override'!H15)","v":0},{"$f":"IF('F_Input Override'!I15=\"\",'Consolidated Input'!K15,'F_Input Override'!I15)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_E_WW123_TOTAL"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D16=\"\",'Consolidated Input'!E16,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D16=\"\",'Consolidated Input'!F16,'F_Input Override'!D16)","v":0},{"$f":"IF('F_Input Override'!E16=\"\",'Consolidated Input'!G16,'F_Input Override'!E16)","v":0},{"$f":"IF('F_Input Override'!F16=\"\",'Consolidated Input'!H16,'F_Input Override'!F16)","v":0},{"$f":"IF('F_Input Override'!G16=\"\",'Consolidated Input'!I16,'F_Input Override'!G16)","v":0},{"$f":"IF('F_Input Override'!H16=\"\",'Consolidated Input'!J16,'F_Input Override'!H16)","v":0},{"$f":"IF('F_Input Override'!I16=\"\",'Consolidated Input'!K16,'F_Input Override'!I16)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"ANH"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_NETTOTEX_WASTE"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D17=\"\",'Consolidated Input'!E17,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D17=\"\",'Consolidated Input'!F17,'F_Input Override'!D17)","v":0},{"$f":"IF('F_Input Override'!E17=\"\",'Consolidated Input'!G17,'F_Input Override'!E17)","v":0},{"$f":"IF('F_Input Override'!F17=\"\",'Consolidated Input'!H17,'F_Input Override'!F17)","v":0},{"$f":"IF('F_Input Override'!G17=\"\",'Consolidated Input'!I17,'F_Input Override'!G17)","v":0},{"$f":"IF('F_Input Override'!H17=\"\",'Consolidated Input'!J17,'F_Input Override'!H17)","v":0},{"$f":"IF('F_Input Override'!I17=\"\",'Consolidated Input'!K17,'F_Input Override'!I17)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D18=\"\",'Consolidated Input'!E18,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D18=\"\",'Consolidated Input'!F18,'F_Input Override'!D18)","v":0},{"$f":"IF('F_Input Override'!E18=\"\",'Consolidated Input'!G18,'F_Input Override'!E18)","v":0},{"$f":"IF('F_Input Override'!F18=\"\",'Consolidated Input'!H18,'F_Input Override'!F18)","v":0},{"$f":"IF('F_Input Override'!G18=\"\",'Consolidated Input'!I18,'F_Input Override'!G18)","v":0},{"$f":"IF('F_Input Override'!H18=\"\",'Consolidated Input'!J18,'F_Input Override'!H18)","v":0},{"$f":"IF('F_Input Override'!I18=\"\",'Consolidated Input'!K18,'F_Input Override'!I18)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D19=\"\",'Consolidated Input'!E19,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D19=\"\",'Consolidated Input'!F19,'F_Input Override'!D19)","v":0},{"$f":"IF('F_Input Override'!E19=\"\",'Consolidated Input'!G19,'F_Input Override'!E19)","v":0},{"$f":"IF('F_Input Override'!F19=\"\",'Consolidated Input'!H19,'F_Input Override'!F19)","v":0},{"$f":"IF('F_Input Override'!G19=\"\",'Consolidated Input'!I19,'F_Input Override'!G19)","v":0},{"$f":"IF('F_Input Override'!H19=\"\",'Consolidated Input'!J19,'F_Input Override'!H19)","v":0},{"$f":"IF('F_Input Override'!I19=\"\",'Consolidated Input'!K19,'F_Input Override'!I19)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D20=\"\",'Consolidated Input'!E20,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D20=\"\",'Consolidated Input'!F20,'F_Input Override'!D20)","v":0},{"$f":"IF('F_Input Override'!E20=\"\",'Consolidated Input'!G20,'F_Input Override'!E20)","v":0},{"$f":"IF('F_Input Override'!F20=\"\",'Consolidated Input'!H20,'F_Input Override'!F20)","v":0},{"$f":"IF('F_Input Override'!G20=\"\",'Consolidated Input'!I20,'F_Input Override'!G20)","v":0},{"$f":"IF('F_Input Override'!H20=\"\",'Consolidated Input'!J20,'F_Input Override'!H20)","v":0},{"$f":"IF('F_Input Override'!I20=\"\",'Consolidated Input'!K20,'F_Input Override'!I20)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D21=\"\",'Consolidated Input'!E21,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D21=\"\",'Consolidated Input'!F21,'F_Input Override'!D21)","v":0},{"$f":"IF('F_Input Override'!E21=\"\",'Consolidated Input'!G21,'F_Input Override'!E21)","v":0},{"$f":"IF('F_Input Override'!F21=\"\",'Consolidated Input'!H21,'F_Input Override'!F21)","v":0},{"$f":"IF('F_Input Override'!G21=\"\",'Consolidated Input'!I21,'F_Input Override'!G21)","v":0},{"$f":"IF('F_Input Override'!H21=\"\",'Consolidated Input'!J21,'F_Input Override'!H21)","v":0},{"$f":"IF('F_Input Override'!I21=\"\",'Consolidated Input'!K21,'F_Input Override'!I21)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D22=\"\",'Consolidated Input'!E22,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D22=\"\",'Consolidated Input'!F22,'F_Input Override'!D22)","v":0},{"$f":"IF('F_Input Override'!E22=\"\",'Consolidated Input'!G22,'F_Input Override'!E22)","v":0},{"$f":"IF('F_Input Override'!F22=\"\",'Consolidated Input'!H22,'F_Input Override'!F22)","v":0},{"$f":"IF('F_Input Override'!G22=\"\",'Consolidated Input'!I22,'F_Input Override'!G22)","v":0},{"$f":"IF('F_Input Override'!H22=\"\",'Consolidated Input'!J22,'F_Input Override'!H22)","v":0},{"$f":"IF('F_Input Override'!I22=\"\",'Consolidated Input'!K22,'F_Input Override'!I22)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D23=\"\",'Consolidated Input'!E23,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D23=\"\",'Consolidated Input'!F23,'F_Input Override'!D23)","v":0},{"$f":"IF('F_Input Override'!E23=\"\",'Consolidated Input'!G23,'F_Input Override'!E23)","v":0},{"$f":"IF('F_Input Override'!F23=\"\",'Consolidated Input'!H23,'F_Input Override'!F23)","v":0},{"$f":"IF('F_Input Override'!G23=\"\",'Consolidated Input'!I23,'F_Input Override'!G23)","v":0},{"$f":"IF('F_Input Override'!H23=\"\",'Consolidated Input'!J23,'F_Input Override'!H23)","v":0},{"$f":"IF('F_Input Override'!I23=\"\",'Consolidated Input'!K23,'F_Input Override'!I23)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D24=\"\",'Consolidated Input'!E24,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D24=\"\",'Consolidated Input'!F24,'F_Input Override'!D24)","v":0},{"$f":"IF('F_Input Override'!E24=\"\",'Consolidated Input'!G24,'F_Input Override'!E24)","v":0},{"$f":"IF('F_Input Override'!F24=\"\",'Consolidated Input'!H24,'F_Input Override'!F24)","v":0},{"$f":"IF('F_Input Override'!G24=\"\",'Consolidated Input'!I24,'F_Input Override'!G24)","v":0},{"$f":"IF('F_Input Override'!H24=\"\",'Consolidated Input'!J24,'F_Input Override'!H24)","v":0},{"$f":"IF('F_Input Override'!I24=\"\",'Consolidated Input'!K24,'F_Input Override'!I24)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D25=\"\",'Consolidated Input'!E25,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D25=\"\",'Consolidated Input'!F25,'F_Input Override'!D25)","v":0},{"$f":"IF('F_Input Override'!E25=\"\",'Consolidated Input'!G25,'F_Input Override'!E25)","v":0},{"$f":"IF('F_Input Override'!F25=\"\",'Consolidated Input'!H25,'F_Input Override'!F25)","v":0},{"$f":"IF('F_Input Override'!G25=\"\",'Consolidated Input'!I25,'F_Input Override'!G25)","v":0},{"$f":"IF('F_Input Override'!H25=\"\",'Consolidated Input'!J25,'F_Input Override'!H25)","v":0},{"$f":"IF('F_Input Override'!I25=\"\",'Consolidated Input'!K25,'F_Input Override'!I25)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D26=\"\",'Consolidated Input'!E26,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D26=\"\",'Consolidated Input'!F26,'F_Input Override'!D26)","v":0},{"$f":"IF('F_Input Override'!E26=\"\",'Consolidated Input'!G26,'F_Input Override'!E26)","v":0},{"$f":"IF('F_Input Override'!F26=\"\",'Consolidated Input'!H26,'F_Input Override'!F26)","v":0},{"$f":"IF('F_Input Override'!G26=\"\",'Consolidated Input'!I26,'F_Input Override'!G26)","v":0},{"$f":"IF('F_Input Override'!H26=\"\",'Consolidated Input'!J26,'F_Input Override'!H26)","v":0},{"$f":"IF('F_Input Override'!I26=\"\",'Consolidated Input'!K26,'F_Input Override'!I26)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D27=\"\",'Consolidated Input'!E27,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D27=\"\",'Consolidated Input'!F27,'F_Input Override'!D27)","v":0},{"$f":"IF('F_Input Override'!E27=\"\",'Consolidated Input'!G27,'F_Input Override'!E27)","v":1},{"$f":"IF('F_Input Override'!F27=\"\",'Consolidated Input'!H27,'F_Input Override'!F27)","v":1},{"$f":"IF('F_Input Override'!G27=\"\",'Consolidated Input'!I27,'F_Input Override'!G27)","v":1},{"$f":"IF('F_Input Override'!H27=\"\",'Consolidated Input'!J27,'F_Input Override'!H27)","v":1},{"$f":"IF('F_Input Override'!I27=\"\",'Consolidated Input'!K27,'F_Input Override'!I27)","v":1},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":5}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20A_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D28=\"\",'Consolidated Input'!E28,'F_Input Override'!#REF!)","v":""},{"$f":"IF('F_Input Override'!D28=\"\",'Consolidated Input'!F28,'F_Input Override'!D28)","v":""},{"$f":"IF('F_Input Override'!E28=\"\",'Consolidated Input'!G28,'F_Input Override'!E28)","v":0},{"$f":"IF('F_Input Override'!F28=\"\",'Consolidated Input'!H28,'F_Input Override'!F28)","v":0},{"$f":"IF('F_Input Override'!G28=\"\",'Consolidated Input'!I28,'F_Input Override'!G28)","v":0},{"$f":"IF('F_Input Override'!H28=\"\",'Consolidated Input'!J28,'F_Input Override'!H28)","v":0},{"$f":"IF('F_Input Override'!I28=\"\",'Consolidated Input'!K28,'F_Input Override'!I28)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_E_WW123_TOTAL"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D29=\"\",'Consolidated Input'!E29,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D29=\"\",'Consolidated Input'!F29,'F_Input Override'!D29)","v":0},{"$f":"IF('F_Input Override'!E29=\"\",'Consolidated Input'!G29,'F_Input Override'!E29)","v":0},{"$f":"IF('F_Input Override'!F29=\"\",'Consolidated Input'!H29,'F_Input Override'!F29)","v":0},{"$f":"IF('F_Input Override'!G29=\"\",'Consolidated Input'!I29,'F_Input Override'!G29)","v":0},{"$f":"IF('F_Input Override'!H29=\"\",'Consolidated Input'!J29,'F_Input Override'!H29)","v":0},{"$f":"IF('F_Input Override'!I29=\"\",'Consolidated Input'!K29,'F_Input Override'!I29)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSH"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_NETTOTEX_WASTE"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D30=\"\",'Consolidated Input'!E30,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D30=\"\",'Consolidated Input'!F30,'F_Input Override'!D30)","v":0},{"$f":"IF('F_Input Override'!E30=\"\",'Consolidated Input'!G30,'F_Input Override'!E30)","v":0},{"$f":"IF('F_Input Override'!F30=\"\",'Consolidated Input'!H30,'F_Input Override'!F30)","v":0},{"$f":"IF('F_Input Override'!G30=\"\",'Consolidated Input'!I30,'F_Input Override'!G30)","v":0},{"$f":"IF('F_Input Override'!H30=\"\",'Consolidated Input'!J30,'F_Input Override'!H30)","v":0},{"$f":"IF('F_Input Override'!I30=\"\",'Consolidated Input'!K30,'F_Input Override'!I30)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D31=\"\",'Consolidated Input'!E31,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D31=\"\",'Consolidated Input'!F31,'F_Input Override'!D31)","v":0},{"$f":"IF('F_Input Override'!E31=\"\",'Consolidated Input'!G31,'F_Input Override'!E31)","v":0},{"$f":"IF('F_Input Override'!F31=\"\",'Consolidated Input'!H31,'F_Input Override'!F31)","v":0},{"$f":"IF('F_Input Override'!G31=\"\",'Consolidated Input'!I31,'F_Input Override'!G31)","v":0},{"$f":"IF('F_Input Override'!H31=\"\",'Consolidated Input'!J31,'F_Input Override'!H31)","v":0},{"$f":"IF('F_Input Override'!I31=\"\",'Consolidated Input'!K31,'F_Input Override'!I31)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D32=\"\",'Consolidated Input'!E32,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D32=\"\",'Consolidated Input'!F32,'F_Input Override'!D32)","v":0},{"$f":"IF('F_Input Override'!E32=\"\",'Consolidated Input'!G32,'F_Input Override'!E32)","v":0},{"$f":"IF('F_Input Override'!F32=\"\",'Consolidated Input'!H32,'F_Input Override'!F32)","v":0},{"$f":"IF('F_Input Override'!G32=\"\",'Consolidated Input'!I32,'F_Input Override'!G32)","v":0},{"$f":"IF('F_Input Override'!H32=\"\",'Consolidated Input'!J32,'F_Input Override'!H32)","v":0},{"$f":"IF('F_Input Override'!I32=\"\",'Consolidated Input'!K32,'F_Input Override'!I32)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D33=\"\",'Consolidated Input'!E33,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D33=\"\",'Consolidated Input'!F33,'F_Input Override'!D33)","v":0},{"$f":"IF('F_Input Override'!E33=\"\",'Consolidated Input'!G33,'F_Input Override'!E33)","v":0},{"$f":"IF('F_Input Override'!F33=\"\",'Consolidated Input'!H33,'F_Input Override'!F33)","v":0},{"$f":"IF('F_Input Override'!G33=\"\",'Consolidated Input'!I33,'F_Input Override'!G33)","v":0},{"$f":"IF('F_Input Override'!H33=\"\",'Consolidated Input'!J33,'F_Input Override'!H33)","v":0},{"$f":"IF('F_Input Override'!I33=\"\",'Consolidated Input'!K33,'F_Input Override'!I33)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D34=\"\",'Consolidated Input'!E34,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D34=\"\",'Consolidated Input'!F34,'F_Input Override'!D34)","v":0},{"$f":"IF('F_Input Override'!E34=\"\",'Consolidated Input'!G34,'F_Input Override'!E34)","v":0},{"$f":"IF('F_Input Override'!F34=\"\",'Consolidated Input'!H34,'F_Input Override'!F34)","v":0},{"$f":"IF('F_Input Override'!G34=\"\",'Consolidated Input'!I34,'F_Input Override'!G34)","v":0},{"$f":"IF('F_Input Override'!H34=\"\",'Consolidated Input'!J34,'F_Input Override'!H34)","v":0},{"$f":"IF('F_Input Override'!I34=\"\",'Consolidated Input'!K34,'F_Input Override'!I34)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D35=\"\",'Consolidated Input'!E35,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D35=\"\",'Consolidated Input'!F35,'F_Input Override'!D35)","v":0},{"$f":"IF('F_Input Override'!E35=\"\",'Consolidated Input'!G35,'F_Input Override'!E35)","v":0},{"$f":"IF('F_Input Override'!F35=\"\",'Consolidated Input'!H35,'F_Input Override'!F35)","v":0},{"$f":"IF('F_Input Override'!G35=\"\",'Consolidated Input'!I35,'F_Input Override'!G35)","v":0},{"$f":"IF('F_Input Override'!H35=\"\",'Consolidated Input'!J35,'F_Input Override'!H35)","v":0},{"$f":"IF('F_Input Override'!I35=\"\",'Consolidated Input'!K35,'F_Input Override'!I35)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D36=\"\",'Consolidated Input'!E36,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D36=\"\",'Consolidated Input'!F36,'F_Input Override'!D36)","v":0},{"$f":"IF('F_Input Override'!E36=\"\",'Consolidated Input'!G36,'F_Input Override'!E36)","v":0},{"$f":"IF('F_Input Override'!F36=\"\",'Consolidated Input'!H36,'F_Input Override'!F36)","v":0},{"$f":"IF('F_Input Override'!G36=\"\",'Consolidated Input'!I36,'F_Input Override'!G36)","v":0},{"$f":"IF('F_Input Override'!H36=\"\",'Consolidated Input'!J36,'F_Input Override'!H36)","v":0},{"$f":"IF('F_Input Override'!I36=\"\",'Consolidated Input'!K36,'F_Input Override'!I36)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D37=\"\",'Consolidated Input'!E37,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D37=\"\",'Consolidated Input'!F37,'F_Input Override'!D37)","v":0},{"$f":"IF('F_Input Override'!E37=\"\",'Consolidated Input'!G37,'F_Input Override'!E37)","v":0},{"$f":"IF('F_Input Override'!F37=\"\",'Consolidated Input'!H37,'F_Input Override'!F37)","v":0},{"$f":"IF('F_Input Override'!G37=\"\",'Consolidated Input'!I37,'F_Input Override'!G37)","v":0},{"$f":"IF('F_Input Override'!H37=\"\",'Consolidated Input'!J37,'F_Input Override'!H37)","v":0},{"$f":"IF('F_Input Override'!I37=\"\",'Consolidated Input'!K37,'F_Input Override'!I37)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D38=\"\",'Consolidated Input'!E38,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D38=\"\",'Consolidated Input'!F38,'F_Input Override'!D38)","v":0},{"$f":"IF('F_Input Override'!E38=\"\",'Consolidated Input'!G38,'F_Input Override'!E38)","v":0},{"$f":"IF('F_Input Override'!F38=\"\",'Consolidated Input'!H38,'F_Input Override'!F38)","v":0},{"$f":"IF('F_Input Override'!G38=\"\",'Consolidated Input'!I38,'F_Input Override'!G38)","v":0},{"$f":"IF('F_Input Override'!H38=\"\",'Consolidated Input'!J38,'F_Input Override'!H38)","v":0},{"$f":"IF('F_Input Override'!I38=\"\",'Consolidated Input'!K38,'F_Input Override'!I38)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D39=\"\",'Consolidated Input'!E39,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D39=\"\",'Consolidated Input'!F39,'F_Input Override'!D39)","v":0},{"$f":"IF('F_Input Override'!E39=\"\",'Consolidated Input'!G39,'F_Input Override'!E39)","v":0},{"$f":"IF('F_Input Override'!F39=\"\",'Consolidated Input'!H39,'F_Input Override'!F39)","v":0},{"$f":"IF('F_Input Override'!G39=\"\",'Consolidated Input'!I39,'F_Input Override'!G39)","v":0},{"$f":"IF('F_Input Override'!H39=\"\",'Consolidated Input'!J39,'F_Input Override'!H39)","v":0},{"$f":"IF('F_Input Override'!I39=\"\",'Consolidated Input'!K39,'F_Input Override'!I39)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D40=\"\",'Consolidated Input'!E40,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D40=\"\",'Consolidated Input'!F40,'F_Input Override'!D40)","v":0},{"$f":"IF('F_Input Override'!E40=\"\",'Consolidated Input'!G40,'F_Input Override'!E40)","v":0},{"$f":"IF('F_Input Override'!F40=\"\",'Consolidated Input'!H40,'F_Input Override'!F40)","v":0},{"$f":"IF('F_Input Override'!G40=\"\",'Consolidated Input'!I40,'F_Input Override'!G40)","v":0},{"$f":"IF('F_Input Override'!H40=\"\",'Consolidated Input'!J40,'F_Input Override'!H40)","v":0},{"$f":"IF('F_Input Override'!I40=\"\",'Consolidated Input'!K40,'F_Input Override'!I40)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20A_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D41=\"\",'Consolidated Input'!E41,'F_Input Override'!#REF!)","v":""},{"$f":"IF('F_Input Override'!D41=\"\",'Consolidated Input'!F41,'F_Input Override'!D41)","v":""},{"$f":"IF('F_Input Override'!E41=\"\",'Consolidated Input'!G41,'F_Input Override'!E41)","v":0},{"$f":"IF('F_Input Override'!F41=\"\",'Consolidated Input'!H41,'F_Input Override'!F41)","v":0},{"$f":"IF('F_Input Override'!G41=\"\",'Consolidated Input'!I41,'F_Input Override'!G41)","v":0},{"$f":"IF('F_Input Override'!H41=\"\",'Consolidated Input'!J41,'F_Input Override'!H41)","v":0},{"$f":"IF('F_Input Override'!I41=\"\",'Consolidated Input'!K41,'F_Input Override'!I41)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_E_WW123_TOTAL"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D42=\"\",'Consolidated Input'!E42,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D42=\"\",'Consolidated Input'!F42,'F_Input Override'!D42)","v":0},{"$f":"IF('F_Input Override'!E42=\"\",'Consolidated Input'!G42,'F_Input Override'!E42)","v":0},{"$f":"IF('F_Input Override'!F42=\"\",'Consolidated Input'!H42,'F_Input Override'!F42)","v":0},{"$f":"IF('F_Input Override'!G42=\"\",'Consolidated Input'!I42,'F_Input Override'!G42)","v":0},{"$f":"IF('F_Input Override'!H42=\"\",'Consolidated Input'!J42,'F_Input Override'!H42)","v":0},{"$f":"IF('F_Input Override'!I42=\"\",'Consolidated Input'!K42,'F_Input Override'!I42)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"HDD"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_NETTOTEX_WASTE"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D43=\"\",'Consolidated Input'!E43,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D43=\"\",'Consolidated Input'!F43,'F_Input Override'!D43)","v":0},{"$f":"IF('F_Input Override'!E43=\"\",'Consolidated Input'!G43,'F_Input Override'!E43)","v":0},{"$f":"IF('F_Input Override'!F43=\"\",'Consolidated Input'!H43,'F_Input Override'!F43)","v":0},{"$f":"IF('F_Input Override'!G43=\"\",'Consolidated Input'!I43,'F_Input Override'!G43)","v":0},{"$f":"IF('F_Input Override'!H43=\"\",'Consolidated Input'!J43,'F_Input Override'!H43)","v":0},{"$f":"IF('F_Input Override'!I43=\"\",'Consolidated Input'!K43,'F_Input Override'!I43)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D44=\"\",'Consolidated Input'!E44,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D44=\"\",'Consolidated Input'!F44,'F_Input Override'!D44)","v":0},{"$f":"IF('F_Input Override'!E44=\"\",'Consolidated Input'!G44,'F_Input Override'!E44)","v":0.81299999999999994},{"$f":"IF('F_Input Override'!F44=\"\",'Consolidated Input'!H44,'F_Input Override'!F44)","v":0.81299999999999994},{"$f":"IF('F_Input Override'!G44=\"\",'Consolidated Input'!I44,'F_Input Override'!G44)","v":0.81299999999999994},{"$f":"IF('F_Input Override'!H44=\"\",'Consolidated Input'!J44,'F_Input Override'!H44)","v":0.81299999999999994},{"$f":"IF('F_Input Override'!I44=\"\",'Consolidated Input'!K44,'F_Input Override'!I44)","v":0.81299999999999994},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":4.0649999999999995}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D45=\"\",'Consolidated Input'!E45,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D45=\"\",'Consolidated Input'!F45,'F_Input Override'!D45)","v":0},{"$f":"IF('F_Input Override'!E45=\"\",'Consolidated Input'!G45,'F_Input Override'!E45)","v":0.19800000000000001},{"$f":"IF('F_Input Override'!F45=\"\",'Consolidated Input'!H45,'F_Input Override'!F45)","v":0.19800000000000001},{"$f":"IF('F_Input Override'!G45=\"\",'Consolidated Input'!I45,'F_Input Override'!G45)","v":0.19800000000000001},{"$f":"IF('F_Input Override'!H45=\"\",'Consolidated Input'!J45,'F_Input Override'!H45)","v":0.19800000000000001},{"$f":"IF('F_Input Override'!I45=\"\",'Consolidated Input'!K45,'F_Input Override'!I45)","v":0.19800000000000001},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0.99}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D46=\"\",'Consolidated Input'!E46,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D46=\"\",'Consolidated Input'!F46,'F_Input Override'!D46)","v":0},{"$f":"IF('F_Input Override'!E46=\"\",'Consolidated Input'!G46,'F_Input Override'!E46)","v":1.0109999999999999},{"$f":"IF('F_Input Override'!F46=\"\",'Consolidated Input'!H46,'F_Input Override'!F46)","v":1.0109999999999999},{"$f":"IF('F_Input Override'!G46=\"\",'Consolidated Input'!I46,'F_Input Override'!G46)","v":1.0109999999999999},{"$f":"IF('F_Input Override'!H46=\"\",'Consolidated Input'!J46,'F_Input Override'!H46)","v":1.0109999999999999},{"$f":"IF('F_Input Override'!I46=\"\",'Consolidated Input'!K46,'F_Input Override'!I46)","v":1.0109999999999999},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":5.0549999999999997}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D47=\"\",'Consolidated Input'!E47,'F_Input Override'!#REF!)","v":0.96099999999999997},{"$f":"IF('F_Input Override'!D47=\"\",'Consolidated Input'!F47,'F_Input Override'!D47)","v":0.96099999999999997},{"$f":"IF('F_Input Override'!E47=\"\",'Consolidated Input'!G47,'F_Input Override'!E47)","v":0},{"$f":"IF('F_Input Override'!F47=\"\",'Consolidated Input'!H47,'F_Input Override'!F47)","v":0},{"$f":"IF('F_Input Override'!G47=\"\",'Consolidated Input'!I47,'F_Input Override'!G47)","v":0},{"$f":"IF('F_Input Override'!H47=\"\",'Consolidated Input'!J47,'F_Input Override'!H47)","v":0},{"$f":"IF('F_Input Override'!I47=\"\",'Consolidated Input'!K47,'F_Input Override'!I47)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":1.9219999999999999}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D48=\"\",'Consolidated Input'!E48,'F_Input Override'!#REF!)","v":8.2000000000000003E-2},{"$f":"IF('F_Input Override'!D48=\"\",'Consolidated Input'!F48,'F_Input Override'!D48)","v":8.2000000000000003E-2},{"$f":"IF('F_Input Override'!E48=\"\",'Consolidated Input'!G48,'F_Input Override'!E48)","v":0},{"$f":"IF('F_Input Override'!F48=\"\",'Consolidated Input'!H48,'F_Input Override'!F48)","v":0},{"$f":"IF('F_Input Override'!G48=\"\",'Consolidated Input'!I48,'F_Input Override'!G48)","v":0},{"$f":"IF('F_Input Override'!H48=\"\",'Consolidated Input'!J48,'F_Input Override'!H48)","v":0},{"$f":"IF('F_Input Override'!I48=\"\",'Consolidated Input'!K48,'F_Input Override'!I48)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0.16400000000000001}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D49=\"\",'Consolidated Input'!E49,'F_Input Override'!#REF!)","v":1.0429999999999999},{"$f":"IF('F_Input Override'!D49=\"\",'Consolidated Input'!F49,'F_Input Override'!D49)","v":1.0429999999999999},{"$f":"IF('F_Input Override'!E49=\"\",'Consolidated Input'!G49,'F_Input Override'!E49)","v":0},{"$f":"IF('F_Input Override'!F49=\"\",'Consolidated Input'!H49,'F_Input Override'!F49)","v":0},{"$f":"IF('F_Input Override'!G49=\"\",'Consolidated Input'!I49,'F_Input Override'!G49)","v":0},{"$f":"IF('F_Input Override'!H49=\"\",'Consolidated Input'!J49,'F_Input Override'!H49)","v":0},{"$f":"IF('F_Input Override'!I49=\"\",'Consolidated Input'!K49,'F_Input Override'!I49)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":2.0859999999999999}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D50=\"\",'Consolidated Input'!E50,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D50=\"\",'Consolidated Input'!F50,'F_Input Override'!D50)","v":0},{"$f":"IF('F_Input Override'!E50=\"\",'Consolidated Input'!G50,'F_Input Override'!E50)","v":0},{"$f":"IF('F_Input Override'!F50=\"\",'Consolidated Input'!H50,'F_Input Override'!F50)","v":0},{"$f":"IF('F_Input Override'!G50=\"\",'Consolidated Input'!I50,'F_Input Override'!G50)","v":0},{"$f":"IF('F_Input Override'!H50=\"\",'Consolidated Input'!J50,'F_Input Override'!H50)","v":0},{"$f":"IF('F_Input Override'!I50=\"\",'Consolidated Input'!K50,'F_Input Override'!I50)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D51=\"\",'Consolidated Input'!E51,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D51=\"\",'Consolidated Input'!F51,'F_Input Override'!D51)","v":0},{"$f":"IF('F_Input Override'!E51=\"\",'Consolidated Input'!G51,'F_Input Override'!E51)","v":0},{"$f":"IF('F_Input Override'!F51=\"\",'Consolidated Input'!H51,'F_Input Override'!F51)","v":0},{"$f":"IF('F_Input Override'!G51=\"\",'Consolidated Input'!I51,'F_Input Override'!G51)","v":0},{"$f":"IF('F_Input Override'!H51=\"\",'Consolidated Input'!J51,'F_Input Override'!H51)","v":0},{"$f":"IF('F_Input Override'!I51=\"\",'Consolidated Input'!K51,'F_Input Override'!I51)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D52=\"\",'Consolidated Input'!E52,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D52=\"\",'Consolidated Input'!F52,'F_Input Override'!D52)","v":0},{"$f":"IF('F_Input Override'!E52=\"\",'Consolidated Input'!G52,'F_Input Override'!E52)","v":0},{"$f":"IF('F_Input Override'!F52=\"\",'Consolidated Input'!H52,'F_Input Override'!F52)","v":0},{"$f":"IF('F_Input Override'!G52=\"\",'Consolidated Input'!I52,'F_Input Override'!G52)","v":0},{"$f":"IF('F_Input Override'!H52=\"\",'Consolidated Input'!J52,'F_Input Override'!H52)","v":0},{"$f":"IF('F_Input Override'!I52=\"\",'Consolidated Input'!K52,'F_Input Override'!I52)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D53=\"\",'Consolidated Input'!E53,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D53=\"\",'Consolidated Input'!F53,'F_Input Override'!D53)","v":0},{"$f":"IF('F_Input Override'!E53=\"\",'Consolidated Input'!G53,'F_Input Override'!E53)","v":0},{"$f":"IF('F_Input Override'!F53=\"\",'Consolidated Input'!H53,'F_Input Override'!F53)","v":0},{"$f":"IF('F_Input Override'!G53=\"\",'Consolidated Input'!I53,'F_Input Override'!G53)","v":0},{"$f":"IF('F_Input Override'!H53=\"\",'Consolidated Input'!J53,'F_Input Override'!H53)","v":0},{"$f":"IF('F_Input Override'!I53=\"\",'Consolidated Input'!K53,'F_Input Override'!I53)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20A_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D54=\"\",'Consolidated Input'!E54,'F_Input Override'!#REF!)","v":""},{"$f":"IF('F_Input Override'!D54=\"\",'Consolidated Input'!F54,'F_Input Override'!D54)","v":""},{"$f":"IF('F_Input Override'!E54=\"\",'Consolidated Input'!G54,'F_Input Override'!E54)","v":0},{"$f":"IF('F_Input Override'!F54=\"\",'Consolidated Input'!H54,'F_Input Override'!F54)","v":0},{"$f":"IF('F_Input Override'!G54=\"\",'Consolidated Input'!I54,'F_Input Override'!G54)","v":0},{"$f":"IF('F_Input Override'!H54=\"\",'Consolidated Input'!J54,'F_Input Override'!H54)","v":0},{"$f":"IF('F_Input Override'!I54=\"\",'Consolidated Input'!K54,'F_Input Override'!I54)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_E_WW123_TOTAL"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D55=\"\",'Consolidated Input'!E55,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D55=\"\",'Consolidated Input'!F55,'F_Input Override'!D55)","v":0},{"$f":"IF('F_Input Override'!E55=\"\",'Consolidated Input'!G55,'F_Input Override'!E55)","v":0},{"$f":"IF('F_Input Override'!F55=\"\",'Consolidated Input'!H55,'F_Input Override'!F55)","v":0},{"$f":"IF('F_Input Override'!G55=\"\",'Consolidated Input'!I55,'F_Input Override'!G55)","v":0},{"$f":"IF('F_Input Override'!H55=\"\",'Consolidated Input'!J55,'F_Input Override'!H55)","v":0},{"$f":"IF('F_Input Override'!I55=\"\",'Consolidated Input'!K55,'F_Input Override'!I55)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NES"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_NETTOTEX_WASTE"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D56=\"\",'Consolidated Input'!E56,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D56=\"\",'Consolidated Input'!F56,'F_Input Override'!D56)","v":0},{"$f":"IF('F_Input Override'!E56=\"\",'Consolidated Input'!G56,'F_Input Override'!E56)","v":0},{"$f":"IF('F_Input Override'!F56=\"\",'Consolidated Input'!H56,'F_Input Override'!F56)","v":0},{"$f":"IF('F_Input Override'!G56=\"\",'Consolidated Input'!I56,'F_Input Override'!G56)","v":0},{"$f":"IF('F_Input Override'!H56=\"\",'Consolidated Input'!J56,'F_Input Override'!H56)","v":0},{"$f":"IF('F_Input Override'!I56=\"\",'Consolidated Input'!K56,'F_Input Override'!I56)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D57=\"\",'Consolidated Input'!E57,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D57=\"\",'Consolidated Input'!F57,'F_Input Override'!D57)","v":0},{"$f":"IF('F_Input Override'!E57=\"\",'Consolidated Input'!G57,'F_Input Override'!E57)","v":0},{"$f":"IF('F_Input Override'!F57=\"\",'Consolidated Input'!H57,'F_Input Override'!F57)","v":0},{"$f":"IF('F_Input Override'!G57=\"\",'Consolidated Input'!I57,'F_Input Override'!G57)","v":0},{"$f":"IF('F_Input Override'!H57=\"\",'Consolidated Input'!J57,'F_Input Override'!H57)","v":0},{"$f":"IF('F_Input Override'!I57=\"\",'Consolidated Input'!K57,'F_Input Override'!I57)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D58=\"\",'Consolidated Input'!E58,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D58=\"\",'Consolidated Input'!F58,'F_Input Override'!D58)","v":0},{"$f":"IF('F_Input Override'!E58=\"\",'Consolidated Input'!G58,'F_Input Override'!E58)","v":0},{"$f":"IF('F_Input Override'!F58=\"\",'Consolidated Input'!H58,'F_Input Override'!F58)","v":0},{"$f":"IF('F_Input Override'!G58=\"\",'Consolidated Input'!I58,'F_Input Override'!G58)","v":0},{"$f":"IF('F_Input Override'!H58=\"\",'Consolidated Input'!J58,'F_Input Override'!H58)","v":0},{"$f":"IF('F_Input Override'!I58=\"\",'Consolidated Input'!K58,'F_Input Override'!I58)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D59=\"\",'Consolidated Input'!E59,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D59=\"\",'Consolidated Input'!F59,'F_Input Override'!D59)","v":0},{"$f":"IF('F_Input Override'!E59=\"\",'Consolidated Input'!G59,'F_Input Override'!E59)","v":0},{"$f":"IF('F_Input Override'!F59=\"\",'Consolidated Input'!H59,'F_Input Override'!F59)","v":0},{"$f":"IF('F_Input Override'!G59=\"\",'Consolidated Input'!I59,'F_Input Override'!G59)","v":0},{"$f":"IF('F_Input Override'!H59=\"\",'Consolidated Input'!J59,'F_Input Override'!H59)","v":0},{"$f":"IF('F_Input Override'!I59=\"\",'Consolidated Input'!K59,'F_Input Override'!I59)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D60=\"\",'Consolidated Input'!E60,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D60=\"\",'Consolidated Input'!F60,'F_Input Override'!D60)","v":0},{"$f":"IF('F_Input Override'!E60=\"\",'Consolidated Input'!G60,'F_Input Override'!E60)","v":0},{"$f":"IF('F_Input Override'!F60=\"\",'Consolidated Input'!H60,'F_Input Override'!F60)","v":0},{"$f":"IF('F_Input Override'!G60=\"\",'Consolidated Input'!I60,'F_Input Override'!G60)","v":0},{"$f":"IF('F_Input Override'!H60=\"\",'Consolidated Input'!J60,'F_Input Override'!H60)","v":0},{"$f":"IF('F_Input Override'!I60=\"\",'Consolidated Input'!K60,'F_Input Override'!I60)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D61=\"\",'Consolidated Input'!E61,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D61=\"\",'Consolidated Input'!F61,'F_Input Override'!D61)","v":0},{"$f":"IF('F_Input Override'!E61=\"\",'Consolidated Input'!G61,'F_Input Override'!E61)","v":0},{"$f":"IF('F_Input Override'!F61=\"\",'Consolidated Input'!H61,'F_Input Override'!F61)","v":0},{"$f":"IF('F_Input Override'!G61=\"\",'Consolidated Input'!I61,'F_Input Override'!G61)","v":0},{"$f":"IF('F_Input Override'!H61=\"\",'Consolidated Input'!J61,'F_Input Override'!H61)","v":0},{"$f":"IF('F_Input Override'!I61=\"\",'Consolidated Input'!K61,'F_Input Override'!I61)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D62=\"\",'Consolidated Input'!E62,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D62=\"\",'Consolidated Input'!F62,'F_Input Override'!D62)","v":0},{"$f":"IF('F_Input Override'!E62=\"\",'Consolidated Input'!G62,'F_Input Override'!E62)","v":0},{"$f":"IF('F_Input Override'!F62=\"\",'Consolidated Input'!H62,'F_Input Override'!F62)","v":0},{"$f":"IF('F_Input Override'!G62=\"\",'Consolidated Input'!I62,'F_Input Override'!G62)","v":0},{"$f":"IF('F_Input Override'!H62=\"\",'Consolidated Input'!J62,'F_Input Override'!H62)","v":0},{"$f":"IF('F_Input Override'!I62=\"\",'Consolidated Input'!K62,'F_Input Override'!I62)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D63=\"\",'Consolidated Input'!E63,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D63=\"\",'Consolidated Input'!F63,'F_Input Override'!D63)","v":0},{"$f":"IF('F_Input Override'!E63=\"\",'Consolidated Input'!G63,'F_Input Override'!E63)","v":0},{"$f":"IF('F_Input Override'!F63=\"\",'Consolidated Input'!H63,'F_Input Override'!F63)","v":0},{"$f":"IF('F_Input Override'!G63=\"\",'Consolidated Input'!I63,'F_Input Override'!G63)","v":0},{"$f":"IF('F_Input Override'!H63=\"\",'Consolidated Input'!J63,'F_Input Override'!H63)","v":0},{"$f":"IF('F_Input Override'!I63=\"\",'Consolidated Input'!K63,'F_Input Override'!I63)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D64=\"\",'Consolidated Input'!E64,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D64=\"\",'Consolidated Input'!F64,'F_Input Override'!D64)","v":0},{"$f":"IF('F_Input Override'!E64=\"\",'Consolidated Input'!G64,'F_Input Override'!E64)","v":0},{"$f":"IF('F_Input Override'!F64=\"\",'Consolidated Input'!H64,'F_Input Override'!F64)","v":0},{"$f":"IF('F_Input Override'!G64=\"\",'Consolidated Input'!I64,'F_Input Override'!G64)","v":0},{"$f":"IF('F_Input Override'!H64=\"\",'Consolidated Input'!J64,'F_Input Override'!H64)","v":0},{"$f":"IF('F_Input Override'!I64=\"\",'Consolidated Input'!K64,'F_Input Override'!I64)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D65=\"\",'Consolidated Input'!E65,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D65=\"\",'Consolidated Input'!F65,'F_Input Override'!D65)","v":0},{"$f":"IF('F_Input Override'!E65=\"\",'Consolidated Input'!G65,'F_Input Override'!E65)","v":0},{"$f":"IF('F_Input Override'!F65=\"\",'Consolidated Input'!H65,'F_Input Override'!F65)","v":0},{"$f":"IF('F_Input Override'!G65=\"\",'Consolidated Input'!I65,'F_Input Override'!G65)","v":0},{"$f":"IF('F_Input Override'!H65=\"\",'Consolidated Input'!J65,'F_Input Override'!H65)","v":0},{"$f":"IF('F_Input Override'!I65=\"\",'Consolidated Input'!K65,'F_Input Override'!I65)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D66=\"\",'Consolidated Input'!E66,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D66=\"\",'Consolidated Input'!F66,'F_Input Override'!D66)","v":0},{"$f":"IF('F_Input Override'!E66=\"\",'Consolidated Input'!G66,'F_Input Override'!E66)","v":0},{"$f":"IF('F_Input Override'!F66=\"\",'Consolidated Input'!H66,'F_Input Override'!F66)","v":0},{"$f":"IF('F_Input Override'!G66=\"\",'Consolidated Input'!I66,'F_Input Override'!G66)","v":0},{"$f":"IF('F_Input Override'!H66=\"\",'Consolidated Input'!J66,'F_Input Override'!H66)","v":0},{"$f":"IF('F_Input Override'!I66=\"\",'Consolidated Input'!K66,'F_Input Override'!I66)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20A_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D67=\"\",'Consolidated Input'!E67,'F_Input Override'!#REF!)","v":""},{"$f":"IF('F_Input Override'!D67=\"\",'Consolidated Input'!F67,'F_Input Override'!D67)","v":""},{"$f":"IF('F_Input Override'!E67=\"\",'Consolidated Input'!G67,'F_Input Override'!E67)","v":0},{"$f":"IF('F_Input Override'!F67=\"\",'Consolidated Input'!H67,'F_Input Override'!F67)","v":0},{"$f":"IF('F_Input Override'!G67=\"\",'Consolidated Input'!I67,'F_Input Override'!G67)","v":0},{"$f":"IF('F_Input Override'!H67=\"\",'Consolidated Input'!J67,'F_Input Override'!H67)","v":0},{"$f":"IF('F_Input Override'!I67=\"\",'Consolidated Input'!K67,'F_Input Override'!I67)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_E_WW123_TOTAL"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D68=\"\",'Consolidated Input'!E68,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D68=\"\",'Consolidated Input'!F68,'F_Input Override'!D68)","v":0},{"$f":"IF('F_Input Override'!E68=\"\",'Consolidated Input'!G68,'F_Input Override'!E68)","v":0},{"$f":"IF('F_Input Override'!F68=\"\",'Consolidated Input'!H68,'F_Input Override'!F68)","v":0},{"$f":"IF('F_Input Override'!G68=\"\",'Consolidated Input'!I68,'F_Input Override'!G68)","v":0},{"$f":"IF('F_Input Override'!H68=\"\",'Consolidated Input'!J68,'F_Input Override'!H68)","v":0},{"$f":"IF('F_Input Override'!I68=\"\",'Consolidated Input'!K68,'F_Input Override'!I68)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SVE"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_NETTOTEX_WASTE"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D69=\"\",'Consolidated Input'!E69,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D69=\"\",'Consolidated Input'!F69,'F_Input Override'!D69)","v":0},{"$f":"IF('F_Input Override'!E69=\"\",'Consolidated Input'!G69,'F_Input Override'!E69)","v":0},{"$f":"IF('F_Input Override'!F69=\"\",'Consolidated Input'!H69,'F_Input Override'!F69)","v":0},{"$f":"IF('F_Input Override'!G69=\"\",'Consolidated Input'!I69,'F_Input Override'!G69)","v":0},{"$f":"IF('F_Input Override'!H69=\"\",'Consolidated Input'!J69,'F_Input Override'!H69)","v":0},{"$f":"IF('F_Input Override'!I69=\"\",'Consolidated Input'!K69,'F_Input Override'!I69)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D70=\"\",'Consolidated Input'!E70,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D70=\"\",'Consolidated Input'!F70,'F_Input Override'!D70)","v":0},{"$f":"IF('F_Input Override'!E70=\"\",'Consolidated Input'!G70,'F_Input Override'!E70)","v":0},{"$f":"IF('F_Input Override'!F70=\"\",'Consolidated Input'!H70,'F_Input Override'!F70)","v":0},{"$f":"IF('F_Input Override'!G70=\"\",'Consolidated Input'!I70,'F_Input Override'!G70)","v":0},{"$f":"IF('F_Input Override'!H70=\"\",'Consolidated Input'!J70,'F_Input Override'!H70)","v":0},{"$f":"IF('F_Input Override'!I70=\"\",'Consolidated Input'!K70,'F_Input Override'!I70)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D71=\"\",'Consolidated Input'!E71,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D71=\"\",'Consolidated Input'!F71,'F_Input Override'!D71)","v":0},{"$f":"IF('F_Input Override'!E71=\"\",'Consolidated Input'!G71,'F_Input Override'!E71)","v":0},{"$f":"IF('F_Input Override'!F71=\"\",'Consolidated Input'!H71,'F_Input Override'!F71)","v":0},{"$f":"IF('F_Input Override'!G71=\"\",'Consolidated Input'!I71,'F_Input Override'!G71)","v":0},{"$f":"IF('F_Input Override'!H71=\"\",'Consolidated Input'!J71,'F_Input Override'!H71)","v":0},{"$f":"IF('F_Input Override'!I71=\"\",'Consolidated Input'!K71,'F_Input Override'!I71)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D72=\"\",'Consolidated Input'!E72,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D72=\"\",'Consolidated Input'!F72,'F_Input Override'!D72)","v":0},{"$f":"IF('F_Input Override'!E72=\"\",'Consolidated Input'!G72,'F_Input Override'!E72)","v":0},{"$f":"IF('F_Input Override'!F72=\"\",'Consolidated Input'!H72,'F_Input Override'!F72)","v":0},{"$f":"IF('F_Input Override'!G72=\"\",'Consolidated Input'!I72,'F_Input Override'!G72)","v":0},{"$f":"IF('F_Input Override'!H72=\"\",'Consolidated Input'!J72,'F_Input Override'!H72)","v":0},{"$f":"IF('F_Input Override'!I72=\"\",'Consolidated Input'!K72,'F_Input Override'!I72)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D73=\"\",'Consolidated Input'!E73,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D73=\"\",'Consolidated Input'!F73,'F_Input Override'!D73)","v":0},{"$f":"IF('F_Input Override'!E73=\"\",'Consolidated Input'!G73,'F_Input Override'!E73)","v":0},{"$f":"IF('F_Input Override'!F73=\"\",'Consolidated Input'!H73,'F_Input Override'!F73)","v":0},{"$f":"IF('F_Input Override'!G73=\"\",'Consolidated Input'!I73,'F_Input Override'!G73)","v":0},{"$f":"IF('F_Input Override'!H73=\"\",'Consolidated Input'!J73,'F_Input Override'!H73)","v":0},{"$f":"IF('F_Input Override'!I73=\"\",'Consolidated Input'!K73,'F_Input Override'!I73)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D74=\"\",'Consolidated Input'!E74,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D74=\"\",'Consolidated Input'!F74,'F_Input Override'!D74)","v":0},{"$f":"IF('F_Input Override'!E74=\"\",'Consolidated Input'!G74,'F_Input Override'!E74)","v":0},{"$f":"IF('F_Input Override'!F74=\"\",'Consolidated Input'!H74,'F_Input Override'!F74)","v":0},{"$f":"IF('F_Input Override'!G74=\"\",'Consolidated Input'!I74,'F_Input Override'!G74)","v":0},{"$f":"IF('F_Input Override'!H74=\"\",'Consolidated Input'!J74,'F_Input Override'!H74)","v":0},{"$f":"IF('F_Input Override'!I74=\"\",'Consolidated Input'!K74,'F_Input Override'!I74)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D75=\"\",'Consolidated Input'!E75,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D75=\"\",'Consolidated Input'!F75,'F_Input Override'!D75)","v":0},{"$f":"IF('F_Input Override'!E75=\"\",'Consolidated Input'!G75,'F_Input Override'!E75)","v":0},{"$f":"IF('F_Input Override'!F75=\"\",'Consolidated Input'!H75,'F_Input Override'!F75)","v":0},{"$f":"IF('F_Input Override'!G75=\"\",'Consolidated Input'!I75,'F_Input Override'!G75)","v":0},{"$f":"IF('F_Input Override'!H75=\"\",'Consolidated Input'!J75,'F_Input Override'!H75)","v":0},{"$f":"IF('F_Input Override'!I75=\"\",'Consolidated Input'!K75,'F_Input Override'!I75)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D76=\"\",'Consolidated Input'!E76,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D76=\"\",'Consolidated Input'!F76,'F_Input Override'!D76)","v":0},{"$f":"IF('F_Input Override'!E76=\"\",'Consolidated Input'!G76,'F_Input Override'!E76)","v":0},{"$f":"IF('F_Input Override'!F76=\"\",'Consolidated Input'!H76,'F_Input Override'!F76)","v":0},{"$f":"IF('F_Input Override'!G76=\"\",'Consolidated Input'!I76,'F_Input Override'!G76)","v":0},{"$f":"IF('F_Input Override'!H76=\"\",'Consolidated Input'!J76,'F_Input Override'!H76)","v":0},{"$f":"IF('F_Input Override'!I76=\"\",'Consolidated Input'!K76,'F_Input Override'!I76)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D77=\"\",'Consolidated Input'!E77,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D77=\"\",'Consolidated Input'!F77,'F_Input Override'!D77)","v":0},{"$f":"IF('F_Input Override'!E77=\"\",'Consolidated Input'!G77,'F_Input Override'!E77)","v":0},{"$f":"IF('F_Input Override'!F77=\"\",'Consolidated Input'!H77,'F_Input Override'!F77)","v":0},{"$f":"IF('F_Input Override'!G77=\"\",'Consolidated Input'!I77,'F_Input Override'!G77)","v":0},{"$f":"IF('F_Input Override'!H77=\"\",'Consolidated Input'!J77,'F_Input Override'!H77)","v":0},{"$f":"IF('F_Input Override'!I77=\"\",'Consolidated Input'!K77,'F_Input Override'!I77)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D78=\"\",'Consolidated Input'!E78,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D78=\"\",'Consolidated Input'!F78,'F_Input Override'!D78)","v":0},{"$f":"IF('F_Input Override'!E78=\"\",'Consolidated Input'!G78,'F_Input Override'!E78)","v":0},{"$f":"IF('F_Input Override'!F78=\"\",'Consolidated Input'!H78,'F_Input Override'!F78)","v":0},{"$f":"IF('F_Input Override'!G78=\"\",'Consolidated Input'!I78,'F_Input Override'!G78)","v":0},{"$f":"IF('F_Input Override'!H78=\"\",'Consolidated Input'!J78,'F_Input Override'!H78)","v":0},{"$f":"IF('F_Input Override'!I78=\"\",'Consolidated Input'!K78,'F_Input Override'!I78)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D79=\"\",'Consolidated Input'!E79,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D79=\"\",'Consolidated Input'!F79,'F_Input Override'!D79)","v":0},{"$f":"IF('F_Input Override'!E79=\"\",'Consolidated Input'!G79,'F_Input Override'!E79)","v":0},{"$f":"IF('F_Input Override'!F79=\"\",'Consolidated Input'!H79,'F_Input Override'!F79)","v":0},{"$f":"IF('F_Input Override'!G79=\"\",'Consolidated Input'!I79,'F_Input Override'!G79)","v":0},{"$f":"IF('F_Input Override'!H79=\"\",'Consolidated Input'!J79,'F_Input Override'!H79)","v":0},{"$f":"IF('F_Input Override'!I79=\"\",'Consolidated Input'!K79,'F_Input Override'!I79)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20A_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D80=\"\",'Consolidated Input'!E80,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D80=\"\",'Consolidated Input'!F80,'F_Input Override'!D80)","v":""},{"$f":"IF('F_Input Override'!E80=\"\",'Consolidated Input'!G80,'F_Input Override'!E80)","v":0},{"$f":"IF('F_Input Override'!F80=\"\",'Consolidated Input'!H80,'F_Input Override'!F80)","v":0},{"$f":"IF('F_Input Override'!G80=\"\",'Consolidated Input'!I80,'F_Input Override'!G80)","v":0},{"$f":"IF('F_Input Override'!H80=\"\",'Consolidated Input'!J80,'F_Input Override'!H80)","v":0},{"$f":"IF('F_Input Override'!I80=\"\",'Consolidated Input'!K80,'F_Input Override'!I80)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_E_WW123_TOTAL"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D81=\"\",'Consolidated Input'!E81,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D81=\"\",'Consolidated Input'!F81,'F_Input Override'!D81)","v":0},{"$f":"IF('F_Input Override'!E81=\"\",'Consolidated Input'!G81,'F_Input Override'!E81)","v":0},{"$f":"IF('F_Input Override'!F81=\"\",'Consolidated Input'!H81,'F_Input Override'!F81)","v":0},{"$f":"IF('F_Input Override'!G81=\"\",'Consolidated Input'!I81,'F_Input Override'!G81)","v":0},{"$f":"IF('F_Input Override'!H81=\"\",'Consolidated Input'!J81,'F_Input Override'!H81)","v":0},{"$f":"IF('F_Input Override'!I81=\"\",'Consolidated Input'!K81,'F_Input Override'!I81)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SWB"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_NETTOTEX_WASTE"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D82=\"\",'Consolidated Input'!E82,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D82=\"\",'Consolidated Input'!F82,'F_Input Override'!D82)","v":0},{"$f":"IF('F_Input Override'!E82=\"\",'Consolidated Input'!G82,'F_Input Override'!E82)","v":0},{"$f":"IF('F_Input Override'!F82=\"\",'Consolidated Input'!H82,'F_Input Override'!F82)","v":0},{"$f":"IF('F_Input Override'!G82=\"\",'Consolidated Input'!I82,'F_Input Override'!G82)","v":0},{"$f":"IF('F_Input Override'!H82=\"\",'Consolidated Input'!J82,'F_Input Override'!H82)","v":0},{"$f":"IF('F_Input Override'!I82=\"\",'Consolidated Input'!K82,'F_Input Override'!I82)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D83=\"\",'Consolidated Input'!E83,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D83=\"\",'Consolidated Input'!F83,'F_Input Override'!D83)","v":0},{"$f":"IF('F_Input Override'!E83=\"\",'Consolidated Input'!G83,'F_Input Override'!E83)","v":0},{"$f":"IF('F_Input Override'!F83=\"\",'Consolidated Input'!H83,'F_Input Override'!F83)","v":0},{"$f":"IF('F_Input Override'!G83=\"\",'Consolidated Input'!I83,'F_Input Override'!G83)","v":0},{"$f":"IF('F_Input Override'!H83=\"\",'Consolidated Input'!J83,'F_Input Override'!H83)","v":0},{"$f":"IF('F_Input Override'!I83=\"\",'Consolidated Input'!K83,'F_Input Override'!I83)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D84=\"\",'Consolidated Input'!E84,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D84=\"\",'Consolidated Input'!F84,'F_Input Override'!D84)","v":0},{"$f":"IF('F_Input Override'!E84=\"\",'Consolidated Input'!G84,'F_Input Override'!E84)","v":0},{"$f":"IF('F_Input Override'!F84=\"\",'Consolidated Input'!H84,'F_Input Override'!F84)","v":0},{"$f":"IF('F_Input Override'!G84=\"\",'Consolidated Input'!I84,'F_Input Override'!G84)","v":0},{"$f":"IF('F_Input Override'!H84=\"\",'Consolidated Input'!J84,'F_Input Override'!H84)","v":0},{"$f":"IF('F_Input Override'!I84=\"\",'Consolidated Input'!K84,'F_Input Override'!I84)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D85=\"\",'Consolidated Input'!E85,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D85=\"\",'Consolidated Input'!F85,'F_Input Override'!D85)","v":0},{"$f":"IF('F_Input Override'!E85=\"\",'Consolidated Input'!G85,'F_Input Override'!E85)","v":0},{"$f":"IF('F_Input Override'!F85=\"\",'Consolidated Input'!H85,'F_Input Override'!F85)","v":0},{"$f":"IF('F_Input Override'!G85=\"\",'Consolidated Input'!I85,'F_Input Override'!G85)","v":0},{"$f":"IF('F_Input Override'!H85=\"\",'Consolidated Input'!J85,'F_Input Override'!H85)","v":0},{"$f":"IF('F_Input Override'!I85=\"\",'Consolidated Input'!K85,'F_Input Override'!I85)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D86=\"\",'Consolidated Input'!E86,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D86=\"\",'Consolidated Input'!F86,'F_Input Override'!D86)","v":0},{"$f":"IF('F_Input Override'!E86=\"\",'Consolidated Input'!G86,'F_Input Override'!E86)","v":0},{"$f":"IF('F_Input Override'!F86=\"\",'Consolidated Input'!H86,'F_Input Override'!F86)","v":0},{"$f":"IF('F_Input Override'!G86=\"\",'Consolidated Input'!I86,'F_Input Override'!G86)","v":0},{"$f":"IF('F_Input Override'!H86=\"\",'Consolidated Input'!J86,'F_Input Override'!H86)","v":0},{"$f":"IF('F_Input Override'!I86=\"\",'Consolidated Input'!K86,'F_Input Override'!I86)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D87=\"\",'Consolidated Input'!E87,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D87=\"\",'Consolidated Input'!F87,'F_Input Override'!D87)","v":0},{"$f":"IF('F_Input Override'!E87=\"\",'Consolidated Input'!G87,'F_Input Override'!E87)","v":0},{"$f":"IF('F_Input Override'!F87=\"\",'Consolidated Input'!H87,'F_Input Override'!F87)","v":0},{"$f":"IF('F_Input Override'!G87=\"\",'Consolidated Input'!I87,'F_Input Override'!G87)","v":0},{"$f":"IF('F_Input Override'!H87=\"\",'Consolidated Input'!J87,'F_Input Override'!H87)","v":0},{"$f":"IF('F_Input Override'!I87=\"\",'Consolidated Input'!K87,'F_Input Override'!I87)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D88=\"\",'Consolidated Input'!E88,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D88=\"\",'Consolidated Input'!F88,'F_Input Override'!D88)","v":0},{"$f":"IF('F_Input Override'!E88=\"\",'Consolidated Input'!G88,'F_Input Override'!E88)","v":0},{"$f":"IF('F_Input Override'!F88=\"\",'Consolidated Input'!H88,'F_Input Override'!F88)","v":0},{"$f":"IF('F_Input Override'!G88=\"\",'Consolidated Input'!I88,'F_Input Override'!G88)","v":0},{"$f":"IF('F_Input Override'!H88=\"\",'Consolidated Input'!J88,'F_Input Override'!H88)","v":0},{"$f":"IF('F_Input Override'!I88=\"\",'Consolidated Input'!K88,'F_Input Override'!I88)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D89=\"\",'Consolidated Input'!E89,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D89=\"\",'Consolidated Input'!F89,'F_Input Override'!D89)","v":0},{"$f":"IF('F_Input Override'!E89=\"\",'Consolidated Input'!G89,'F_Input Override'!E89)","v":0},{"$f":"IF('F_Input Override'!F89=\"\",'Consolidated Input'!H89,'F_Input Override'!F89)","v":0},{"$f":"IF('F_Input Override'!G89=\"\",'Consolidated Input'!I89,'F_Input Override'!G89)","v":0},{"$f":"IF('F_Input Override'!H89=\"\",'Consolidated Input'!J89,'F_Input Override'!H89)","v":0},{"$f":"IF('F_Input Override'!I89=\"\",'Consolidated Input'!K89,'F_Input Override'!I89)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D90=\"\",'Consolidated Input'!E90,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D90=\"\",'Consolidated Input'!F90,'F_Input Override'!D90)","v":0},{"$f":"IF('F_Input Override'!E90=\"\",'Consolidated Input'!G90,'F_Input Override'!E90)","v":0},{"$f":"IF('F_Input Override'!F90=\"\",'Consolidated Input'!H90,'F_Input Override'!F90)","v":0},{"$f":"IF('F_Input Override'!G90=\"\",'Consolidated Input'!I90,'F_Input Override'!G90)","v":0},{"$f":"IF('F_Input Override'!H90=\"\",'Consolidated Input'!J90,'F_Input Override'!H90)","v":0},{"$f":"IF('F_Input Override'!I90=\"\",'Consolidated Input'!K90,'F_Input Override'!I90)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D91=\"\",'Consolidated Input'!E91,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D91=\"\",'Consolidated Input'!F91,'F_Input Override'!D91)","v":0},{"$f":"IF('F_Input Override'!E91=\"\",'Consolidated Input'!G91,'F_Input Override'!E91)","v":0},{"$f":"IF('F_Input Override'!F91=\"\",'Consolidated Input'!H91,'F_Input Override'!F91)","v":0},{"$f":"IF('F_Input Override'!G91=\"\",'Consolidated Input'!I91,'F_Input Override'!G91)","v":0},{"$f":"IF('F_Input Override'!H91=\"\",'Consolidated Input'!J91,'F_Input Override'!H91)","v":0},{"$f":"IF('F_Input Override'!I91=\"\",'Consolidated Input'!K91,'F_Input Override'!I91)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D92=\"\",'Consolidated Input'!E92,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D92=\"\",'Consolidated Input'!F92,'F_Input Override'!D92)","v":0},{"$f":"IF('F_Input Override'!E92=\"\",'Consolidated Input'!G92,'F_Input Override'!E92)","v":20},{"$f":"IF('F_Input Override'!F92=\"\",'Consolidated Input'!H92,'F_Input Override'!F92)","v":20},{"$f":"IF('F_Input Override'!G92=\"\",'Consolidated Input'!I92,'F_Input Override'!G92)","v":20},{"$f":"IF('F_Input Override'!H92=\"\",'Consolidated Input'!J92,'F_Input Override'!H92)","v":20},{"$f":"IF('F_Input Override'!I92=\"\",'Consolidated Input'!K92,'F_Input Override'!I92)","v":20},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":100}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20A_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D93=\"\",'Consolidated Input'!E93,'F_Input Override'!#REF!)","v":""},{"$f":"IF('F_Input Override'!D93=\"\",'Consolidated Input'!F93,'F_Input Override'!D93)","v":""},{"$f":"IF('F_Input Override'!E93=\"\",'Consolidated Input'!G93,'F_Input Override'!E93)","v":0},{"$f":"IF('F_Input Override'!F93=\"\",'Consolidated Input'!H93,'F_Input Override'!F93)","v":0},{"$f":"IF('F_Input Override'!G93=\"\",'Consolidated Input'!I93,'F_Input Override'!G93)","v":0},{"$f":"IF('F_Input Override'!H93=\"\",'Consolidated Input'!J93,'F_Input Override'!H93)","v":0},{"$f":"IF('F_Input Override'!I93=\"\",'Consolidated Input'!K93,'F_Input Override'!I93)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_E_WW123_TOTAL"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D94=\"\",'Consolidated Input'!E94,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D94=\"\",'Consolidated Input'!F94,'F_Input Override'!D94)","v":0},{"$f":"IF('F_Input Override'!E94=\"\",'Consolidated Input'!G94,'F_Input Override'!E94)","v":0},{"$f":"IF('F_Input Override'!F94=\"\",'Consolidated Input'!H94,'F_Input Override'!F94)","v":0},{"$f":"IF('F_Input Override'!G94=\"\",'Consolidated Input'!I94,'F_Input Override'!G94)","v":0},{"$f":"IF('F_Input Override'!H94=\"\",'Consolidated Input'!J94,'F_Input Override'!H94)","v":0},{"$f":"IF('F_Input Override'!I94=\"\",'Consolidated Input'!K94,'F_Input Override'!I94)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"SRN"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_NETTOTEX_WASTE"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D95=\"\",'Consolidated Input'!E95,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D95=\"\",'Consolidated Input'!F95,'F_Input Override'!D95)","v":0},{"$f":"IF('F_Input Override'!E95=\"\",'Consolidated Input'!G95,'F_Input Override'!E95)","v":0},{"$f":"IF('F_Input Override'!F95=\"\",'Consolidated Input'!H95,'F_Input Override'!F95)","v":0},{"$f":"IF('F_Input Override'!G95=\"\",'Consolidated Input'!I95,'F_Input Override'!G95)","v":0},{"$f":"IF('F_Input Override'!H95=\"\",'Consolidated Input'!J95,'F_Input Override'!H95)","v":0},{"$f":"IF('F_Input Override'!I95=\"\",'Consolidated Input'!K95,'F_Input Override'!I95)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D96=\"\",'Consolidated Input'!E96,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D96=\"\",'Consolidated Input'!F96,'F_Input Override'!D96)","v":0},{"$f":"IF('F_Input Override'!E96=\"\",'Consolidated Input'!G96,'F_Input Override'!E96)","v":0},{"$f":"IF('F_Input Override'!F96=\"\",'Consolidated Input'!H96,'F_Input Override'!F96)","v":0},{"$f":"IF('F_Input Override'!G96=\"\",'Consolidated Input'!I96,'F_Input Override'!G96)","v":0},{"$f":"IF('F_Input Override'!H96=\"\",'Consolidated Input'!J96,'F_Input Override'!H96)","v":0},{"$f":"IF('F_Input Override'!I96=\"\",'Consolidated Input'!K96,'F_Input Override'!I96)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D97=\"\",'Consolidated Input'!E97,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D97=\"\",'Consolidated Input'!F97,'F_Input Override'!D97)","v":0},{"$f":"IF('F_Input Override'!E97=\"\",'Consolidated Input'!G97,'F_Input Override'!E97)","v":0},{"$f":"IF('F_Input Override'!F97=\"\",'Consolidated Input'!H97,'F_Input Override'!F97)","v":0},{"$f":"IF('F_Input Override'!G97=\"\",'Consolidated Input'!I97,'F_Input Override'!G97)","v":0},{"$f":"IF('F_Input Override'!H97=\"\",'Consolidated Input'!J97,'F_Input Override'!H97)","v":0},{"$f":"IF('F_Input Override'!I97=\"\",'Consolidated Input'!K97,'F_Input Override'!I97)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D98=\"\",'Consolidated Input'!E98,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D98=\"\",'Consolidated Input'!F98,'F_Input Override'!D98)","v":0},{"$f":"IF('F_Input Override'!E98=\"\",'Consolidated Input'!G98,'F_Input Override'!E98)","v":0},{"$f":"IF('F_Input Override'!F98=\"\",'Consolidated Input'!H98,'F_Input Override'!F98)","v":0},{"$f":"IF('F_Input Override'!G98=\"\",'Consolidated Input'!I98,'F_Input Override'!G98)","v":0},{"$f":"IF('F_Input Override'!H98=\"\",'Consolidated Input'!J98,'F_Input Override'!H98)","v":0},{"$f":"IF('F_Input Override'!I98=\"\",'Consolidated Input'!K98,'F_Input Override'!I98)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D99=\"\",'Consolidated Input'!E99,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D99=\"\",'Consolidated Input'!F99,'F_Input Override'!D99)","v":0},{"$f":"IF('F_Input Override'!E99=\"\",'Consolidated Input'!G99,'F_Input Override'!E99)","v":0},{"$f":"IF('F_Input Override'!F99=\"\",'Consolidated Input'!H99,'F_Input Override'!F99)","v":0},{"$f":"IF('F_Input Override'!G99=\"\",'Consolidated Input'!I99,'F_Input Override'!G99)","v":0},{"$f":"IF('F_Input Override'!H99=\"\",'Consolidated Input'!J99,'F_Input Override'!H99)","v":0},{"$f":"IF('F_Input Override'!I99=\"\",'Consolidated Input'!K99,'F_Input Override'!I99)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D100=\"\",'Consolidated Input'!E100,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D100=\"\",'Consolidated Input'!F100,'F_Input Override'!D100)","v":0},{"$f":"IF('F_Input Override'!E100=\"\",'Consolidated Input'!G100,'F_Input Override'!E100)","v":0},{"$f":"IF('F_Input Override'!F100=\"\",'Consolidated Input'!H100,'F_Input Override'!F100)","v":0},{"$f":"IF('F_Input Override'!G100=\"\",'Consolidated Input'!I100,'F_Input Override'!G100)","v":0},{"$f":"IF('F_Input Override'!H100=\"\",'Consolidated Input'!J100,'F_Input Override'!H100)","v":0},{"$f":"IF('F_Input Override'!I100=\"\",'Consolidated Input'!K100,'F_Input Override'!I100)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D101=\"\",'Consolidated Input'!E101,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D101=\"\",'Consolidated Input'!F101,'F_Input Override'!D101)","v":0},{"$f":"IF('F_Input Override'!E101=\"\",'Consolidated Input'!G101,'F_Input Override'!E101)","v":0},{"$f":"IF('F_Input Override'!F101=\"\",'Consolidated Input'!H101,'F_Input Override'!F101)","v":0},{"$f":"IF('F_Input Override'!G101=\"\",'Consolidated Input'!I101,'F_Input Override'!G101)","v":0},{"$f":"IF('F_Input Override'!H101=\"\",'Consolidated Input'!J101,'F_Input Override'!H101)","v":0},{"$f":"IF('F_Input Override'!I101=\"\",'Consolidated Input'!K101,'F_Input Override'!I101)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D102=\"\",'Consolidated Input'!E102,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D102=\"\",'Consolidated Input'!F102,'F_Input Override'!D102)","v":0},{"$f":"IF('F_Input Override'!E102=\"\",'Consolidated Input'!G102,'F_Input Override'!E102)","v":0},{"$f":"IF('F_Input Override'!F102=\"\",'Consolidated Input'!H102,'F_Input Override'!F102)","v":0},{"$f":"IF('F_Input Override'!G102=\"\",'Consolidated Input'!I102,'F_Input Override'!G102)","v":0},{"$f":"IF('F_Input Override'!H102=\"\",'Consolidated Input'!J102,'F_Input Override'!H102)","v":0},{"$f":"IF('F_Input Override'!I102=\"\",'Consolidated Input'!K102,'F_Input Override'!I102)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D103=\"\",'Consolidated Input'!E103,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D103=\"\",'Consolidated Input'!F103,'F_Input Override'!D103)","v":0},{"$f":"IF('F_Input Override'!E103=\"\",'Consolidated Input'!G103,'F_Input Override'!E103)","v":0},{"$f":"IF('F_Input Override'!F103=\"\",'Consolidated Input'!H103,'F_Input Override'!F103)","v":0},{"$f":"IF('F_Input Override'!G103=\"\",'Consolidated Input'!I103,'F_Input Override'!G103)","v":0},{"$f":"IF('F_Input Override'!H103=\"\",'Consolidated Input'!J103,'F_Input Override'!H103)","v":0},{"$f":"IF('F_Input Override'!I103=\"\",'Consolidated Input'!K103,'F_Input Override'!I103)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D104=\"\",'Consolidated Input'!E104,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D104=\"\",'Consolidated Input'!F104,'F_Input Override'!D104)","v":0},{"$f":"IF('F_Input Override'!E104=\"\",'Consolidated Input'!G104,'F_Input Override'!E104)","v":0},{"$f":"IF('F_Input Override'!F104=\"\",'Consolidated Input'!H104,'F_Input Override'!F104)","v":0},{"$f":"IF('F_Input Override'!G104=\"\",'Consolidated Input'!I104,'F_Input Override'!G104)","v":0},{"$f":"IF('F_Input Override'!H104=\"\",'Consolidated Input'!J104,'F_Input Override'!H104)","v":0},{"$f":"IF('F_Input Override'!I104=\"\",'Consolidated Input'!K104,'F_Input Override'!I104)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D105=\"\",'Consolidated Input'!E105,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D105=\"\",'Consolidated Input'!F105,'F_Input Override'!D105)","v":0},{"$f":"IF('F_Input Override'!E105=\"\",'Consolidated Input'!G105,'F_Input Override'!E105)","v":0},{"$f":"IF('F_Input Override'!F105=\"\",'Consolidated Input'!H105,'F_Input Override'!F105)","v":0},{"$f":"IF('F_Input Override'!G105=\"\",'Consolidated Input'!I105,'F_Input Override'!G105)","v":0},{"$f":"IF('F_Input Override'!H105=\"\",'Consolidated Input'!J105,'F_Input Override'!H105)","v":0},{"$f":"IF('F_Input Override'!I105=\"\",'Consolidated Input'!K105,'F_Input Override'!I105)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20A_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D106=\"\",'Consolidated Input'!E106,'F_Input Override'!#REF!)","v":""},{"$f":"IF('F_Input Override'!D106=\"\",'Consolidated Input'!F106,'F_Input Override'!D106)","v":""},{"$f":"IF('F_Input Override'!E106=\"\",'Consolidated Input'!G106,'F_Input Override'!E106)","v":0},{"$f":"IF('F_Input Override'!F106=\"\",'Consolidated Input'!H106,'F_Input Override'!F106)","v":0},{"$f":"IF('F_Input Override'!G106=\"\",'Consolidated Input'!I106,'F_Input Override'!G106)","v":0},{"$f":"IF('F_Input Override'!H106=\"\",'Consolidated Input'!J106,'F_Input Override'!H106)","v":0},{"$f":"IF('F_Input Override'!I106=\"\",'Consolidated Input'!K106,'F_Input Override'!I106)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_E_WW123_TOTAL"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D107=\"\",'Consolidated Input'!E107,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D107=\"\",'Consolidated Input'!F107,'F_Input Override'!D107)","v":0},{"$f":"IF('F_Input Override'!E107=\"\",'Consolidated Input'!G107,'F_Input Override'!E107)","v":0},{"$f":"IF('F_Input Override'!F107=\"\",'Consolidated Input'!H107,'F_Input Override'!F107)","v":0},{"$f":"IF('F_Input Override'!G107=\"\",'Consolidated Input'!I107,'F_Input Override'!G107)","v":0},{"$f":"IF('F_Input Override'!H107=\"\",'Consolidated Input'!J107,'F_Input Override'!H107)","v":0},{"$f":"IF('F_Input Override'!I107=\"\",'Consolidated Input'!K107,'F_Input Override'!I107)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"TMS"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_NETTOTEX_WASTE"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D108=\"\",'Consolidated Input'!E108,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D108=\"\",'Consolidated Input'!F108,'F_Input Override'!D108)","v":0},{"$f":"IF('F_Input Override'!E108=\"\",'Consolidated Input'!G108,'F_Input Override'!E108)","v":0},{"$f":"IF('F_Input Override'!F108=\"\",'Consolidated Input'!H108,'F_Input Override'!F108)","v":0},{"$f":"IF('F_Input Override'!G108=\"\",'Consolidated Input'!I108,'F_Input Override'!G108)","v":0},{"$f":"IF('F_Input Override'!H108=\"\",'Consolidated Input'!J108,'F_Input Override'!H108)","v":0},{"$f":"IF('F_Input Override'!I108=\"\",'Consolidated Input'!K108,'F_Input Override'!I108)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D109=\"\",'Consolidated Input'!E109,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D109=\"\",'Consolidated Input'!F109,'F_Input Override'!D109)","v":0},{"$f":"IF('F_Input Override'!E109=\"\",'Consolidated Input'!G109,'F_Input Override'!E109)","v":0},{"$f":"IF('F_Input Override'!F109=\"\",'Consolidated Input'!H109,'F_Input Override'!F109)","v":0},{"$f":"IF('F_Input Override'!G109=\"\",'Consolidated Input'!I109,'F_Input Override'!G109)","v":0},{"$f":"IF('F_Input Override'!H109=\"\",'Consolidated Input'!J109,'F_Input Override'!H109)","v":0},{"$f":"IF('F_Input Override'!I109=\"\",'Consolidated Input'!K109,'F_Input Override'!I109)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D110=\"\",'Consolidated Input'!E110,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D110=\"\",'Consolidated Input'!F110,'F_Input Override'!D110)","v":0},{"$f":"IF('F_Input Override'!E110=\"\",'Consolidated Input'!G110,'F_Input Override'!E110)","v":0},{"$f":"IF('F_Input Override'!F110=\"\",'Consolidated Input'!H110,'F_Input Override'!F110)","v":0},{"$f":"IF('F_Input Override'!G110=\"\",'Consolidated Input'!I110,'F_Input Override'!G110)","v":0},{"$f":"IF('F_Input Override'!H110=\"\",'Consolidated Input'!J110,'F_Input Override'!H110)","v":0},{"$f":"IF('F_Input Override'!I110=\"\",'Consolidated Input'!K110,'F_Input Override'!I110)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D111=\"\",'Consolidated Input'!E111,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D111=\"\",'Consolidated Input'!F111,'F_Input Override'!D111)","v":0},{"$f":"IF('F_Input Override'!E111=\"\",'Consolidated Input'!G111,'F_Input Override'!E111)","v":0},{"$f":"IF('F_Input Override'!F111=\"\",'Consolidated Input'!H111,'F_Input Override'!F111)","v":0},{"$f":"IF('F_Input Override'!G111=\"\",'Consolidated Input'!I111,'F_Input Override'!G111)","v":0},{"$f":"IF('F_Input Override'!H111=\"\",'Consolidated Input'!J111,'F_Input Override'!H111)","v":0},{"$f":"IF('F_Input Override'!I111=\"\",'Consolidated Input'!K111,'F_Input Override'!I111)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D112=\"\",'Consolidated Input'!E112,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D112=\"\",'Consolidated Input'!F112,'F_Input Override'!D112)","v":0},{"$f":"IF('F_Input Override'!E112=\"\",'Consolidated Input'!G112,'F_Input Override'!E112)","v":0},{"$f":"IF('F_Input Override'!F112=\"\",'Consolidated Input'!H112,'F_Input Override'!F112)","v":0},{"$f":"IF('F_Input Override'!G112=\"\",'Consolidated Input'!I112,'F_Input Override'!G112)","v":0},{"$f":"IF('F_Input Override'!H112=\"\",'Consolidated Input'!J112,'F_Input Override'!H112)","v":0},{"$f":"IF('F_Input Override'!I112=\"\",'Consolidated Input'!K112,'F_Input Override'!I112)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D113=\"\",'Consolidated Input'!E113,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D113=\"\",'Consolidated Input'!F113,'F_Input Override'!D113)","v":0},{"$f":"IF('F_Input Override'!E113=\"\",'Consolidated Input'!G113,'F_Input Override'!E113)","v":0},{"$f":"IF('F_Input Override'!F113=\"\",'Consolidated Input'!H113,'F_Input Override'!F113)","v":0},{"$f":"IF('F_Input Override'!G113=\"\",'Consolidated Input'!I113,'F_Input Override'!G113)","v":0},{"$f":"IF('F_Input Override'!H113=\"\",'Consolidated Input'!J113,'F_Input Override'!H113)","v":0},{"$f":"IF('F_Input Override'!I113=\"\",'Consolidated Input'!K113,'F_Input Override'!I113)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D114=\"\",'Consolidated Input'!E114,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D114=\"\",'Consolidated Input'!F114,'F_Input Override'!D114)","v":0},{"$f":"IF('F_Input Override'!E114=\"\",'Consolidated Input'!G114,'F_Input Override'!E114)","v":0},{"$f":"IF('F_Input Override'!F114=\"\",'Consolidated Input'!H114,'F_Input Override'!F114)","v":0},{"$f":"IF('F_Input Override'!G114=\"\",'Consolidated Input'!I114,'F_Input Override'!G114)","v":0},{"$f":"IF('F_Input Override'!H114=\"\",'Consolidated Input'!J114,'F_Input Override'!H114)","v":0},{"$f":"IF('F_Input Override'!I114=\"\",'Consolidated Input'!K114,'F_Input Override'!I114)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D115=\"\",'Consolidated Input'!E115,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D115=\"\",'Consolidated Input'!F115,'F_Input Override'!D115)","v":0},{"$f":"IF('F_Input Override'!E115=\"\",'Consolidated Input'!G115,'F_Input Override'!E115)","v":0},{"$f":"IF('F_Input Override'!F115=\"\",'Consolidated Input'!H115,'F_Input Override'!F115)","v":0},{"$f":"IF('F_Input Override'!G115=\"\",'Consolidated Input'!I115,'F_Input Override'!G115)","v":0},{"$f":"IF('F_Input Override'!H115=\"\",'Consolidated Input'!J115,'F_Input Override'!H115)","v":0},{"$f":"IF('F_Input Override'!I115=\"\",'Consolidated Input'!K115,'F_Input Override'!I115)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D116=\"\",'Consolidated Input'!E116,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D116=\"\",'Consolidated Input'!F116,'F_Input Override'!D116)","v":0},{"$f":"IF('F_Input Override'!E116=\"\",'Consolidated Input'!G116,'F_Input Override'!E116)","v":0},{"$f":"IF('F_Input Override'!F116=\"\",'Consolidated Input'!H116,'F_Input Override'!F116)","v":0},{"$f":"IF('F_Input Override'!G116=\"\",'Consolidated Input'!I116,'F_Input Override'!G116)","v":0},{"$f":"IF('F_Input Override'!H116=\"\",'Consolidated Input'!J116,'F_Input Override'!H116)","v":0},{"$f":"IF('F_Input Override'!I116=\"\",'Consolidated Input'!K116,'F_Input Override'!I116)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D117=\"\",'Consolidated Input'!E117,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D117=\"\",'Consolidated Input'!F117,'F_Input Override'!D117)","v":0},{"$f":"IF('F_Input Override'!E117=\"\",'Consolidated Input'!G117,'F_Input Override'!E117)","v":0},{"$f":"IF('F_Input Override'!F117=\"\",'Consolidated Input'!H117,'F_Input Override'!F117)","v":0},{"$f":"IF('F_Input Override'!G117=\"\",'Consolidated Input'!I117,'F_Input Override'!G117)","v":0},{"$f":"IF('F_Input Override'!H117=\"\",'Consolidated Input'!J117,'F_Input Override'!H117)","v":0},{"$f":"IF('F_Input Override'!I117=\"\",'Consolidated Input'!K117,'F_Input Override'!I117)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D118=\"\",'Consolidated Input'!E118,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D118=\"\",'Consolidated Input'!F118,'F_Input Override'!D118)","v":0},{"$f":"IF('F_Input Override'!E118=\"\",'Consolidated Input'!G118,'F_Input Override'!E118)","v":0},{"$f":"IF('F_Input Override'!F118=\"\",'Consolidated Input'!H118,'F_Input Override'!F118)","v":0},{"$f":"IF('F_Input Override'!G118=\"\",'Consolidated Input'!I118,'F_Input Override'!G118)","v":0},{"$f":"IF('F_Input Override'!H118=\"\",'Consolidated Input'!J118,'F_Input Override'!H118)","v":0},{"$f":"IF('F_Input Override'!I118=\"\",'Consolidated Input'!K118,'F_Input Override'!I118)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20A_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D119=\"\",'Consolidated Input'!E119,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D119=\"\",'Consolidated Input'!F119,'F_Input Override'!D119)","v":0},{"$f":"IF('F_Input Override'!E119=\"\",'Consolidated Input'!G119,'F_Input Override'!E119)","v":0},{"$f":"IF('F_Input Override'!F119=\"\",'Consolidated Input'!H119,'F_Input Override'!F119)","v":0},{"$f":"IF('F_Input Override'!G119=\"\",'Consolidated Input'!I119,'F_Input Override'!G119)","v":0},{"$f":"IF('F_Input Override'!H119=\"\",'Consolidated Input'!J119,'F_Input Override'!H119)","v":0},{"$f":"IF('F_Input Override'!I119=\"\",'Consolidated Input'!K119,'F_Input Override'!I119)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_E_WW123_TOTAL"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D120=\"\",'Consolidated Input'!E120,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D120=\"\",'Consolidated Input'!F120,'F_Input Override'!D120)","v":0},{"$f":"IF('F_Input Override'!E120=\"\",'Consolidated Input'!G120,'F_Input Override'!E120)","v":0},{"$f":"IF('F_Input Override'!F120=\"\",'Consolidated Input'!H120,'F_Input Override'!F120)","v":0},{"$f":"IF('F_Input Override'!G120=\"\",'Consolidated Input'!I120,'F_Input Override'!G120)","v":0},{"$f":"IF('F_Input Override'!H120=\"\",'Consolidated Input'!J120,'F_Input Override'!H120)","v":0},{"$f":"IF('F_Input Override'!I120=\"\",'Consolidated Input'!K120,'F_Input Override'!I120)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"NWT"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_NETTOTEX_WASTE"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D121=\"\",'Consolidated Input'!E121,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D121=\"\",'Consolidated Input'!F121,'F_Input Override'!D121)","v":0},{"$f":"IF('F_Input Override'!E121=\"\",'Consolidated Input'!G121,'F_Input Override'!E121)","v":0},{"$f":"IF('F_Input Override'!F121=\"\",'Consolidated Input'!H121,'F_Input Override'!F121)","v":0},{"$f":"IF('F_Input Override'!G121=\"\",'Consolidated Input'!I121,'F_Input Override'!G121)","v":0},{"$f":"IF('F_Input Override'!H121=\"\",'Consolidated Input'!J121,'F_Input Override'!H121)","v":0},{"$f":"IF('F_Input Override'!I121=\"\",'Consolidated Input'!K121,'F_Input Override'!I121)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D122=\"\",'Consolidated Input'!E122,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D122=\"\",'Consolidated Input'!F122,'F_Input Override'!D122)","v":0},{"$f":"IF('F_Input Override'!E122=\"\",'Consolidated Input'!G122,'F_Input Override'!E122)","v":0},{"$f":"IF('F_Input Override'!F122=\"\",'Consolidated Input'!H122,'F_Input Override'!F122)","v":0},{"$f":"IF('F_Input Override'!G122=\"\",'Consolidated Input'!I122,'F_Input Override'!G122)","v":0.51524700000000001},{"$f":"IF('F_Input Override'!H122=\"\",'Consolidated Input'!J122,'F_Input Override'!H122)","v":2.970812},{"$f":"IF('F_Input Override'!I122=\"\",'Consolidated Input'!K122,'F_Input Override'!I122)","v":4.2732839999999994},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":7.7593429999999994}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D123=\"\",'Consolidated Input'!E123,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D123=\"\",'Consolidated Input'!F123,'F_Input Override'!D123)","v":0},{"$f":"IF('F_Input Override'!E123=\"\",'Consolidated Input'!G123,'F_Input Override'!E123)","v":0},{"$f":"IF('F_Input Override'!F123=\"\",'Consolidated Input'!H123,'F_Input Override'!F123)","v":0},{"$f":"IF('F_Input Override'!G123=\"\",'Consolidated Input'!I123,'F_Input Override'!G123)","v":0},{"$f":"IF('F_Input Override'!H123=\"\",'Consolidated Input'!J123,'F_Input Override'!H123)","v":0},{"$f":"IF('F_Input Override'!I123=\"\",'Consolidated Input'!K123,'F_Input Override'!I123)","v":0.10873099999999999},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0.10873099999999999}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D124=\"\",'Consolidated Input'!E124,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D124=\"\",'Consolidated Input'!F124,'F_Input Override'!D124)","v":0},{"$f":"IF('F_Input Override'!E124=\"\",'Consolidated Input'!G124,'F_Input Override'!E124)","v":0},{"$f":"IF('F_Input Override'!F124=\"\",'Consolidated Input'!H124,'F_Input Override'!F124)","v":0},{"$f":"IF('F_Input Override'!G124=\"\",'Consolidated Input'!I124,'F_Input Override'!G124)","v":0.51524700000000001},{"$f":"IF('F_Input Override'!H124=\"\",'Consolidated Input'!J124,'F_Input Override'!H124)","v":2.970812},{"$f":"IF('F_Input Override'!I124=\"\",'Consolidated Input'!K124,'F_Input Override'!I124)","v":4.3820149999999991},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":7.8680739999999991}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D125=\"\",'Consolidated Input'!E125,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D125=\"\",'Consolidated Input'!F125,'F_Input Override'!D125)","v":0},{"$f":"IF('F_Input Override'!E125=\"\",'Consolidated Input'!G125,'F_Input Override'!E125)","v":0},{"$f":"IF('F_Input Override'!F125=\"\",'Consolidated Input'!H125,'F_Input Override'!F125)","v":0},{"$f":"IF('F_Input Override'!G125=\"\",'Consolidated Input'!I125,'F_Input Override'!G125)","v":0},{"$f":"IF('F_Input Override'!H125=\"\",'Consolidated Input'!J125,'F_Input Override'!H125)","v":0},{"$f":"IF('F_Input Override'!I125=\"\",'Consolidated Input'!K125,'F_Input Override'!I125)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D126=\"\",'Consolidated Input'!E126,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D126=\"\",'Consolidated Input'!F126,'F_Input Override'!D126)","v":0},{"$f":"IF('F_Input Override'!E126=\"\",'Consolidated Input'!G126,'F_Input Override'!E126)","v":0},{"$f":"IF('F_Input Override'!F126=\"\",'Consolidated Input'!H126,'F_Input Override'!F126)","v":0},{"$f":"IF('F_Input Override'!G126=\"\",'Consolidated Input'!I126,'F_Input Override'!G126)","v":0},{"$f":"IF('F_Input Override'!H126=\"\",'Consolidated Input'!J126,'F_Input Override'!H126)","v":0},{"$f":"IF('F_Input Override'!I126=\"\",'Consolidated Input'!K126,'F_Input Override'!I126)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D127=\"\",'Consolidated Input'!E127,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D127=\"\",'Consolidated Input'!F127,'F_Input Override'!D127)","v":0},{"$f":"IF('F_Input Override'!E127=\"\",'Consolidated Input'!G127,'F_Input Override'!E127)","v":0},{"$f":"IF('F_Input Override'!F127=\"\",'Consolidated Input'!H127,'F_Input Override'!F127)","v":0},{"$f":"IF('F_Input Override'!G127=\"\",'Consolidated Input'!I127,'F_Input Override'!G127)","v":0},{"$f":"IF('F_Input Override'!H127=\"\",'Consolidated Input'!J127,'F_Input Override'!H127)","v":0},{"$f":"IF('F_Input Override'!I127=\"\",'Consolidated Input'!K127,'F_Input Override'!I127)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D128=\"\",'Consolidated Input'!E128,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D128=\"\",'Consolidated Input'!F128,'F_Input Override'!D128)","v":0},{"$f":"IF('F_Input Override'!E128=\"\",'Consolidated Input'!G128,'F_Input Override'!E128)","v":0},{"$f":"IF('F_Input Override'!F128=\"\",'Consolidated Input'!H128,'F_Input Override'!F128)","v":0},{"$f":"IF('F_Input Override'!G128=\"\",'Consolidated Input'!I128,'F_Input Override'!G128)","v":0},{"$f":"IF('F_Input Override'!H128=\"\",'Consolidated Input'!J128,'F_Input Override'!H128)","v":0},{"$f":"IF('F_Input Override'!I128=\"\",'Consolidated Input'!K128,'F_Input Override'!I128)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D129=\"\",'Consolidated Input'!E129,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D129=\"\",'Consolidated Input'!F129,'F_Input Override'!D129)","v":0},{"$f":"IF('F_Input Override'!E129=\"\",'Consolidated Input'!G129,'F_Input Override'!E129)","v":0},{"$f":"IF('F_Input Override'!F129=\"\",'Consolidated Input'!H129,'F_Input Override'!F129)","v":0},{"$f":"IF('F_Input Override'!G129=\"\",'Consolidated Input'!I129,'F_Input Override'!G129)","v":0},{"$f":"IF('F_Input Override'!H129=\"\",'Consolidated Input'!J129,'F_Input Override'!H129)","v":0},{"$f":"IF('F_Input Override'!I129=\"\",'Consolidated Input'!K129,'F_Input Override'!I129)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D130=\"\",'Consolidated Input'!E130,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D130=\"\",'Consolidated Input'!F130,'F_Input Override'!D130)","v":0},{"$f":"IF('F_Input Override'!E130=\"\",'Consolidated Input'!G130,'F_Input Override'!E130)","v":0},{"$f":"IF('F_Input Override'!F130=\"\",'Consolidated Input'!H130,'F_Input Override'!F130)","v":0},{"$f":"IF('F_Input Override'!G130=\"\",'Consolidated Input'!I130,'F_Input Override'!G130)","v":0},{"$f":"IF('F_Input Override'!H130=\"\",'Consolidated Input'!J130,'F_Input Override'!H130)","v":0},{"$f":"IF('F_Input Override'!I130=\"\",'Consolidated Input'!K130,'F_Input Override'!I130)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D131=\"\",'Consolidated Input'!E131,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D131=\"\",'Consolidated Input'!F131,'F_Input Override'!D131)","v":0},{"$f":"IF('F_Input Override'!E131=\"\",'Consolidated Input'!G131,'F_Input Override'!E131)","v":0},{"$f":"IF('F_Input Override'!F131=\"\",'Consolidated Input'!H131,'F_Input Override'!F131)","v":0},{"$f":"IF('F_Input Override'!G131=\"\",'Consolidated Input'!I131,'F_Input Override'!G131)","v":0},{"$f":"IF('F_Input Override'!H131=\"\",'Consolidated Input'!J131,'F_Input Override'!H131)","v":0},{"$f":"IF('F_Input Override'!I131=\"\",'Consolidated Input'!K131,'F_Input Override'!I131)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20A_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"nr"},{"$f":"IF('F_Input Override'!D132=\"\",'Consolidated Input'!E132,'F_Input Override'!#REF!)","v":""},{"$f":"IF('F_Input Override'!D132=\"\",'Consolidated Input'!F132,'F_Input Override'!D132)","v":""},{"$f":"IF('F_Input Override'!E132=\"\",'Consolidated Input'!G132,'F_Input Override'!E132)","v":0},{"$f":"IF('F_Input Override'!F132=\"\",'Consolidated Input'!H132,'F_Input Override'!F132)","v":0},{"$f":"IF('F_Input Override'!G132=\"\",'Consolidated Input'!I132,'F_Input Override'!G132)","v":0},{"$f":"IF('F_Input Override'!H132=\"\",'Consolidated Input'!J132,'F_Input Override'!H132)","v":0},{"$f":"IF('F_Input Override'!I132=\"\",'Consolidated Input'!K132,'F_Input Override'!I132)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_E_WW123_TOTAL"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D133=\"\",'Consolidated Input'!E133,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D133=\"\",'Consolidated Input'!F133,'F_Input Override'!D133)","v":0},{"$f":"IF('F_Input Override'!E133=\"\",'Consolidated Input'!G133,'F_Input Override'!E133)","v":0},{"$f":"IF('F_Input Override'!F133=\"\",'Consolidated Input'!H133,'F_Input Override'!F133)","v":0},{"$f":"IF('F_Input Override'!G133=\"\",'Consolidated Input'!I133,'F_Input Override'!G133)","v":0},{"$f":"IF('F_Input Override'!H133=\"\",'Consolidated Input'!J133,'F_Input Override'!H133)","v":0},{"$f":"IF('F_Input Override'!I133=\"\",'Consolidated Input'!K133,'F_Input Override'!I133)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"WSX"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_NETTOTEX_WASTE"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D134=\"\",'Consolidated Input'!E134,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D134=\"\",'Consolidated Input'!F134,'F_Input Override'!D134)","v":0},{"$f":"IF('F_Input Override'!E134=\"\",'Consolidated Input'!G134,'F_Input Override'!E134)","v":0},{"$f":"IF('F_Input Override'!F134=\"\",'Consolidated Input'!H134,'F_Input Override'!F134)","v":0},{"$f":"IF('F_Input Override'!G134=\"\",'Consolidated Input'!I134,'F_Input Override'!G134)","v":0},{"$f":"IF('F_Input Override'!H134=\"\",'Consolidated Input'!J134,'F_Input Override'!H134)","v":0},{"$f":"IF('F_Input Override'!I134=\"\",'Consolidated Input'!K134,'F_Input Override'!I134)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D135=\"\",'Consolidated Input'!E135,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D135=\"\",'Consolidated Input'!F135,'F_Input Override'!D135)","v":0},{"$f":"IF('F_Input Override'!E135=\"\",'Consolidated Input'!G135,'F_Input Override'!E135)","v":0},{"$f":"IF('F_Input Override'!F135=\"\",'Consolidated Input'!H135,'F_Input Override'!F135)","v":0},{"$f":"IF('F_Input Override'!G135=\"\",'Consolidated Input'!I135,'F_Input Override'!G135)","v":0},{"$f":"IF('F_Input Override'!H135=\"\",'Consolidated Input'!J135,'F_Input Override'!H135)","v":0},{"$f":"IF('F_Input Override'!I135=\"\",'Consolidated Input'!K135,'F_Input Override'!I135)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D136=\"\",'Consolidated Input'!E136,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D136=\"\",'Consolidated Input'!F136,'F_Input Override'!D136)","v":0},{"$f":"IF('F_Input Override'!E136=\"\",'Consolidated Input'!G136,'F_Input Override'!E136)","v":0},{"$f":"IF('F_Input Override'!F136=\"\",'Consolidated Input'!H136,'F_Input Override'!F136)","v":0},{"$f":"IF('F_Input Override'!G136=\"\",'Consolidated Input'!I136,'F_Input Override'!G136)","v":0},{"$f":"IF('F_Input Override'!H136=\"\",'Consolidated Input'!J136,'F_Input Override'!H136)","v":0},{"$f":"IF('F_Input Override'!I136=\"\",'Consolidated Input'!K136,'F_Input Override'!I136)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW3_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D137=\"\",'Consolidated Input'!E137,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D137=\"\",'Consolidated Input'!F137,'F_Input Override'!D137)","v":0},{"$f":"IF('F_Input Override'!E137=\"\",'Consolidated Input'!G137,'F_Input Override'!E137)","v":0},{"$f":"IF('F_Input Override'!F137=\"\",'Consolidated Input'!H137,'F_Input Override'!F137)","v":0},{"$f":"IF('F_Input Override'!G137=\"\",'Consolidated Input'!I137,'F_Input Override'!G137)","v":0},{"$f":"IF('F_Input Override'!H137=\"\",'Consolidated Input'!J137,'F_Input Override'!H137)","v":0},{"$f":"IF('F_Input Override'!I137=\"\",'Consolidated Input'!K137,'F_Input Override'!I137)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D138=\"\",'Consolidated Input'!E138,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D138=\"\",'Consolidated Input'!F138,'F_Input Override'!D138)","v":0},{"$f":"IF('F_Input Override'!E138=\"\",'Consolidated Input'!G138,'F_Input Override'!E138)","v":0},{"$f":"IF('F_Input Override'!F138=\"\",'Consolidated Input'!H138,'F_Input Override'!F138)","v":0},{"$f":"IF('F_Input Override'!G138=\"\",'Consolidated Input'!I138,'F_Input Override'!G138)","v":0},{"$f":"IF('F_Input Override'!H138=\"\",'Consolidated Input'!J138,'F_Input Override'!H138)","v":0},{"$f":"IF('F_Input Override'!I138=\"\",'Consolidated Input'!K138,'F_Input Override'!I138)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D139=\"\",'Consolidated Input'!E139,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D139=\"\",'Consolidated Input'!F139,'F_Input Override'!D139)","v":0},{"$f":"IF('F_Input Override'!E139=\"\",'Consolidated Input'!G139,'F_Input Override'!E139)","v":0},{"$f":"IF('F_Input Override'!F139=\"\",'Consolidated Input'!H139,'F_Input Override'!F139)","v":0},{"$f":"IF('F_Input Override'!G139=\"\",'Consolidated Input'!I139,'F_Input Override'!G139)","v":0},{"$f":"IF('F_Input Override'!H139=\"\",'Consolidated Input'!J139,'F_Input Override'!H139)","v":0},{"$f":"IF('F_Input Override'!I139=\"\",'Consolidated Input'!K139,'F_Input Override'!I139)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW12_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D140=\"\",'Consolidated Input'!E140,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D140=\"\",'Consolidated Input'!F140,'F_Input Override'!D140)","v":0},{"$f":"IF('F_Input Override'!E140=\"\",'Consolidated Input'!G140,'F_Input Override'!E140)","v":0},{"$f":"IF('F_Input Override'!F140=\"\",'Consolidated Input'!H140,'F_Input Override'!F140)","v":0},{"$f":"IF('F_Input Override'!G140=\"\",'Consolidated Input'!I140,'F_Input Override'!G140)","v":0},{"$f":"IF('F_Input Override'!H140=\"\",'Consolidated Input'!J140,'F_Input Override'!H140)","v":0},{"$f":"IF('F_Input Override'!I140=\"\",'Consolidated Input'!K140,'F_Input Override'!I140)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_121TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater capex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D141=\"\",'Consolidated Input'!E141,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D141=\"\",'Consolidated Input'!F141,'F_Input Override'!D141)","v":0},{"$f":"IF('F_Input Override'!E141=\"\",'Consolidated Input'!G141,'F_Input Override'!E141)","v":0},{"$f":"IF('F_Input Override'!F141=\"\",'Consolidated Input'!H141,'F_Input Override'!F141)","v":0},{"$f":"IF('F_Input Override'!G141=\"\",'Consolidated Input'!I141,'F_Input Override'!G141)","v":0},{"$f":"IF('F_Input Override'!H141=\"\",'Consolidated Input'!J141,'F_Input Override'!H141)","v":0},{"$f":"IF('F_Input Override'!I141=\"\",'Consolidated Input'!K141,'F_Input Override'!I141)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_122TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater opex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D142=\"\",'Consolidated Input'!E142,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D142=\"\",'Consolidated Input'!F142,'F_Input Override'!D142)","v":0},{"$f":"IF('F_Input Override'!E142=\"\",'Consolidated Input'!G142,'F_Input Override'!E142)","v":0},{"$f":"IF('F_Input Override'!F142=\"\",'Consolidated Input'!H142,'F_Input Override'!F142)","v":0},{"$f":"IF('F_Input Override'!G142=\"\",'Consolidated Input'!I142,'F_Input Override'!G142)","v":0},{"$f":"IF('F_Input Override'!H142=\"\",'Consolidated Input'!J142,'F_Input Override'!H142)","v":0},{"$f":"IF('F_Input Override'!I142=\"\",'Consolidated Input'!K142,'F_Input Override'!I142)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW17_123TOT_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D143=\"\",'Consolidated Input'!E143,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D143=\"\",'Consolidated Input'!F143,'F_Input Override'!D143)","v":0},{"$f":"IF('F_Input Override'!E143=\"\",'Consolidated Input'!G143,'F_Input Override'!E143)","v":0},{"$f":"IF('F_Input Override'!F143=\"\",'Consolidated Input'!H143,'F_Input Override'!F143)","v":0},{"$f":"IF('F_Input Override'!G143=\"\",'Consolidated Input'!I143,'F_Input Override'!G143)","v":0},{"$f":"IF('F_Input Override'!H143=\"\",'Consolidated Input'!J143,'F_Input Override'!H143)","v":0},{"$f":"IF('F_Input Override'!I143=\"\",'Consolidated Input'!K143,'F_Input Override'!I143)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D144=\"\",'Consolidated Input'!E144,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D144=\"\",'Consolidated Input'!F144,'F_Input Override'!D144)","v":0},{"$f":"IF('F_Input Override'!E144=\"\",'Consolidated Input'!G144,'F_Input Override'!E144)","v":0},{"$f":"IF('F_Input Override'!F144=\"\",'Consolidated Input'!H144,'F_Input Override'!F144)","v":0},{"$f":"IF('F_Input Override'!G144=\"\",'Consolidated Input'!I144,'F_Input Override'!G144)","v":0},{"$f":"IF('F_Input Override'!H144=\"\",'Consolidated Input'!J144,'F_Input Override'!H144)","v":0},{"$f":"IF('F_Input Override'!I144=\"\",'Consolidated Input'!K144,'F_Input Override'!I144)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"CWW20A_070_PR24"},{"$f":"Table1[[#This Row],[Item Description]]","v":"Other data - Number of marine conservation zones (new and existing)"},{"$f":"Table1[[#This Row],[Unit]]","v":"£m"},{"$f":"IF('F_Input Override'!D145=\"\",'Consolidated Input'!E145,'F_Input Override'!#REF!)","v":""},{"$f":"IF('F_Input Override'!D145=\"\",'Consolidated Input'!F145,'F_Input Override'!D145)","v":""},{"$f":"IF('F_Input Override'!E145=\"\",'Consolidated Input'!G145,'F_Input Override'!E145)","v":0},{"$f":"IF('F_Input Override'!F145=\"\",'Consolidated Input'!H145,'F_Input Override'!F145)","v":0},{"$f":"IF('F_Input Override'!G145=\"\",'Consolidated Input'!I145,'F_Input Override'!G145)","v":0},{"$f":"IF('F_Input Override'!H145=\"\",'Consolidated Input'!J145,'F_Input Override'!H145)","v":0},{"$f":"IF('F_Input Override'!I145=\"\",'Consolidated Input'!K145,'F_Input Override'!I145)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_E_WW123_TOTAL"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"000s"},{"$f":"IF('F_Input Override'!D146=\"\",'Consolidated Input'!E146,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D146=\"\",'Consolidated Input'!F146,'F_Input Override'!D146)","v":0},{"$f":"IF('F_Input Override'!E146=\"\",'Consolidated Input'!G146,'F_Input Override'!E146)","v":0},{"$f":"IF('F_Input Override'!F146=\"\",'Consolidated Input'!H146,'F_Input Override'!F146)","v":0},{"$f":"IF('F_Input Override'!G146=\"\",'Consolidated Input'!I146,'F_Input Override'!G146)","v":0},{"$f":"IF('F_Input Override'!H146=\"\",'Consolidated Input'!J146,'F_Input Override'!H146)","v":0},{"$f":"IF('F_Input Override'!I146=\"\",'Consolidated Input'!K146,'F_Input Override'!I146)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]
[{"$f":"Table1[[#This Row],[Acronym]]","v":"YKY"},{"$f":"Table1[[#This Row],[BON code]]","v":"PR24_NETTOTEX_WASTE"},{"$f":"Table1[[#This Row],[Item Description]]","v":"PR24 BP Net totex - Total inc. accelerated & transition costs"},{"$f":"Table1[[#This Row],[Unit]]","v":"000s"},{"$f":"IF('F_Input Override'!D147=\"\",'Consolidated Input'!E147,'F_Input Override'!#REF!)","v":0},{"$f":"IF('F_Input Override'!D147=\"\",'Consolidated Input'!F147,'F_Input Override'!D147)","v":0},{"$f":"IF('F_Input Override'!E147=\"\",'Consolidated Input'!G147,'F_Input Override'!E147)","v":0},{"$f":"IF('F_Input Override'!F147=\"\",'Consolidated Input'!H147,'F_Input Override'!F147)","v":0},{"$f":"IF('F_Input Override'!G147=\"\",'Consolidated Input'!I147,'F_Input Override'!G147)","v":0},{"$f":"IF('F_Input Override'!H147=\"\",'Consolidated Input'!J147,'F_Input Override'!H147)","v":0},{"$f":"IF('F_Input Override'!I147=\"\",'Consolidated Input'!K147,'F_Input Override'!I147)","v":0},{"$f":"SUM(Table3[[#This Row],[2023-24]:[2029-30]])","v":0}]

{"sheet":"Data_final_model_format","index":8,"n_rows":15,"n_cols":12,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Data_final_model_format"}]
[]
[null,"Net totex - Total",null,"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total",null,null,null,null,null,null,null,"Driver 1 data"]
["Company","Total Totex for Price control (£m) - wholesale wastewater","Totex requested in business plan after reallocations and adjustments (£m)","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","Totex requested in business plan after reallocations and adjustments (£m)","Other data - Number of marine conservation zones (new and existing)"]
["ANH",{"$f":"INDEX(NETTOTEX_WASTE!C:C,MATCH(A5,NETTOTEX_WASTE!B:B,0))","v":6050.1791019508782},{"$f":"SUMIFS('Consolidated Input'!L:L,'Consolidated Input'!$C:$C,$D$3,'Consolidated Input'!$A:$A,$A5)","v":0},{"$f":"SUMIFS('Final Input'!E:E,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A5)","v":0},{"$f":"SUMIFS('Final Input'!F:F,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A5)","v":0},{"$f":"SUMIFS('Final Input'!G:G,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A5)","v":0},{"$f":"SUMIFS('Final Input'!H:H,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A5)","v":0},{"$f":"SUMIFS('Final Input'!I:I,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A5)","v":0},{"$f":"SUMIFS('Final Input'!J:J,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A5)","v":0},{"$f":"SUMIFS('Final Input'!K:K,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A5)","v":0},{"$f":"SUM(D5:J5)","v":0},{"$f":"SUMIFS('Final Input'!L:L,'Final Input'!$C:$C,$L$4,'Final Input'!$A:$A,$A5)","v":1}]
["WSH",{"$f":"INDEX(NETTOTEX_WASTE!C:C,MATCH(A6,NETTOTEX_WASTE!B:B,0))","v":3318.1690000000003},{"$f":"SUMIFS('Consolidated Input'!L:L,'Consolidated Input'!$C:$C,$D$3,'Consolidated Input'!$A:$A,$A6)","v":0},{"$f":"SUMIFS('Final Input'!E:E,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A6)","v":0},{"$f":"SUMIFS('Final Input'!F:F,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A6)","v":0},{"$f":"SUMIFS('Final Input'!G:G,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A6)","v":0},{"$f":"SUMIFS('Final Input'!H:H,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A6)","v":0},{"$f":"SUMIFS('Final Input'!I:I,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A6)","v":0},{"$f":"SUMIFS('Final Input'!J:J,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A6)","v":0},{"$f":"SUMIFS('Final Input'!K:K,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A6)","v":0},0,{"$f":"SUMIFS('Final Input'!L:L,'Final Input'!$C:$C,$L$4,'Final Input'!$A:$A,$A6)","v":5}]
["HDD",{"$f":"INDEX(NETTOTEX_WASTE!C:C,MATCH(A7,NETTOTEX_WASTE!B:B,0))","v":61.302812018456414},{"$f":"SUMIFS('Consolidated Input'!L:L,'Consolidated Input'!$C:$C,$D$3,'Consolidated Input'!$A:$A,$A7)","v":0},{"$f":"SUMIFS('Final Input'!E:E,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A7)","v":0},{"$f":"SUMIFS('Final Input'!F:F,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A7)","v":0},{"$f":"SUMIFS('Final Input'!G:G,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A7)","v":0},{"$f":"SUMIFS('Final Input'!H:H,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A7)","v":0},{"$f":"SUMIFS('Final Input'!I:I,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A7)","v":0},{"$f":"SUMIFS('Final Input'!J:J,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A7)","v":0},{"$f":"SUMIFS('Final Input'!K:K,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A7)","v":0},0,{"$f":"SUMIFS('Final Input'!L:L,'Final Input'!$C:$C,$L$4,'Final Input'!$A:$A,$A7)","v":0}]
["NES",{"$f":"INDEX(NETTOTEX_WASTE!C:C,MATCH(A8,NETTOTEX_WASTE!B:B,0))","v":3207.9274023759344},{"$f":"SUMIFS('Consolidated Input'!L:L,'Consolidated Input'!$C:$C,$D$3,'Consolidated Input'!$A:$A,$A8)","v":7.141},{"$f":"SUMIFS('Final Input'!E:E,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A8)","v":1.0429999999999999},{"$f":"SUMIFS('Final Input'!F:F,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A8)","v":1.0429999999999999},{"$f":"SUMIFS('Final Input'!G:G,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A8)","v":1.0109999999999999},{"$f":"SUMIFS('Final Input'!H:H,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A8)","v":1.0109999999999999},{"$f":"SUMIFS('Final Input'!I:I,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A8)","v":1.0109999999999999},{"$f":"SUMIFS('Final Input'!J:J,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A8)","v":1.0109999999999999},{"$f":"SUMIFS('Final Input'!K:K,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A8)","v":1.0109999999999999},7.141,{"$f":"SUMIFS('Final Input'!L:L,'Final Input'!$C:$C,$L$4,'Final Input'!$A:$A,$A8)","v":0}]
["SVE",{"$f":"INDEX(NETTOTEX_WASTE!C:C,MATCH(A9,NETTOTEX_WASTE!B:B,0))","v":8618.71199666149},{"$f":"SUMIFS('Consolidated Input'!L:L,'Consolidated Input'!$C:$C,$D$3,'Consolidated Input'!$A:$A,$A9)","v":0},{"$f":"SUMIFS('Final Input'!E:E,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A9)","v":0},{"$f":"SUMIFS('Final Input'!F:F,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A9)","v":0},{"$f":"SUMIFS('Final Input'!G:G,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A9)","v":0},{"$f":"SUMIFS('Final Input'!H:H,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A9)","v":0},{"$f":"SUMIFS('Final Input'!I:I,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A9)","v":0},{"$f":"SUMIFS('Final Input'!J:J,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A9)","v":0},{"$f":"SUMIFS('Final Input'!K:K,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A9)","v":0},0,{"$f":"SUMIFS('Final Input'!L:L,'Final Input'!$C:$C,$L$4,'Final Input'!$A:$A,$A9)","v":0}]
["SWB",{"$f":"INDEX(NETTOTEX_WASTE!C:C,MATCH(A10,NETTOTEX_WASTE!B:B,0))","v":2220.3792602351086},{"$f":"SUMIFS('Consolidated Input'!L:L,'Consolidated Input'!$C:$C,$D$3,'Consolidated Input'!$A:$A,$A10)","v":0},{"$f":"SUMIFS('Final Input'!E:E,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A10)","v":0},{"$f":"SUMIFS('Final Input'!F:F,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A10)","v":0},{"$f":"SUMIFS('Final Input'!G:G,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A10)","v":0},{"$f":"SUMIFS('Final Input'!H:H,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A10)","v":0},{"$f":"SUMIFS('Final Input'!I:I,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A10)","v":0},{"$f":"SUMIFS('Final Input'!J:J,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A10)","v":0},{"$f":"SUMIFS('Final Input'!K:K,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A10)","v":0},0,{"$f":"SUMIFS('Final Input'!L:L,'Final Input'!$C:$C,$L$4,'Final Input'!$A:$A,$A10)","v":0}]
["SRN",{"$f":"INDEX(NETTOTEX_WASTE!C:C,MATCH(A11,NETTOTEX_WASTE!B:B,0))","v":5114.195692241},{"$f":"SUMIFS('Consolidated Input'!L:L,'Consolidated Input'!$C:$C,$D$3,'Consolidated Input'!$A:$A,$A11)","v":0},{"$f":"SUMIFS('Final Input'!E:E,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A11)","v":0},{"$f":"SUMIFS('Final Input'!F:F,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A11)","v":0},{"$f":"SUMIFS('Final Input'!G:G,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A11)","v":0},{"$f":"SUMIFS('Final Input'!H:H,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A11)","v":0},{"$f":"SUMIFS('Final Input'!I:I,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A11)","v":0},{"$f":"SUMIFS('Final Input'!J:J,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A11)","v":0},{"$f":"SUMIFS('Final Input'!K:K,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A11)","v":0},0,{"$f":"SUMIFS('Final Input'!L:L,'Final Input'!$C:$C,$L$4,'Final Input'!$A:$A,$A11)","v":100}]
["TMS",{"$f":"INDEX(NETTOTEX_WASTE!C:C,MATCH(A12,NETTOTEX_WASTE!B:B,0))","v":12775.473797822482},{"$f":"SUMIFS('Consolidated Input'!L:L,'Consolidated Input'!$C:$C,$D$3,'Consolidated Input'!$A:$A,$A12)","v":0},{"$f":"SUMIFS('Final Input'!E:E,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A12)","v":0},{"$f":"SUMIFS('Final Input'!F:F,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A12)","v":0},{"$f":"SUMIFS('Final Input'!G:G,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A12)","v":0},{"$f":"SUMIFS('Final Input'!H:H,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A12)","v":0},{"$f":"SUMIFS('Final Input'!I:I,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A12)","v":0},{"$f":"SUMIFS('Final Input'!J:J,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A12)","v":0},{"$f":"SUMIFS('Final Input'!K:K,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A12)","v":0},0,{"$f":"SUMIFS('Final Input'!L:L,'Final Input'!$C:$C,$L$4,'Final Input'!$A:$A,$A12)","v":0}]
["NWT",{"$f":"INDEX(NETTOTEX_WASTE!C:C,MATCH(A13,NETTOTEX_WASTE!B:B,0))","v":8993.1795747355063},{"$f":"SUMIFS('Consolidated Input'!L:L,'Consolidated Input'!$C:$C,$D$3,'Consolidated Input'!$A:$A,$A13)","v":0},{"$f":"SUMIFS('Final Input'!E:E,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A13)","v":0},{"$f":"SUMIFS('Final Input'!F:F,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A13)","v":0},{"$f":"SUMIFS('Final Input'!G:G,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A13)","v":0},{"$f":"SUMIFS('Final Input'!H:H,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A13)","v":0},{"$f":"SUMIFS('Final Input'!I:I,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A13)","v":0},{"$f":"SUMIFS('Final Input'!J:J,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A13)","v":0},{"$f":"SUMIFS('Final Input'!K:K,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A13)","v":0},0,{"$f":"SUMIFS('Final Input'!L:L,'Final Input'!$C:$C,$L$4,'Final Input'!$A:$A,$A13)","v":0}]
["WSX",{"$f":"INDEX(NETTOTEX_WASTE!C:C,MATCH(A14,NETTOTEX_WASTE!B:B,0))","v":3717.8809591462623},{"$f":"SUMIFS('Consolidated Input'!L:L,'Consolidated Input'!$C:$C,$D$3,'Consolidated Input'!$A:$A,$A14)","v":7.8680739999999991},{"$f":"SUMIFS('Final Input'!E:E,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A14)","v":0},{"$f":"SUMIFS('Final Input'!F:F,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A14)","v":0},{"$f":"SUMIFS('Final Input'!G:G,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A14)","v":0},{"$f":"SUMIFS('Final Input'!H:H,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A14)","v":0},{"$f":"SUMIFS('Final Input'!I:I,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A14)","v":0.51524700000000001},{"$f":"SUMIFS('Final Input'!J:J,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A14)","v":2.970812},{"$f":"SUMIFS('Final Input'!K:K,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A14)","v":4.3820149999999991},7.8680739999999991,{"$f":"SUMIFS('Final Input'!L:L,'Final Input'!$C:$C,$L$4,'Final Input'!$A:$A,$A14)","v":0}]
["YKY",{"$f":"INDEX(NETTOTEX_WASTE!C:C,MATCH(A15,NETTOTEX_WASTE!B:B,0))","v":4605.5684455095561},{"$f":"SUMIFS('Consolidated Input'!L:L,'Consolidated Input'!$C:$C,$D$3,'Consolidated Input'!$A:$A,$A15)","v":0},{"$f":"SUMIFS('Final Input'!E:E,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A15)","v":0},{"$f":"SUMIFS('Final Input'!F:F,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A15)","v":0},{"$f":"SUMIFS('Final Input'!G:G,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A15)","v":0},{"$f":"SUMIFS('Final Input'!H:H,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A15)","v":0},{"$f":"SUMIFS('Final Input'!I:I,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A15)","v":0},{"$f":"SUMIFS('Final Input'!J:J,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A15)","v":0},{"$f":"SUMIFS('Final Input'!K:K,'Final Input'!$C:$C,$D$3,'Final Input'!$A:$A,$A15)","v":0},0,{"$f":"SUMIFS('Final Input'!L:L,'Final Input'!$C:$C,$L$4,'Final Input'!$A:$A,$A15)","v":0}]

{"sheet":"Company level efficiencies","index":9,"n_rows":17,"n_cols":13,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Company level efficiencies"}]
[null,null,null,"Shallow Dive Output",null,"Run on 13 Nov 2024 14:29"]
[null,"Company Acronym","Item Code","Item Description","Item Unit","Item Table Suite","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
[null,"Company Acronym","Item Code","Item Description","Item Unit","Item Table Suite","2023-24","2024-25","Price Review","Price Review","Price Review","Price Review","Price Review"]
[null,"Company Acronym","Item Code","Item Description","Item Unit","Item Table Suite","2023-24","2024-25","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,"Company Acronym","Item Code","Item Description","Item Unit","Item Table Suite","2023-24","2024-25","Latest","Latest","Latest","Latest","Latest"]
[null,"ANH","C_PR24ENHWW_SHALLOW_EFF","Shallow dive company efficiency factor - enhancement - wastewater","%","Price Review 2024",0,0,0,0,0,0,0]
[null,"WSH","C_PR24ENHWW_SHALLOW_EFF","Shallow dive company efficiency factor - enhancement - wastewater","%","Price Review 2024",0,0,0,0,0,0,0]
[null,"HDD","C_PR24ENHWW_SHALLOW_EFF","Shallow dive company efficiency factor - enhancement - wastewater","%","Price Review 2024",0,0,0,0,0,0,0]
[null,"NES","C_PR24ENHWW_SHALLOW_EFF","Shallow dive company efficiency factor - enhancement - wastewater","%","Price Review 2024",0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"SVE","C_PR24ENHWW_SHALLOW_EFF","Shallow dive company efficiency factor - enhancement - wastewater","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"SWB","C_PR24ENHWW_SHALLOW_EFF","Shallow dive company efficiency factor - enhancement - wastewater","%","Price Review 2024",0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"SRN","C_PR24ENHWW_SHALLOW_EFF","Shallow dive company efficiency factor - enhancement - wastewater","%","Price Review 2024",0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"TMS","C_PR24ENHWW_SHALLOW_EFF","Shallow dive company efficiency factor - enhancement - wastewater","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"NWT","C_PR24ENHWW_SHALLOW_EFF","Shallow dive company efficiency factor - enhancement - wastewater","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"WSX","C_PR24ENHWW_SHALLOW_EFF","Shallow dive company efficiency factor - enhancement - wastewater","%","Price Review 2024",0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"YKY","C_PR24ENHWW_SHALLOW_EFF","Shallow dive company efficiency factor - enhancement - wastewater","%","Price Review 2024",0.05,0.05,0.05,0.05,0.05,0.05,0.05]

{"sheet":"Post Adj & FS Allowances","index":10,"n_rows":735,"n_cols":13,"rows_kept":735,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Post Adj & FS Allowances"}]
["Report ID: 25753",null,"PR24CA14 WW Post FS incl. DM and excl. Cont",null,"Run on 21 Nov 2024 13:37"]
[]
["Company Acronym","Item Code","Item Description","Item Unit","Item Table Suite","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","Total"]
["ANH","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024",2.6006707295150466,49.761716703240708,294.71861771174355,578.99972985522754,672.22880136540618,754.70198850771737,457.11422546866174,{"$f":"SUM(F5:L5)","v":2810.1257503415118}]
["ANH","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024",1E-3,8.9569029101495678E-3,4.9857506832860743,0.64135210860864778,7.8330780676334512E-3,7.7752298213024399E-3,7.725202115265806E-3,{"$f":"SUM(F6:L6)","v":5.6603932048090728}]
["ANH","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024",0.52900000000000003,10.942349721899388,20.023226373459384,11.38966471217293,0.74022587739136103,0.87179764371353607,0.95406246123532701,45.450326789871923]
["ANH","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024",0,0,0,15.359595532045594,15.265347992533927,22.664162525986146,22.518335831923668,75.807441882489329]
["ANH","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024",1E-3,2.3885074427065524E-2,2.4938657569555684,4.4278910171145425,5.4518223350728814,5.6185754496186755,5.4337140378250863,23.450753671013821]
["ANH","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024",0.23053427813112193,12.438863362028282,100.07170052947899,187.03139906285645,147.87858064944902,148.81867613754298,93.191397441183824,689.66115146067068]
["ANH","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024",0,0,2.2561660819478893,7.8745428634545647,13.146842401764292,12.603647540331254,6.4408872636028658,42.322086151100869]
["ANH","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024",1.7099999999999997E-2,1.6122425238269223E-2,4.1422139616025717,5.8138420868390366,4.1135409472177065,4.0910343608510438,4.3723678322140049,22.566221613962632]
["ANH","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024",0,0,6.1980190258252374,8.6419979980262038,16.303572863020573,18.844241375654125,12.80645380658189,62.794285069108035]
["ANH","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024",0,0,1.7282747203683351,4.0392375503770444,0.59433479838168801,0.25852639155830615,0.2587942708614045,6.8791677315467785]
["ANH","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024",1.1293968144251929,18.732181380877655,46.968527226671625,127.48780001536285,241.77450945740324,318.07312139841122,175.13466719426216,929.30020348741402]
["ANH","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024",2.4713952545122691E-2,0.35636303383754442,3.8189679523302651,8.7624627621568649,4.3755885637703935,4.658731488149348,1.9097331188884898,23.906560871678025]
["ANH","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024",0.57765472081181202,3.2651273704442807,1.7052720521171871,4.0125936751283415,8.5278511024641848,11.515325136523812,6.1643001168704785,35.768124174360096]
["ANH","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024",0,0,0,0.9290246365867203,7.2455972125609419E-2,2.2353785736244514E-2,3.862601057632903E-3,1.0276969955062072]
["ANH","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024",9.0270963601796733E-2,8.7204681076915938E-2,38.435108332066108,49.111579403037133,38.91175980932244,37.173783615573413,16.954828178992678,180.7645349836705]
["ANH","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024",0,3.8906627505011464,12.56172350178413,9.6529218653285138,0.37794954517685808,2.1315814842819214E-3,0,26.485389244274927]
["ANH","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,5.2056228826681767,5.1781055036053036,5.1463322904351774,5.1083259925957032,5.0754577897296347,25.713844459033993]
["ANH","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024",0,0,1.3848006925340051E-2,7.3603075154690618,16.255589872889942,14.876991330320456,2.7637664182717101,41.27050314387651]
["ANH","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024",0,0,0,1.3117769172526026,3.6934310023073662,6.6708010382633161,4.8363505696262887,16.512359527449576]
["ANH","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024",0,0,1.2364291897625044,1.2291762717884205,1.221049656938431,1.2116392469963884,1.2033117460256491,6.1016061115113924]
["ANH","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024",0,0,12.649592934651391,42.424556910624496,72.87370097563381,87.665139324526123,57.658045238099142,273.27103538353498]
["ANH","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024",0,0,4.216819013659407,15.861027288568156,15.953507956266543,10.924447228076755,11.431329135954559,58.387130622525419]
["ANH","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024",0,0,3.2619501654103606,3.244707210780541,3.2247974631303635,3.2009819366663019,3.1803860459934148,16.112822821980981]
["ANH","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024",0,0,3.2238018422916506,5.0204767211515655,3.3780149166669262,0.8329214946070238,0.44709607242100857,12.902311047138175]
["ANH","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["ANH","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024",0,0,2.414423346334849,8.8567848488394585,20.853563500890441,25.935712364538585,15.540434267090566,73.60091832769389]
["ANH","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024",0,0,0.67087528533639518,1.0447131589939569,1.0332138430488962,0.61443059139068257,0.15911904880786498,3.5223519275777955]
["ANH","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024",0,0,14.718049467752078,40.573802840000489,29.334995114978327,10.718324919722438,6.949410399969187,102.29458274242251]
["WSH","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024",0,0,245.05218233216024,375.5950399137518,464.10447148957854,440.16799365815331,296.02944640673411,1820.9491338003781]
["WSH","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024",0,0,2.4304791769535212,2.3565502976833876,0,0,0,4.7870294746369089]
["WSH","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024",0,0,0.18817890938107945,0.18225827971213493,0,0,0,0.37043718909321438]
["WSH","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024",0,0,3.0069008888471429,2.991006147059684,0,0,0,5.9979070359068274]
["WSH","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024",0,0,3.1550670196019306,4.7036428684195526,4.7719111588022987,3.4490919487297624,0.55157943102997864,16.631292426583521]
["WSH","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024",0,0,109.70807744762634,196.13912414781248,285.23835213940322,279.65119364014527,201.01550305434287,1071.7522504293302]
["WSH","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024",0,0,1.3802432992771263,1.3382678460470545,0,0,0,2.7185111453241806]
["WSH","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024",0,0,0.12380191406649964,0.12019194662097547,0,0,0,0.24399386068747511]
["WSH","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024",0,0,18.877809887305215,39.483503681940682,36.260640689081036,39.627584436470492,26.525259686945351,160.77479838174278]
["WSH","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024",0,0,0,0,3.6619639966186384,9.3331914967459184,6.1840242932702782,19.179179786634833]
["WSH","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024",0,0,45.051995821124564,54.302942242895412,23.219220026471437,13.798595442530019,11.706691440896025,148.07944497391748]
["WSH","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024",0,0,4.0270286607551,15.610175362371773,34.398962334012296,26.719577280905835,3.3266651608863378,84.08240879893134]
["WSH","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024",0,0,0.74886365790601039,0.77714472736689411,0.75045277415056644,0.5691451683443236,0.5893221464858871,3.4349284742536819]
["WSH","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024",0,0,9.9797779449929482,15.595247290374932,6.0240150267624024,3.4804461288447128,2.3951499875320823,{"$f":"SUM(F70:L70)","v":37.474636378507078}]
["WSH","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024",0,0,1.055782723159109,1.0216315462782914,0.99773831886481068,1.0010608394926892,1.0371083839744346,5.1133218117693344]
["WSH","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024",0,0,2.935064315047931,5.7092365474664755,8.4325236124909537,7.4897120289017485,5.3623581702840983,29.928894674191206]
["WSH","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024",0,0,2.7926174681174878,2.7502191979313331,2.7453755187018247,2.8011540020943255,2.9322527616932414,14.021618948538212]
["WSH","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024",0,0,1.338409869334116,2.6026086708339298,3.8442550559324009,3.4136239489177451,2.4447444081653908,13.643641953183584]
["WSH","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024",0,0,0.34362840041879528,1.9868405257188029,8.1119701328910523,5.2107272800627893,2.7828268763287576,18.435993215420197]
["WSH","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024",0,0,12.662261687659075,13.557651578846032,23.81764882634965,21.071261577220678,14.164930598551383,85.273754268626817]
["WSH","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024",0,0,2.007943398538492,2.3737795795546823,1.1175543944565245,0.70048410256981886,0.4067865678372814,6.6065480429567991]
["WSH","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024",0,0,5.2690094626702245E-2,1.6040698974448546,7.5763489339667647,5.9413446775754943,0.12167193331543645,15.296125536929253]
["WSH","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024",0,0,0.7549783488033156,0.90591145500063719,2.1467540499651587,3.4996911127018455,2.3555210681243732,9.6628560345953307]
["WSH","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSH","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024",0,0,1.1003514122230487,1.075816440246764,1.0711734257488745,1.0710379078844112,1.0767000448151718,5.3950792309182694]
["WSH","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024",0,0,6.247482523145548,7.16797483833379,7.1125574208660911,7.1770234168988463,6.8808236809783736,34.585861880222652]
["WSH","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024",0,0,0.9379975323660722,1.2392447977912415,2.8050536540424909,4.1620472211164845,4.1695267112772747,13.313869916593564]
["WSH","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024",0,0,14.14474993088305,0,0,0,0,14.14474993088305]
["HDD","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024",0,0,1.7549806302281359,3.154733808110731,7.2597014913090323,10.155491941599223,1.9091424302281816,24.234050301475303]
["HDD","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024",0,0,2.376996750076793E-2,1.9703597806717292E-3,1.9582695169083628E-3,1.94380745532561E-3,1.9313005288164515E-3,3.1573704782490081E-2]
["HDD","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024",0,0,5.4472842189259851E-2,5.4184893968472557E-2,0.13609973142513121,0.16619553743033966,0.14098493860360095,0.55193794361680426]
["HDD","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024",0,0,0.27038338032123521,0.88075082196026278,3.3417869306041208,5.6409292353549212,0.91929905171663084,11.053149419957172]
["HDD","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024",0,0,0.13697373823951367,0.70135082748948596,2.4796236411481987,3.7558685198394484,0.74437007959491908,7.8181868063115658]
["HDD","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024",0,0,0.2030351390690594,0.59406347387252623,0.85674291364740862,6.8033260936396348E-2,1.7381704759348061E-2,1.7392564922847384]
["HDD","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024",0,0,0.38230031063735087,0.38224979745031545,0.3505302435265969,0,0,1.1150803516142633]
["HDD","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024",0,0,0.19709264357221593,0.19703597444656273,1.4687021106933181E-2,0.44318809167049117,9.6565024666403904E-3,0.86166023326284336]
["HDD","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024",0,0,0,5.1273007180130413E-2,5.0958392465178498E-2,5.0582058460269419E-2,5.0256601282856458E-2,0.20307005938843481]
["HDD","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["HDD","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024",0,0,0.48676192930499446,0.29123214055063834,2.4956276500346174E-2,2.4771971324522361E-2,2.4612582479709599E-2,0.85233490016021096]
["HDD","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024",0,0,1.9067939373852979E-4,6.2251141166497486E-4,2.3580713682094701E-3,3.9794591275107505E-3,6.4966879565969498E-4,7.8003900967834206E-3]
["HDD","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024",15.506465679780835,56.41881575232479,317.75380839797759,332.9282271584446,313.93844729332881,287.57163675957304,264.97398607341546,{"$f":"SUM(F134:L134)","v":1589.0913871148452}]
["NES","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024",0,4.321208048429936,2.5631948288328088,0.10245870859492991,0.10183001487923485,0.10107798767693171,0.10042762749845548,7.290197215912297]
["NES","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024",0,0,0,12.734023646225836,12.786359856994229,12.562421514403752,12.610268065877255,50.693073083501076]
["NES","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024",0,0,5.3201941260218781,6.3775423164914127,6.3384092761579742,6.2915993429506152,6.2511176736413621,30.578862735263243]
["NES","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024",3.755354193612789,19.683856244879522,189.58322645517202,198.76537945225843,197.5838644091088,196.16252475010438,195.60836604065662,1001.1425715457925]
["NES","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024",0.17078875880087238,7.0669100248053356,7.3648527563897854,7.551969010166812,1.106210760616458,1.0910552420612705,1.2536252282719373,25.605411781112469]
["NES","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024",0.03,2.9856343033831896E-2,2.5770606432082563,2.5634380746539192,0,0,0,5.2003550608960074]
["NES","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024",2.3999999999999997E-2,0.49537644361733868,5.7285621676850704,5.6982804857026395,5.6633154428989831,5.6214911608016633,5.7665543709613125,28.997580071667009]
["NES","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024",0,2.7467835591125342,0.50347366246439051,0.50081225653267536,0,0,0,3.7510694781096001]
["NES","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024",0.25263804854826688,1.0559987537196904,7.3163331445362578,7.2776583659312291,7.2330021513216405,0.81421017951874319,0.80897135462878322,24.758811998204614]
["NES","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024",1.0561599999999998,2.3329348362062459,1.5590325517628671,1.5507913689754911,1.5412756059778958,0.47926516618508241,0.47618145838498427,8.9956409874925658]
["NES","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024",0.31076903476680912,1.2371235875054245,7.6609033221695855,7.6142838473168117,7.5675620754930808,2.1172834591575556,2.1036603461531329,28.611585672562398]
["NES","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024",4.2229519287234059,6.2936921603106173,14.470909198740976,14.394414703695636,14.3060895804394,14.200437346804405,14.109068304151648,81.997563222866091]
["NES","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024",0.18000000000000002,0.62698320371046978,5.4892380293284226,5.4602214357287826,5.4267171397053211,0.54933895940768518,0.54580437990234076,18.278303147783021]
["NES","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024",9.0160000000000004E-2,8.9728262931009467E-2,1.2829443792414479,0.53928747196985227,0.53597836677781885,0.53202010052261939,0.52859695473706281,3.5987155361798102]
["NES","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024",0,0,0.36546325032430693,0.363531379533934,0.36130072586959289,0.35863247550757504,0.3563249475666353,1.805252778802044]
["NES","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024",3.184156103005948,1.5342460941409213E-2,7.1019904382197492,6.8968450520171523,4.4610089506628743,9.018820141974819E-2,2.9869302918480528E-2,21.779400509185361]
["NES","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024",0,0,12.885303216041281,12.817190373269597,12.738543207488899,12.644467496893093,12.563109939951017,63.64861423364389]
["NES","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024",1.2374095272163597,2.9265155519997776,14.535331997165452,14.458496957558108,0,0,0,33.157754033939696]
["NES","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",3.2518085106382981E-2,3.236237012465034E-2,0,0,0,0,0,6.4880455231033321E-2]
["NES","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024",0.95956000000000008,0.95496508405145786,0.92120509049226096,0.91633551959919413,0.91071282153340294,0.90398709517372799,0.89817062393137881,6.4649362347814234]
["NES","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024",0,0,7.306075714724809,14.528265787409257,14.431304436737603,4.5085589606396045E-3,4.4775719905373774E-3,36.274632069822843]
["NES","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024",0,0,0.65338853247161599,0.64955574247404724,7.9839845920493921,7.8475450749462103,0.48710059479118284,17.621574536732449]
["NES","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024",0,6.5091788169455285,7.4186552825511178,1.5779889493091013,2.6215419009803305,16.723843940025624,2.5854384271226549,37.436647316934355]
["NES","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024",0,0,6.3268196828420065,6.8073733854132332E-2,6.7656028719401518E-2,6.7156380614104338E-2,6.6724280246004367E-2,6.5964301062756485]
["NES","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024",0,0,4.6594814862757907,4.6898133874385746,4.6610363684335629,4.6266140407520515,4.5968452888957962,23.233790571795776]
["NES","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024",0,0,2.4578547105944519,3.1292554010161062,3.8084298497620561,2.0796545549645651,1.5209695604159303,12.996164076753109]
["NES","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NES","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024",32.992826950947837,173.74463615386605,768.45111532944156,987.61290727349387,844.60569645384396,817.71745658196096,656.08431310673063,4281.2089518502844]
["SVE","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024",0,0,0.42642426318553334,0,0,0,0,0.42642426318553334]
["SVE","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024",0.76770000000000005,8.9380934140382529,25.073453093591301,8.9703584554751465,6.5210374913048472E-2,6.472878826234281E-2,6.4312307609587824E-2,43.943856433889685]
["SVE","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024",0,0,0,32.819648572746992,32.618264941311814,32.377375037123066,32.169051188462383,129.98433973964427]
["SVE","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024",0,5.6161036151982889E-2,2.4221989896254192,2.5572098117761235,3.9281902667948509,6.9788500070614123,9.6210781061272677,25.563688217537056]
["SVE","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024",12.371919595674161,85.807696625975382,196.4693887812337,329.80822272684389,325.70197896555896,295.50287616499583,295.5908998703369,1541.2529827306189]
["SVE","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024",0,0,1.3726124038857015,5.6708088225230622,31.806366462534466,29.969424776491749,5.148883151673175,73.968095617108162]
["SVE","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024",0,1.5005251657780787,1.0846899167874835,2.5885918829955896,0.18167562051590294,0.18143194744351565,0.18154224970874644,5.7184567832293167]
["SVE","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024",0,3.5577315964831309,21.450636575820848,2.9342494390171301,1.773990512233744,0.46518112183588678,0.34372475139373704,30.525513996784476]
["SVE","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024",2.2770172035677088,14.419354796656547,64.486867701769611,61.502827937158095,110.34747485481884,166.25041222475855,112.11786346258727,531.40181818131657]
["SVE","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024",0,0,1.3130247124620795,3.1406899777994535,3.1288667462635913,0.23934843384680562,5.7642144432944582E-2,7.8795720148048742]
["SVE","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024",0,9.9300378172442798,3.259864064618196,15.156548023089913,51.494262233442704,75.022604027051685,31.880780672760579,186.74409683820735]
["SVE","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024",0,0,4.3655975803470062,4.3547838927659024,4.2986252825047311,4.2928597360508114,4.2912088935742707,21.603075385242722]
["SVE","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024",0,8.8665621639698884,46.784550853048479,24.269824281432832,0,0,0,79.920937298451207]
["SVE","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024",0,0.38175871190220445,1.4019313872485208,2.4187516998213505,1.3580846227491721,0.11360057168220516,3.96069634486622E-2,5.7137339568521162]
["SVE","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,{"$f":"SUM(F198:L198)","v":0}]
["SVE","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024",0,4.7238387872458434,22.120241374313526,22.498674546687347,0,0,0,49.342754708246716]
["SVE","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024",0,0,3.2194557791539129,3.3236801482929383,3.4254455325760622,3.5232779077258538,3.6238892581663005,17.115748625915067]
["SVE","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024",0,4.0279037535470295,27.969073254744877,-0.16715438560697032,-0.16706030481606873,-0.16678216458303935,-0.16664441816836909,31.329335735117457]
["SVE","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024",0,0,14.69866300057207,49.750830844386307,44.889501632809299,38.086786691444509,35.577014183087833,183.00279635230004]
["SVE","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024",17.576190151705969,29.624207072858116,203.32894012287099,215.07087858464351,146.30046070039401,60.23870596773984,18.604319075218637,690.74370167543111]
["SVE","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024",0,0,4.6761204809857091,4.6797237841333565,4.6793279694005907,4.673051804113399,4.6712547567166425,23.379478795349698]
["SVE","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024",0,0,3.0451918963768381,4.5746737427856647,4.572608597485198,9.1426119294801431,9.1397699174627096,30.474856083590552]
["SVE","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SVE","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024",0,1.903192586691614,1.1676501327095978,2.9010865537956088,2.8480785098910961,2.1121719078682268,2.0447882958583183,12.976967986814461]
["SVE","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024",0,0,41.088369655702436,71.633415006211052,54.868753594255416,59.179217977388198,61.618143371888891,288.38789960544602]
["SVE","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024",0,7.5726253236969906E-3,0.20734670048375853,0.3199892467310062,5.5885911640394373E-2,8.7107906090438475E-2,8.8324140827855432E-2,0.76622653109715]
["SVE","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024",0,0,77.018822607903957,116.83459367798849,16.429703426565979,29.382613818089649,29.376860763556426,269.0425942941045]
["SWB","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024",0.12509812423909708,93.080914078793171,215.40604296837205,234.94815942875411,211.72758016083591,219.98043770088822,148.65369168873443,1123.9219241506171]
["SWB","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024",0,0,0.31964663796657666,0.31795695780699684,0.15897231938262085,0.157798289223333,0.1567829769293195,1.1111571813088468]
["SWB","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024",0,0,6.9863896146007063,6.0352120081975054,5.2873276956525793E-2,5.2482801293791466E-2,5.2145114278044184E-2,13.179102815326573]
["SWB","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024",0,0,10.822051042708358,10.764844731861013,10.698790900750273,10.619779012176364,10.422772585061812,53.328238272557826]
["SWB","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024",0,0,2.0002427651896211,1.9896693065223117,1.9774605581740641,1.9628567683878007,1.9502272739988524,9.8804566722726506]
["SWB","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024",0.12509812423909708,82.283468031023688,118.07482916443055,122.88270130838355,121.19763086401296,154.92375987432877,95.367089688566878,694.85457705498561]
["SWB","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024",0,0,7.6469697532625611,6.8116127806001874,0.13020760112355823,0.12924600195156871,0.12841440196794787,14.846450538905824]
["SWB","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024",0,0,0.56453672814323819,0.6620408863057009,0.69126913946865187,0.16522363370267684,6.566421797975934E-2,2.1487346056000272]
["SWB","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024",0,0,0.64027378709256,0.63688924370542621,0.63298124729787442,0,0,1.9101442780958606]
["SWB","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024",0,10.79744604776948,34.609972729982026,30.624915767047643,22.451283843329335,6.913969058217492,3.694391019314089,109.09197846566005]
["SWB","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024",0,0,1.5679264812694043,8.977451750685562,10.057378498413811,8.8564727183273071,7.1603932756134334,36.619622724309522]
["SWB","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024",0,0,2.7880677103786365E-3,9.3285568019890555,10.559432793080735,9.201934335707298,7.872349953631427,36.965061952118894]
["SWB","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024",0,0,0.73440285839560115,0.68663097636848425,1.5267158721196821,1.506781225144753,1.8259480849695138,6.2804790169980338]
["SWB","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024",0,0,4.5611519481151372,4.5367533949966576,4.5088568145959984,0.28185208102221343,0.2819698772072019,14.170584115937206]
["SWB","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024",0,0,3.5392151932489164,3.5205065913672926,3.4989045196604747,2.5345318837840392,2.5182240936689451,15.611382281729668]
["SWB","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024",0,0,1.8299152008485065,2.458352543576841,8.1077697220711828E-2,8.0452846000560199E-2,7.9899899936103094E-2,4.5296981875827225]
["SWB","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024",0,0,2.2540598701046362,6.0614123655448022,7.5616186315157599,7.0313848781694404,4.4514833407774441,27.359959086112081]
["SWB","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024",0,0,4.2271768802361649,4.2048316525465914,4.1790305149784528,4.1481678598934479,4.1214775462879532,20.88068445394261]
["SWB","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024",0,0,7.3121367334205258,6.7807036906317828,4.1466690156041812,3.8560168051977342,0.99867437602370346,23.094200620877928]
["SWB","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SWB","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024",0,0,7.7123575116465943,7.6671166706166858,7.6164260531502599,7.5577276283596522,7.5057839625220133,{"$f":"SUM(F262:L262)","v":38.059411826295204}]
["SRN","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024",11.729923717489774,46.151545501238857,385.46505399407772,676.05973099704897,480.38015818946639,582.06689270827303,362.67937199661287,2544.5326771042073]
["SRN","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024",0,0,7.1646247542439667,5.9820122941193696E-2,0.11890612506667578,0.11802798868737104,0.11726856810973495,7.5786475590489415]
["SRN","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024",0.31850000000000001,6.878702392707976,25.628184710140459,15.186942081483485,0.13502268319083163,0.13402552404470083,0.13316317146189435,48.414540563029355]
["SRN","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024",0,0,0,0,0,0,39.117566245170266,39.117566245170266]
["SRN","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024",0,0,8.0310473849566719,9.186722493388876,9.3403005459055048,10.190817449140745,26.588652756787884,63.337540630179689]
["SRN","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024",11.411423717489773,28.430177751836162,180.25414118492694,277.15793805792191,109.39866185136258,233.61886108977851,150.77850294937508,991.049706602691]
["SRN","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024",0,0,0.65862618283377816,4.4963610194928858,5.0190447718361311,6.654624823307226,1.6918192632432116,18.520476060713232]
["SRN","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024",0,0,0.70220445658518593,1.4531403382454002,5.3852411714979974E-2,0,0,2.2091972065455661]
["SRN","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024",0,0,10.34706685308428,46.767868646089958,76.466214355810209,71.773729622679426,23.315818764189491,228.67069824185336]
["SRN","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024",0,0,0.66334055972143036,2.3103256572288293,0.32789264791113626,0,0,3.3015588648613958]
["SRN","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024",0,5.3307392445913404,5.4176763912682349,68.054536048850636,115.09769510321324,139.59956242252869,34.885978091434026,368.38618730188614]
["SRN","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024",0,0,0,1.9033675481288903,7.1316650920672142,2.7450448884108267,0.34647531486967148,12.126552843476603]
["SRN","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024",0,0,14.037070314670011,57.910932692999872,25.144386726867619,23.504040933439057,6.9481508503954617,127.54458151837203]
["SRN","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024",0,2.3072981896545288,4.5549992555596575,23.85191447455232,3.9419182067558567,1.103382863941029,1.0962834321773705,36.855796422640765]
["SRN","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024",0,0,0,0,0.32068621608891346,1.1141126810944266,0.20788518892180288,1.642684086105143]
["SRN","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024",0,3.2046279224488461,11.74905341900055,20.091397211952469,4.0962742665095799,0,0,39.141352819911447]
["SRN","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024",0,0,6.0031110021349114,6.1222811745237644,12.41954027065217,12.476976309870009,12.694457595872185,49.71636635305304]
["SRN","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024",0,0,17.891299981373265,63.193126709513862,61.347486289853173,46.640299268854982,34.487031413182279,223.55924366277756]
["SRN","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024",0,0,2.0463049940975728,0.67889725499535725,1.348266656618563,2.0080580606271603,0.66543919564658183,6.7469661619852355]
["SRN","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024",0,0,15.080967507879066,11.746705985607857,8.8356227434840413,6.1463637049597741,5.4032347480975798,47.212894690028321]
["SRN","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["SRN","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024",0,0,56.426467091975077,47.078585529504672,21.027853274931282,5.4300971272825365,5.392776498051723,135.35577952174526]
["TMS","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024",0,0,431.51160381327475,575.57334313110027,735.11545029724573,1106.0967071061377,1752.5920358719834,4600.8891402197414]
["TMS","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024",0,0,1.6267571508338052,0,0,0,0,1.6267571508338052]
["TMS","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024",0,0,14.099552389205513,26.163422347649544,0,0,0.86136003585213738,41.124334772707194]
["TMS","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024",0,0,8.3145026303734966,8.2705514403322411,8.2198027652105772,8.1590985093550135,7.9779246947386726,40.941880040010005]
["TMS","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024",0,0,3.7199999138701814,3.7168866902591491,0.92743644320780061,0.46262617436749515,0.4619670864928952,9.288916308197523]
["TMS","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024",0,0,25.77652791899467,24.841746404031959,98.110258450199964,200.6766705210137,369.26812543922091,718.67332873346118]
["TMS","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024",0,0,0.41648537012200809,0.27855484082795301,19.684251809714326,48.652041694399003,121.17097254578132,190.20230626084461]
["TMS","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024",0,0,1.7352076275560588,2.5732898735572776,2.7288485718118034,8.2611816851338435E-2,8.3045922739107408E-2,7.2030038125155862]
["TMS","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024",0,0,0,0,15.043328515414197,0.40061871654260822,0.39891012422703809,15.842857356183844]
["TMS","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024",0,0,26.168602438039336,38.074520574196875,167.58874186904328,362.87458347442492,588.5093613202265,1183.2158096759308]
["TMS","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024",0,0,0.10339935862834049,0.32983822728444739,0.66884695350005119,0.95606169690190113,4.2585176660402749E-2,2.1007314129751427]
["TMS","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024",0,0,31.578303445365417,29.992053153939541,0.62179874997706208,0.69041027373931541,6.1109623938283004,68.993528016849638]
["TMS","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024",0,0,1.8639616181852183,1.8619899927347834,1.9053962399518367,1.9467231665085984,1.9438539822537584,9.5219249996341961]
["TMS","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,{"$f":"SUM(F326:L326)","v":0}]
["TMS","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024",0,0,17.164584326448576,15.932901018349822,6.2611995090866799,0.86799485190968728,0.13616999422910497,40.362849700023872]
["TMS","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,1.7624425652175266E-3,6.5603501617239338E-2,9.3861205700479552E-2,0.1612271498829364]
["TMS","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024",0,0,0,0,0,52.773101800207016,123.83850174787544,176.61160354808246]
["TMS","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024",0,0,1.3950586649158672,1.239352330057643,2.5100493962339838,2.1343442539968525,2.244959350490098,9.5237639956944449]
["TMS","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024",0,0,1.2545545217336624,0.9707283873147462,4.8793939302004272,8.1594548379764458,15.938988627811471,31.203120305036752]
["TMS","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024",0,0,15.597010820988263,13.071021972014631,12.344979991328239,13.573947626843417,12.664165240121337,67.251125651295879]
["TMS","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["TMS","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024",0,0,138.7729692108461,183.65908109845267,137.8437893992207,128.13030671253378,161.59385357894678,750]
["TMS","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024",0,0,18.579381616107774,18.047917896036633,44.221275114469108,71.938048264316478,137.70499307833899,290.49161596926899]
["NWT","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024",15.507589650428324,238.94077291792922,769.05882592171474,991.59684498805677,1216.1998861512782,998.29653248926979,444.5583754809183,4674.1588275995955]
["NWT","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024",0,0.48001677494244055,0.61215008926485193,0.62274500752225836,0.29551051859487754,0.2979001370597385,0.29507051891807934,2.6033930463022461]
["NWT","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024",0,7.7703085232734113,7.7107507313626664,8.0999205201183688,1.2887879570593763,1.2992096216218538,1.2868690193265881,27.455846372762267]
["NWT","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024",0,0,15.837147867378086,15.753431314918558,15.656767171829669,15.541140017819071,19.687459327338978,82.475945699284352]
["NWT","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024",0,0,3.7252279597555251,3.7631549938864479,3.6984164786988614,16.972236612682277,26.191959176200012,54.350995221223123]
["NWT","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024",11.922797811771995,134.98755132507983,322.82456956560725,486.06072462358691,615.16982301962503,485.6720136388671,165.84195044835181,2222.4794304328898]
["NWT","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024",0.31084484288372688,2.0097991808560458,3.2114208112018265,2.6420139343717906,3.3293026190301528E-2,5.4773205339856586E-2,3.3431785408337918E-2,8.2955767862518854]
["NWT","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024",0,0.59479611384849806,2.8023449282570367,0,0,0,0,3.3971410421055346]
["NWT","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024",2.8842861524352128,15.339061281496942,79.062302992325371,84.675997974897513,125.42891331872391,138.70336401563608,54.147337567695622,500.2412633032107]
["NWT","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024",6.3490666762832826E-2,65.201696869610316,117.71032410939091,223.18235743577338,268.88527755919682,190.02689050255199,94.269041465632313,959.3390786089185]
["NWT","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024",1.4208143974021089E-2,0.326065177636787,1.0912151360937035,0.40383901004381173,1.9809937913364404,1.7433135302083289,0.18576894418176579,5.7454037334748582]
["NWT","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024",1.061043330508888E-2,1.3594882099615024,3.1527576073003227,7.9379410095641649,22.876370770515404,14.068068764843595,6.0417713542919724,55.44700814978205]
["NWT","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024",0.17432990804609116,1.2645885840832614,7.2148127201532706,7.384687721598012,21.104887421754579,4.6485843425993432,0.95470574893775872,42.746596447172323]
["NWT","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024",7.1218639388033328E-2,8.3768732712075415,30.966590127723705,27.038591478746877,0,0,0,66.453273517066165]
["NWT","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024",0,0,0,5.7882514287022679E-2,4.0035358436121173,2.8339040462984237,0.22556972303943224,7.1208921272369965]
["NWT","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024",0,0,0,19.472899731375879,19.19619252601435,19.915358872651051,0,58.584451130041288]
["NWT","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024",0,0,8.7404545049809617,8.8284020483689805,8.8747512756811169,3.0546473392776283,3.0239174086673497,32.52217257697604]
["NWT","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024",0,0,2.5482999636384713,3.4176054525689188,3.3690417529220213,3.3924578227668429,3.3583294989661061,16.085734490862361]
["NWT","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024",5.580305186132118E-2,1.230527605932632,8.1848109862241927,16.679035507588875,29.887148868293412,32.091831356932211,9.2228223854741209,97.351979762306755]
["NWT","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024",0,0,0.4125473175039388,0.83486834969349522,1.2352800021695245,1.6603574772239593,1.6445864954259541,5.7876396420168712]
["NWT","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024",0,0,6.6851114705355092,13.555157998924621,18.616155240117294,17.749061697822569,16.732885587938696,73.33837199533869]
["NWT","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["NWT","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024",0,0,27.458748046648008,1.9257654791695529,1.8269969222907869,1.7642623492966263,1.6999644667373803,34.675737264142349]
["NWT","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,{"$f":"SUM(F390:L390)","v":0}]
["NWT","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024",0,0,60.567979012969225,52.739265930200837,46.251185735801791,40.286600186920822,33.19437760753538,233.03940847342807]
["WSX","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024",11.916020444338045,44.038203317892318,187.4005160145592,244.84518919595769,248.81429009233452,416.70250157372396,650.41034952872656,1804.1270701675323]
["WSX","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024",0.38015100000000002,2.4525791548571551E-2,0.1861134972883253,1.2575463679837122,8.0138263440440921E-2,7.9943552357412975E-2,7.9826348192543972E-2,2.0882448208110067]
["WSX","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024",4.4913599999999994,10.593681376681694,7.3804550687356265,4.5777595375721063,0.81714180834172945,0.81516189779144166,0.81396688652524629,29.489526575647847]
["WSX","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024",0,0,1.3197623222815074,13.127859429098802,13.047305976524729,15.541140017819075,18.014668665538938,61.050736411263046]
["WSX","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024",0,0,3.3119979297065005,3.399283017960828,4.2563057468571115,4.2463564337570396,4.3110611110523891,19.525004239333867]
["WSX","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024",1.0316656380375426,5.517902703678371,86.381163835229174,102.11905825953424,99.042039259105948,98.536359051941403,111.37205839266021,504.0002471401869]
["WSX","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024",8.9390000000000008E-3,1.9904228689221265E-3,0.20249239147779191,0.83093027490597859,1.8033684398513947,4.5393579999622551,3.9656658760034582,11.352744405069801]
["WSX","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024",0.187781,0.73236017123694497,3.5682039109949657,3.3170622687451337,1.3480218204322776,0.58411316842161831,0.10626594899706766,9.8438082888280078]
["WSX","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024",0.14550772731470621,5.6983888497954149,4.4692495013276403,5.7067804959144048,10.487636733161548,30.40561604695921,119.92402162638672,176.83720098085965]
["WSX","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024",0,0,2.3814164784089678,1.9617110834504488,0,0,0,4.3431275618594167]
["WSX","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024",3.6070068145276464,14.412103008987163,17.978407291384759,42.734608966619653,68.578001147996915,192.42514306283724,272.9410469804501,612.67631727280343]
["WSX","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024",9.0441000000000011E-3,0,0.13483098090379347,0.135933249426751,0.13577416911794518,1.0835634143650386,1.3060187104407532,2.8051646242542816]
["WSX","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024",3.092462150062442E-2,1.1719064845881499,2.4647325165835534,4.5157656326973017,6.9923613334624024,17.270349481161873,21.447790690003082,53.893830759996987]
["WSX","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024",0,0,1.0796426203702549,1.7417559789324912,1.6211308015596682,0.72219308605663712,1.6435792386344346,6.8083017255534868]
["WSX","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024",0,0,1.0603862725732891,2.5006428069619009,3.6632685957708033,1.5557800431459921,0.19187229341225348,8.9719500118642372]
["WSX","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024",2.5501499999999996E-2,3.2314714319237624E-2,0.66158029458646728,0.54234625849336704,0.69184330409100958,0.69016808070716562,0.52934938942308973,3.1731035416203368]
["WSX","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024",1.9981390429575248,5.7832695116823221,12.261865114108206,8.6122908837637464,3.794116342367257,2.730552179758583,2.7192066324299455,37.899439707067579]
["WSX","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024",0,0,0,0,0.45404662220031755,2.5986089312868539,3.8083445490517307,6.8610001025389025]
["WSX","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024",0,0,0,5.841559689222759,0.27589675947496933,11.907023709600489,24.04518142328838,42.069661581586601]
["WSX","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024",0,0,32.126876979462402,31.367323937949855,16.706853893814163,7.8782749434156631,31.412284298697038,119.49161405333911]
["WSX","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024",0,0,0.74270032323586832,0.74246814216787593,0.74160158864905656,0.73980551468104661,0.73872107790545549,3.7052966466393027]
["WSX","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024",0,6.9760282505531984E-2,1.8730779951476229,1.9525795972677318,1.7132749496967383,1.7305286856842224,1.8047275377151364,9.1439490480169834]
["WSX","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["WSX","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024",0,0,0.737109273295112,0.11577965860238483,0.89241230263919191,0.21710953444327291,0.2167911623681692,2.179201931348131]
["WSX","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024",0,0,8.8497325179543285E-2,0.10324842206197177,0.14936540568624884,0.39476665736126193,0.44358161059150986,1.1794594208805356]
["WSX","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024",0,0,6.8329754037935482,7.4839165481399856,11.365406139608371,19.853607391724896,28.41734039047444,73.953245873741238]
["YKY","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024",2.9448805143540113,70.485734068586211,487.35320403158124,574.56560845914021,529.53595418174802,477.79438683034658,266.41608624284396,2409.0958543286001]
["YKY","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024",0,0,0.946085273941765,5.8940554335101827E-2,5.8578891020989995E-2,7.946658088402514E-2,0.11939577976419449,1.2624670799460764]
["YKY","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024",0,0.49760571723053171,4.7434206186092451,2.613682249061049,1.6645290893721087E-2,0.25561068037531764,0.51579320475122126,8.6427577609210857]
["YKY","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024",0,0,2.9034771090193159,5.3824223659305073,18.657647546430358,34.320017539350445,34.09919425977013,95.362758820500758]
["YKY","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024",0,0,6.6159812206209292,8.8655106856461519,9.1858154010624418,7.6339121035890853,5.1577002914487551,37.458919702367361]
["YKY","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024",2.8793305143540113,44.720145770617243,249.58442362760587,356.91591885050724,372.31813045473831,302.00620307200114,108.44733533703911,1436.871487626863]
["YKY","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024",0,0.41002711099795797,2.1528871578215529,1.9160409022381708,0.8344922720884892,9.135895040030366E-2,9.077112485437322E-2,5.4955775184008484]
["YKY","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024",0,0,4.4222043704553668E-2,0,0,0,0,4.4222043704553668E-2]
["YKY","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024",0,10.633397599803118,63.544805583180171,76.181480838658558,49.995610567486715,80.826940026318979,67.91762918654041,349.09986380198796]
["YKY","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024",0,0.51627892879764548,1.8309089954880031,1.2255385510049286,0,0,0,3.5727264752905774]
["YKY","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024",0,4.1056102395098204,15.918628648597778,6.5866333341655201,7.0796194456331483,9.7345790082921209,9.7876185800138913,53.212689256212279]
["YKY","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024",6.5549999999999997E-2,1.9447924246520865,5.8137271880774479,5.6809664614235302,5.5726965210040502,0.66478214972135841,0.66050478085522635,20.403019525733701]
["YKY","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024",0,0.91797594051304965,4.5218288201580785,2.5570926870237014,1.3367775517319767,0.28253496559784774,0.28071706740977448,{"$f":"SUM(F454:L454)","v":9.8969270324344283}]
["YKY","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024",0,0.18152656564569794,1.0754560159943447,2.4116510148779167,0.82303341884490955,0,4.1403375240809399E-2,4.5330703906036787]
["YKY","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024",0,6.5583737708190508,50.462002691688838,42.857665281597583,26.852484287592457,13.295974662298313,13.311778727367281,153.33827942136352]
["YKY","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024",0,0,0,0,10.507864927749361,13.821232865040043,12.288219550413928,36.617317343203332]
["YKY","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024",0,0,0,0,1.9775631823912052,2.3306607899523732,1.2808460698399813,5.5890700421835593]
["YKY","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024",0,0,6.3164099410825099,9.4721114083712123,7.4612587822551886,0.50496521366889136,0.50171614555788324,24.256461490935685]
["YKY","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024",0,0,3.6645656565033793,2.7518092706608863,1.9500538286725899,5.7152131123897956E-2,5.6784400512591787E-2,8.4803652874733455]
["YKY","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024",0,0,2.24525951933306,3.2488591579199988,3.2289239336352793,3.205077932678281,3.1844556873780552,15.112576230944674]
["YKY","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024",0,0,8.8939295065373347,9.8941616386430873,1.3668721228020373,1.3567776038172759,1.347082118849475,22.858822990649209]
["YKY","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024",0,0,0,0,0,0,0,0]
["YKY","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024",0,0,48.748043858380157,28.617982651837938,2.9847452004776862,0,0,80.350771710695781]
["AFW","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024","","","","","","","",{"$f":"SUM(F518:L518)","v":0}]
["AFW","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024","","","","","","","",0]
["AFW","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024","","","","","","","",0]
["BRL","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024","","","","","","","",{"$f":"SUM(F582:L582)","v":0}]
["PRT","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024","","","","","","","",0]
["PRT","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024","","","","","","","",{"$f":"SUM(F646:L646)","v":0}]
["SEW","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024","","","","","","","",0]
["SEW","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024","","","","","","","",0]
["SSC","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_TOTAL_ENHANCEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowance- total enhancement expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_EDM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Event duration monitoring at intermittent discharges expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_FLOW_MONITORING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Flow monitoring at sewage treatment works expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_CWQM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Continuous river water quality monitoring expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_MCERTS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - MCERTs monitoring at emergency sewage pumping station overflows expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_FFT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Increase flow to full treatment expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_CSO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - combined storm overflow expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_CHEMICAL_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for chemical removal expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_CHEMICAL_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Chemicals and emerging contaminants monitoring, investigations, options appraisals expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_N_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for total nitrogen removal expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_NTAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Nitrogen technically achievable limit monitoring, investigation or options appraisal expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_P_REMOVAL_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for phosphorus removal expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_NUT_SAN_DETS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for nutrients (N or P) and / or sanitary determinands, nature based solution expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_SANITARY_PARAM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Treatment for tightening of sanitary parameters expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_CHEM_SOURCE_CON_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - chemicals source control expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_NUT_BALANCING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - nutrient balancing expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_CATCHMENT_PERMIT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - catchment permitting expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_HABITAT_REST_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Catchment management - habitat restoration expenditure","£m","Price Review 2024","","","","","","","",{"$f":"SUM(F710:L710)","v":0}]
["SES","PR24CA14_WW_MICRO_TREATMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Microbiological treatment - bathing waters, coastal and inland expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_SEPTIC_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Septic tank expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_FISH_SCREENS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Fish outfall screens expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_25YR_EP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - 25 year environment plan expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_INVESTIGATIONS_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Investigations expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_THIRD_PARTY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Contribution to third party schemes under WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_RIVER_CONNECT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - River connectivity (e.g. for fish passage) expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_REST_MANAGEMENT_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Restoration management (marine conservation zones etc) expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_ACCESS_AMENITY_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Access and amenity for WINEP/NEP only (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_ADVANCED_WINEP_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Advanced WINEP (not covered elsewhere) expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_SLUDGE_TANK_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage -Tanks expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_SLUDGE_CAKE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge storage - Cake expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_SLUDGE_ANAEROBIC_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Anaerobic digestion and/or advanced anaerobic digestion expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_SLUDGE_THICKENING_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment - Thickening and/or dewatering expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_SLUDGE_OTHER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge treatment -Other expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_SLUDGE_INV_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - WINEP/NEP - Sludge investigations and monitoring (NEP only) expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_GROWTH_STW_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Growth at sewage treatment works (excluding sludge treatment) expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_FIRSTTIME_SEWERAGE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - First time sewerage expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_ODOUR_NUISANCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Odour and other nuisance expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_RESILIENCE_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Resilience expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_SEMD_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - SEMD expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_CYBER_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Security - cyber expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_NET_ZERO_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Greenhouse gas reduction (net zero) expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_FREEFORM_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Freeform lines expenditure","£m","Price Review 2024","","","","","","","",0]
["SES","PR24CA14_WW_IED_ALLOW_TOT","PR24 final wastewater enhancement totex allowances - Industrial Emissions Directive (IED) expenditure","£m","Price Review 2024","","","","","","","",0]

{"sheet":"NETTOTEX_WASTE","index":11,"n_rows":14,"n_cols":3,"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":"NETTOTEX_WASTE"}]
[null,"Price Review 2024","Run 11 - PR24 FD Data"]
[null,"Company","Latest"]
[null,"ANH",6050.1791019508782]
[null,"WSH",3318.1690000000003]
[null,"HDD",61.302812018456414]
[null,"NES",3207.9274023759344]
[null,"SVE",8618.71199666149]
[null,"SWB",2220.3792602351086]
[null,"SRN",5114.195692241]
[null,"TMS",12775.473797822482]
[null,"NWT",8993.1795747355063]
[null,"WSX",3717.8809591462623]
[null,"YKY",4605.5684455095561]

{"sheet":"Analysis >>","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Materiality & shallow dive","index":13,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":false,"merged":[[3,0,3,10]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Materiality & shallow dive"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,"Company","Total Totex for Price control (£m)","Totex requested in business plan - as submitted (£m)","Totex requested in business plan after reallocations and adjustments (£m)","Materiality (%)","Type of assessment","Efficiency factor  ","Shallow dive output","Justification "]
[1,"ANH",{"$f":"_xlfn.XLOOKUP($B7,NETTOTEX_WASTE!$B$4:$B$14,NETTOTEX_WASTE!$C$4:$C$14)","v":6050.1791019508782},{"$f":"_xlfn.XLOOKUP($B7,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$C$5:$C$15)","v":0},{"$f":"_xlfn.XLOOKUP($B7,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$K$5:$K$15)","v":0},{"$f":"E7/C7","v":0},null,{"$f":"_xlfn.XLOOKUP($B7,'Company level efficiencies'!$B$7:$B$17,'Company level efficiencies'!$I$7:$I$17)","v":0},{"$f":"IF(G7=\"Shallow dive\",(1-H7)*E7,\"\")","v":""}," "]
[2,"WSH",{"$f":"_xlfn.XLOOKUP($B8,NETTOTEX_WASTE!$B$4:$B$14,NETTOTEX_WASTE!$C$4:$C$14)","v":3318.1690000000003},{"$f":"_xlfn.XLOOKUP($B8,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$C$5:$C$15)","v":0},{"$f":"_xlfn.XLOOKUP($B8,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$K$5:$K$15)","v":0},0,null,{"$f":"_xlfn.XLOOKUP($B8,'Company level efficiencies'!$B$7:$B$17,'Company level efficiencies'!$I$7:$I$17)","v":0},{"$f":"IF(G8=\"Shallow dive\",(1-H8)*E8,\"\")","v":""}," "]
[3,"HDD",{"$f":"_xlfn.XLOOKUP($B9,NETTOTEX_WASTE!$B$4:$B$14,NETTOTEX_WASTE!$C$4:$C$14)","v":61.302812018456414},{"$f":"_xlfn.XLOOKUP($B9,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$C$5:$C$15)","v":0},{"$f":"_xlfn.XLOOKUP($B9,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$K$5:$K$15)","v":0},0,null,{"$f":"_xlfn.XLOOKUP($B9,'Company level efficiencies'!$B$7:$B$17,'Company level efficiencies'!$I$7:$I$17)","v":0},""," "]
[4,"NES",{"$f":"_xlfn.XLOOKUP($B10,NETTOTEX_WASTE!$B$4:$B$14,NETTOTEX_WASTE!$C$4:$C$14)","v":3207.9274023759344},{"$f":"_xlfn.XLOOKUP($B10,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$C$5:$C$15)","v":7.141},{"$f":"_xlfn.XLOOKUP($B10,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$K$5:$K$15)","v":7.141},2.226047882103272E-3,"Shallow dive",{"$f":"_xlfn.XLOOKUP($B10,'Company level efficiencies'!$B$7:$B$17,'Company level efficiencies'!$I$7:$I$17)","v":0.08},6.5697200000000002,"non-material"]
[5,"SVE",{"$f":"_xlfn.XLOOKUP($B11,NETTOTEX_WASTE!$B$4:$B$14,NETTOTEX_WASTE!$C$4:$C$14)","v":8618.71199666149},{"$f":"_xlfn.XLOOKUP($B11,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$C$5:$C$15)","v":0},{"$f":"_xlfn.XLOOKUP($B11,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$K$5:$K$15)","v":0},0,null,{"$f":"_xlfn.XLOOKUP($B11,'Company level efficiencies'!$B$7:$B$17,'Company level efficiencies'!$I$7:$I$17)","v":0.05},""," "]
[6,"SWB",{"$f":"_xlfn.XLOOKUP($B12,NETTOTEX_WASTE!$B$4:$B$14,NETTOTEX_WASTE!$C$4:$C$14)","v":2220.3792602351086},{"$f":"_xlfn.XLOOKUP($B12,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$C$5:$C$15)","v":0},{"$f":"_xlfn.XLOOKUP($B12,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$K$5:$K$15)","v":0},0,null,{"$f":"_xlfn.XLOOKUP($B12,'Company level efficiencies'!$B$7:$B$17,'Company level efficiencies'!$I$7:$I$17)","v":0.01},""," "]
[7,"SRN",{"$f":"_xlfn.XLOOKUP($B13,NETTOTEX_WASTE!$B$4:$B$14,NETTOTEX_WASTE!$C$4:$C$14)","v":5114.195692241},{"$f":"_xlfn.XLOOKUP($B13,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$C$5:$C$15)","v":0},{"$f":"_xlfn.XLOOKUP($B13,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$K$5:$K$15)","v":0},0,null,{"$f":"_xlfn.XLOOKUP($B13,'Company level efficiencies'!$B$7:$B$17,'Company level efficiencies'!$I$7:$I$17)","v":0.08},""," "]
[8,"TMS",{"$f":"_xlfn.XLOOKUP($B14,NETTOTEX_WASTE!$B$4:$B$14,NETTOTEX_WASTE!$C$4:$C$14)","v":12775.473797822482},{"$f":"_xlfn.XLOOKUP($B14,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$C$5:$C$15)","v":0},{"$f":"_xlfn.XLOOKUP($B14,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$K$5:$K$15)","v":0},0,null,{"$f":"_xlfn.XLOOKUP($B14,'Company level efficiencies'!$B$7:$B$17,'Company level efficiencies'!$I$7:$I$17)","v":0.1},""," "]
[9,"NWT",{"$f":"_xlfn.XLOOKUP($B15,NETTOTEX_WASTE!$B$4:$B$14,NETTOTEX_WASTE!$C$4:$C$14)","v":8993.1795747355063},{"$f":"_xlfn.XLOOKUP($B15,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$C$5:$C$15)","v":0},{"$f":"_xlfn.XLOOKUP($B15,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$K$5:$K$15)","v":0},0,null,{"$f":"_xlfn.XLOOKUP($B15,'Company level efficiencies'!$B$7:$B$17,'Company level efficiencies'!$I$7:$I$17)","v":0.1},""," "]
[10,"WSX",{"$f":"_xlfn.XLOOKUP($B16,NETTOTEX_WASTE!$B$4:$B$14,NETTOTEX_WASTE!$C$4:$C$14)","v":3717.8809591462623},{"$f":"_xlfn.XLOOKUP($B16,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$C$5:$C$15)","v":7.8680739999999991},{"$f":"_xlfn.XLOOKUP($B16,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$K$5:$K$15)","v":7.8680739999999991},2.1162791618284482E-3,"Shallow dive",{"$f":"_xlfn.XLOOKUP($B16,'Company level efficiencies'!$B$7:$B$17,'Company level efficiencies'!$I$7:$I$17)","v":0.1},7.0812665999999993,"non-material"]
[11,"YKY",{"$f":"_xlfn.XLOOKUP($B17,NETTOTEX_WASTE!$B$4:$B$14,NETTOTEX_WASTE!$C$4:$C$14)","v":4605.5684455095561},{"$f":"_xlfn.XLOOKUP($B17,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$C$5:$C$15)","v":0},{"$f":"_xlfn.XLOOKUP($B17,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$K$5:$K$15)","v":0},0,null,{"$f":"_xlfn.XLOOKUP($B17,'Company level efficiencies'!$B$7:$B$17,'Company level efficiencies'!$I$7:$I$17)","v":0.05},""," "]
[null,"Total",{"$f":"SUM(C7:C17)","v":58682.968042696673},{"$f":"SUM(D7:D17)","v":15.009073999999998},{"$f":"SUM(E7:E17)","v":15.009073999999998}]

{"sheet":"Modelled costs","index":14,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":false,"merged":[[18,0,18,1],[19,0,19,1]]}
[{"$f":"RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Modelled costs"}]
[]
[]
["Company","Total Totex for Price control (£m)",{"$f":"'Materiality & shallow dive'!E6","v":"Totex requested in business plan after reallocations and adjustments (£m)"},{"$f":"Data_final_model_format!L4","v":"Other data - Number of marine conservation zones (new and existing)"}]
["ANH",{"$f":"_xlfn.XLOOKUP($A5,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$C$7:$C$17)","v":6050.1791019508782},{"$f":"_xlfn.XLOOKUP($A5,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($A5,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$L$5:$L$15)","v":1}]
["WSH",{"$f":"_xlfn.XLOOKUP($A6,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$C$7:$C$17)","v":3318.1690000000003},{"$f":"_xlfn.XLOOKUP($A6,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($A6,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$L$5:$L$15)","v":5}]
["HDD",{"$f":"_xlfn.XLOOKUP($A7,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$C$7:$C$17)","v":61.302812018456414},{"$f":"_xlfn.XLOOKUP($A7,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($A7,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$L$5:$L$15)","v":0}]
["NES",{"$f":"_xlfn.XLOOKUP($A8,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$C$7:$C$17)","v":3207.9274023759344},{"$f":"_xlfn.XLOOKUP($A8,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":7.141},{"$f":"_xlfn.XLOOKUP($A8,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$L$5:$L$15)","v":0}]
["SVE",{"$f":"_xlfn.XLOOKUP($A9,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$C$7:$C$17)","v":8618.71199666149},{"$f":"_xlfn.XLOOKUP($A9,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($A9,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$L$5:$L$15)","v":0}]
["SWB",{"$f":"_xlfn.XLOOKUP($A10,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$C$7:$C$17)","v":2220.3792602351086},{"$f":"_xlfn.XLOOKUP($A10,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($A10,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$L$5:$L$15)","v":0}]
["SRN",{"$f":"_xlfn.XLOOKUP($A11,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$C$7:$C$17)","v":5114.195692241},{"$f":"_xlfn.XLOOKUP($A11,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($A11,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$L$5:$L$15)","v":100}]
["TMS",{"$f":"_xlfn.XLOOKUP($A12,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$C$7:$C$17)","v":12775.473797822482},{"$f":"_xlfn.XLOOKUP($A12,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($A12,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$L$5:$L$15)","v":0}]
["NWT",{"$f":"_xlfn.XLOOKUP($A13,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$C$7:$C$17)","v":8993.1795747355063},{"$f":"_xlfn.XLOOKUP($A13,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($A13,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$L$5:$L$15)","v":0}]
["WSX",{"$f":"_xlfn.XLOOKUP($A14,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$C$7:$C$17)","v":3717.8809591462623},{"$f":"_xlfn.XLOOKUP($A14,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":7.8680739999999991},{"$f":"_xlfn.XLOOKUP($A14,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$L$5:$L$15)","v":0}]
["YKY",{"$f":"_xlfn.XLOOKUP($A15,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$C$7:$C$17)","v":4605.5684455095561},{"$f":"_xlfn.XLOOKUP($A15,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($A15,Data_final_model_format!$A$5:$A$15,Data_final_model_format!$L$5:$L$15)","v":0}]

{"sheet":"Outputs >>","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Allowance","index":16,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,0,2,16]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Allowance"}]
[]
["Summary of allowed costs "]
[]
[]
[]
[null,"BoN code(s)",{"$f":"Table3[[#This Row],[BON code]]","v":"CWW3_123TOT_PR24"}]
[null,"Enhancement line",{"$f":"'Final Input'!C7","v":"EA/NRW environmental programme wastewater (WINEP/NEP) - Restoration management (marine conservation zones etc) (WINEP/NEP) wastewater totex - Total"}]
[]
[]
["Cost allowance for 2025-2030 (£m in 2022-23 prices)"]
[]
[]
[null,"Company","Totex requested in business plan (£m) - as submitted","Net totex reallocated in/out","SPF validation adjustment ","Base adjustment ","Totex requested in business plan after reallocations and adjustments (£m)","Shallow dive allowance ","Modelled allowance","Deep dive allowance ","Totex allowed - wholesale wastewater","Totex allowed - bioresources ","Totex allowed - network plus",null,"Proportion of bioresources"]
[1,"ANH",{"$f":"_xlfn.XLOOKUP($B15,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$D$7:$D$17)","v":0}," -",null,null,{"$f":"_xlfn.XLOOKUP($B15,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($B15,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$I$7:$I$17)","v":""},null,null,{"$f":"SUM(H15:J15)","v":0},null,null,null,0]
[2,"WSH",{"$f":"_xlfn.XLOOKUP($B16,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$D$7:$D$17)","v":0},"                    -  ",null,null,{"$f":"_xlfn.XLOOKUP($B16,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($B16,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$I$7:$I$17)","v":""},null,null,{"$f":"SUM(H16:J16)","v":0},null,null,null,0]
[3,"HDD",{"$f":"_xlfn.XLOOKUP($B17,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$D$7:$D$17)","v":0},"                    -  ",null,null,{"$f":"_xlfn.XLOOKUP($B17,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($B17,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$I$7:$I$17)","v":""},null,null,0,null,null,null,0]
[4,"NES",{"$f":"_xlfn.XLOOKUP($B18,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$D$7:$D$17)","v":7.141},"                    -  ",null,null,{"$f":"_xlfn.XLOOKUP($B18,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":7.141},{"$f":"_xlfn.XLOOKUP($B18,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$I$7:$I$17)","v":6.5697200000000002},null,null,6.5697200000000002,null,null,null,0]
[5,"SVE",{"$f":"_xlfn.XLOOKUP($B19,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$D$7:$D$17)","v":0},"                    -  ",null,null,{"$f":"_xlfn.XLOOKUP($B19,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($B19,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$I$7:$I$17)","v":""},null,null,0,null,null,null,0]
[6,"SWB",{"$f":"_xlfn.XLOOKUP($B20,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$D$7:$D$17)","v":0},"                    -  ",null,null,{"$f":"_xlfn.XLOOKUP($B20,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($B20,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$I$7:$I$17)","v":""},null,null,0,null,null,null,0]
[7,"SRN",{"$f":"_xlfn.XLOOKUP($B21,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$D$7:$D$17)","v":0},"                    -  ",null,null,{"$f":"_xlfn.XLOOKUP($B21,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($B21,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$I$7:$I$17)","v":""},null,null,0,null,null,null,0]
[8,"TMS",{"$f":"_xlfn.XLOOKUP($B22,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$D$7:$D$17)","v":0},"                    -  ",null,null,{"$f":"_xlfn.XLOOKUP($B22,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($B22,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$I$7:$I$17)","v":""},null,null,0,null,null,null,0]
[9,"NWT",{"$f":"_xlfn.XLOOKUP($B23,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$D$7:$D$17)","v":0},"                    -  ",null,null,{"$f":"_xlfn.XLOOKUP($B23,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($B23,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$I$7:$I$17)","v":""},null,null,0,null,null,null,0]
[10,"WSX",{"$f":"_xlfn.XLOOKUP($B24,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$D$7:$D$17)","v":7.8680739999999991},"                    -  ",null,null,{"$f":"_xlfn.XLOOKUP($B24,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":7.8680739999999991},{"$f":"_xlfn.XLOOKUP($B24,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$I$7:$I$17)","v":7.0812665999999993},null,null,7.0812665999999993,null,null,null,0]
[11,"YKY",{"$f":"_xlfn.XLOOKUP($B25,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$D$7:$D$17)","v":0},"                    -  ",null,null,{"$f":"_xlfn.XLOOKUP($B25,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$E$7:$E$17)","v":0},{"$f":"_xlfn.XLOOKUP($B25,'Materiality & shallow dive'!$B$7:$B$17,'Materiality & shallow dive'!$I$7:$I$17)","v":""},null,null,0,null,null,null,0]
[null,"Total",{"$f":"SUM(C15:C25)","v":15.009073999999998},{"$f":"SUM(D15:D25)","v":0},{"$f":"SUM(E15:E25)","v":0},null,15.009073999999998,13.6509866,0,0,13.6509866,0,0]

{"sheet":"Outputs to aggregator","index":17,"n_rows":58,"n_cols":26,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,0,0,31],[2,0,2,31],[19,0,19,31],[36,0,36,31]]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Outputs to aggregator"}]
[]
["Summary of submitted and assessed costs"]
[]
[null,"As submitted",null,null,null,null,null,null,null,null,null,null,null,null,"As assessed"]
[null,"Company","2023/2024 - transition exp","2023/2024 - accelerated prog","2024/2025 - transition exp","2024/2025 - accelerated prog","2025/2026","2026/2027","2027/2028","2028/2029","2029/2030","Total",null,null,"Company","Totex in business plan - wholesale water","2023/2024 - transition exp","2023/2024 - accelerated prog","2024/2025 - transition exp","2024/2025 - accelerated prog","2025/2026","2026/2027","2027/2028","2028/2029","2029/2030","Total"]
[null,{"$f":"Allowance!B15","v":"ANH"},{"$f":"VLOOKUP($B7&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B7&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B7&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B7&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B7&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($B7&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($B7&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($B7&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($B7&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2029-30]),2,FALSE)","v":0},{"$f":"SUM(C7:K7)","v":0},null,null,{"$f":"B7","v":"ANH"},{"$f":"Allowance!G15","v":0},{"$f":"VLOOKUP($B7&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B7&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B7&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B7&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($O7&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($O7&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($O7&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($O7&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($O7&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2029-30]),2,FALSE)","v":0},{"$f":"SUM(Q7:Y7)","v":0}]
[null,{"$f":"Allowance!B16","v":"WSH"},{"$f":"VLOOKUP($B8&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B8&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B8&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B8&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B8&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($B8&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($B8&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($B8&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($B8&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2029-30]),2,FALSE)","v":0},{"$f":"SUM(C8:K8)","v":0},null,null,{"$f":"B8","v":"WSH"},{"$f":"Allowance!G16","v":0},{"$f":"VLOOKUP($B8&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B8&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B8&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B8&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($O8&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($O8&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($O8&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($O8&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($O8&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2029-30]),2,FALSE)","v":0},{"$f":"SUM(Q8:Y8)","v":0}]
[null,{"$f":"Allowance!B17","v":"HDD"},{"$f":"VLOOKUP($B9&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B9&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B9&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B9&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B9&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($B9&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($B9&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($B9&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($B9&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2029-30]),2,FALSE)","v":0},0,null,null,"HDD",{"$f":"Allowance!G17","v":0},{"$f":"VLOOKUP($B9&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B9&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B9&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B9&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($O9&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($O9&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($O9&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($O9&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($O9&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2029-30]),2,FALSE)","v":0},0]
[null,{"$f":"Allowance!B18","v":"NES"},{"$f":"VLOOKUP($B10&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":1.0429999999999999},{"$f":"VLOOKUP($B10&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B10&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":1.0429999999999999},{"$f":"VLOOKUP($B10&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B10&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2025-26]),2,FALSE)","v":1.0109999999999999},{"$f":"VLOOKUP($B10&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2026-27]),2,FALSE)","v":1.0109999999999999},{"$f":"VLOOKUP($B10&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2027-28]),2,FALSE)","v":1.0109999999999999},{"$f":"VLOOKUP($B10&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2028-29]),2,FALSE)","v":1.0109999999999999},{"$f":"VLOOKUP($B10&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2029-30]),2,FALSE)","v":1.0109999999999999},7.141,null,null,"NES",{"$f":"Allowance!G18","v":7.141},{"$f":"VLOOKUP($B10&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":1.0429999999999999},{"$f":"VLOOKUP($B10&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B10&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":1.0429999999999999},{"$f":"VLOOKUP($B10&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($O10&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2025-26]),2,FALSE)","v":1.0109999999999999},{"$f":"VLOOKUP($O10&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2026-27]),2,FALSE)","v":1.0109999999999999},{"$f":"VLOOKUP($O10&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2027-28]),2,FALSE)","v":1.0109999999999999},{"$f":"VLOOKUP($O10&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2028-29]),2,FALSE)","v":1.0109999999999999},{"$f":"VLOOKUP($O10&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2029-30]),2,FALSE)","v":1.0109999999999999},7.141]
[null,{"$f":"Allowance!B19","v":"SVE"},{"$f":"VLOOKUP($B11&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B11&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B11&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B11&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B11&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($B11&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($B11&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($B11&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($B11&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2029-30]),2,FALSE)","v":0},0,null,null,"SVE",{"$f":"Allowance!G19","v":0},{"$f":"VLOOKUP($B11&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B11&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B11&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B11&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($O11&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($O11&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($O11&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($O11&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($O11&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2029-30]),2,FALSE)","v":0},0]
[null,{"$f":"Allowance!B20","v":"SWB"},{"$f":"VLOOKUP($B12&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B12&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B12&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B12&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B12&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($B12&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($B12&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($B12&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($B12&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2029-30]),2,FALSE)","v":0},0,null,null,"SWB",{"$f":"Allowance!G20","v":0},{"$f":"VLOOKUP($B12&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B12&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B12&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B12&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($O12&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($O12&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($O12&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($O12&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($O12&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2029-30]),2,FALSE)","v":0},0]
[null,{"$f":"Allowance!B21","v":"SRN"},{"$f":"VLOOKUP($B13&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B13&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B13&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B13&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B13&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($B13&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($B13&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($B13&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($B13&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2029-30]),2,FALSE)","v":0},0,null,null,"SRN",{"$f":"Allowance!G21","v":0},{"$f":"VLOOKUP($B13&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B13&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B13&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B13&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($O13&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($O13&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($O13&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($O13&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($O13&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2029-30]),2,FALSE)","v":0},0]
[null,{"$f":"Allowance!B22","v":"TMS"},{"$f":"VLOOKUP($B14&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B14&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B14&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B14&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B14&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($B14&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($B14&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($B14&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($B14&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2029-30]),2,FALSE)","v":0},0,null,null,"TMS",{"$f":"Allowance!G22","v":0},{"$f":"VLOOKUP($B14&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B14&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B14&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B14&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($O14&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($O14&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($O14&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($O14&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($O14&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2029-30]),2,FALSE)","v":0},0]
[null,{"$f":"Allowance!B23","v":"NWT"},{"$f":"VLOOKUP($B15&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B15&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B15&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B15&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B15&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($B15&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($B15&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($B15&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($B15&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2029-30]),2,FALSE)","v":0},0,null,null,"NWT",{"$f":"Allowance!G23","v":0},{"$f":"VLOOKUP($B15&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B15&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B15&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B15&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($O15&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($O15&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($O15&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($O15&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($O15&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2029-30]),2,FALSE)","v":0},0]
[null,{"$f":"Allowance!B24","v":"WSX"},{"$f":"VLOOKUP($B16&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B16&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B16&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B16&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B16&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($B16&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($B16&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2027-28]),2,FALSE)","v":0.51524700000000001},{"$f":"VLOOKUP($B16&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2028-29]),2,FALSE)","v":2.970812},{"$f":"VLOOKUP($B16&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2029-30]),2,FALSE)","v":4.3820149999999991},7.8680739999999991,null,null,"WSX",{"$f":"Allowance!G24","v":7.8680739999999991},{"$f":"VLOOKUP($B16&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B16&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B16&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B16&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($O16&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($O16&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($O16&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2027-28]),2,FALSE)","v":0.51524700000000001},{"$f":"VLOOKUP($O16&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2028-29]),2,FALSE)","v":2.970812},{"$f":"VLOOKUP($O16&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2029-30]),2,FALSE)","v":4.3820149999999991},7.8680739999999991]
[null,{"$f":"Allowance!B25","v":"YKY"},{"$f":"VLOOKUP($B17&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B17&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B17&\"|\"&'Consolidated Input'!$B$10,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B17&\"|\"&'Consolidated Input'!$B$13,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B17&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($B17&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($B17&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($B17&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($B17&\"|\"&'Consolidated Input'!$B$7,CHOOSE({1,2},Table1[Acronym]&\"|\"&Table1[BON code],Table1[2029-30]),2,FALSE)","v":0},0,null,null,"YKY",{"$f":"Allowance!G25","v":0},{"$f":"VLOOKUP($B17&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B17&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2023-24]),2,FALSE)","v":0},{"$f":"VLOOKUP($B17&\"|\"&'Final Input'!$B$10,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($B17&\"|\"&'Final Input'!$B$13,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2024-25]),2,FALSE)","v":0},{"$f":"VLOOKUP($O17&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2025-26]),2,FALSE)","v":0},{"$f":"VLOOKUP($O17&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2026-27]),2,FALSE)","v":0},{"$f":"VLOOKUP($O17&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2027-28]),2,FALSE)","v":0},{"$f":"VLOOKUP($O17&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2028-29]),2,FALSE)","v":0},{"$f":"VLOOKUP($O17&\"|\"&'Final Input'!$B$7,CHOOSE({1,2},Table3[Acronym]&\"|\"&Table3[BON code],Table3[2029-30]),2,FALSE)","v":0},0]
[null,{"$f":"Allowance!B26","v":"Total"},{"$f":"SUM(C7:C17)","v":1.0429999999999999},{"$f":"SUM(D7:D17)","v":0},1.0429999999999999,0,{"$f":"SUM(G7:G17)","v":1.0109999999999999},{"$f":"SUM(H7:H17)","v":1.0109999999999999},1.5262469999999999,3.9818119999999997,5.3930149999999992,15.009073999999998,null,null,"Total",{"$f":"Allowance!G26","v":15.009073999999998},{"$f":"SUM(Q7:Q17)","v":1.0429999999999999},{"$f":"SUM(R7:R17)","v":0},1.0429999999999999,0,{"$f":"SUM(U7:U17)","v":1.0109999999999999},{"$f":"SUM(V7:V17)","v":1.0109999999999999},{"$f":"SUM(W7:W17)","v":1.5262469999999999},{"$f":"SUM(X7:X17)","v":3.9818119999999997},{"$f":"SUM(Y7:Y17)","v":5.3930149999999992},15.009073999999998]
[]
["Summary of allowances based on temporal profiling of submitted costs - for company level allowances"]
[]
[null,"Temporal profiling",null,null,null,null,null,null,null,null,null,null,null,null,"Allowances"]
[null,"Company","2023/2024 - transition exp","2023/2024 - accelerated prog","2024/2025 - transition exp","2024/2025 - accelerated prog","2025/2026","2026/2027","2027/2028","2028/2029","2029/2030","Check",null,null,"Company","Total allowances","2023/2024 - transition exp","2023/2024 - accelerated prog","2024/2025 - transition exp","2024/2025 - accelerated prog","2025/2026","2026/2027","2027/2028","2028/2029","2029/2030"]
[null,{"$f":"B7","v":"ANH"},{"$f":"IFERROR(C7/SUM($C7:$K7), 0)","v":0},{"$f":"IFERROR(D7/SUM($C7:$K7), 0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(SUM(C24:K24)=1, \"reconciled\",\"check\")","v":"check"},null,null,{"$f":"B7","v":"ANH"},{"$f":"Allowance!K15","v":0},{"$f":"C24*$P24","v":0},{"$f":"D24*$P24","v":0},0,0,0,0,0,0,0]
[null,"WSH",{"$f":"IFERROR(C8/SUM($C8:$K8), 0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C25:K25)=1, \"reconciled\",\"check\")","v":"check"},null,null,"WSH",{"$f":"Allowance!K16","v":0},{"$f":"C25*$P25","v":0},0,0,0,0,0,0,0,0]
[null,"HDD",{"$f":"IFERROR(C9/SUM($C9:$K9), 0)","v":0},0,0,0,0,0,0,0,0,"check",null,null,"HDD",{"$f":"Allowance!K17","v":0},0,0,0,0,0,0,0,0,0]
[null,"NES",{"$f":"IFERROR(C10/SUM($C10:$K10), 0)","v":0.14605797507351911},0,0.14605797507351911,0,0.14157680997059233,0.14157680997059233,0.14157680997059233,0.14157680997059233,0.14157680997059233,"reconciled",null,null,"NES",{"$f":"Allowance!K18","v":6.5697200000000002},0.95956000000000008,0,0.95956000000000008,0,0.93011999999999984,0.93011999999999984,0.93011999999999984,0.93011999999999984,0.93011999999999984]
[null,"SVE",{"$f":"IFERROR(C11/SUM($C11:$K11), 0)","v":0},0,0,0,0,0,0,0,0,"check",null,null,"SVE",{"$f":"Allowance!K19","v":0},0,0,0,0,0,0,0,0,0]
[null,"SWB",{"$f":"IFERROR(C12/SUM($C12:$K12), 0)","v":0},0,0,0,0,0,0,0,0,"check",null,null,"SWB",{"$f":"Allowance!K20","v":0},0,0,0,0,0,0,0,0,0]
[null,"SRN",{"$f":"IFERROR(C13/SUM($C13:$K13), 0)","v":0},0,0,0,0,0,0,0,0,"check",null,null,"SRN",{"$f":"Allowance!K21","v":0},0,0,0,0,0,0,0,0,0]
[null,"TMS",{"$f":"IFERROR(C14/SUM($C14:$K14), 0)","v":0},0,0,0,0,0,0,0,0,"check",null,null,"TMS",{"$f":"Allowance!K22","v":0},0,0,0,0,0,0,0,0,0]
[null,"NWT",{"$f":"IFERROR(C15/SUM($C15:$K15), 0)","v":0},0,0,0,0,0,0,0,0,"check",null,null,"NWT",{"$f":"Allowance!K23","v":0},0,0,0,0,0,0,0,0,0]
[null,"WSX",{"$f":"IFERROR(C16/SUM($C16:$K16), 0)","v":0},0,0,0,0,0,6.5485784704109304E-2,0.37757804514802484,0.55693617014786589,"reconciled",null,null,"WSX",{"$f":"Allowance!K24","v":7.0812665999999993},0,0,0,0,0,0,0.46372230000000003,2.6737308,3.9438134999999996]
[null,"YKY",{"$f":"IFERROR(C17/SUM($C17:$K17), 0)","v":0},0,0,0,0,0,0,0,0,"check",null,null,"YKY",{"$f":"Allowance!K25","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"IFERROR(C18/SUM($C18:$K18), 0)","v":6.9491295732168418E-2},0,6.9491295732168418E-2,0,6.7359252143070258E-2,6.7359252143070258E-2,0.10168828536657225,0.26529364836231739,0.35931697052063305,"reconciled",null,null,"Total",{"$f":"Allowance!K26","v":13.6509866},{"$f":"SUM(Q24:Q34)","v":0.95956000000000008},{"$f":"SUM(R24:R34)","v":0},0.95956000000000008,0,0.93011999999999984,0.93011999999999984,1.3938422999999998,3.6038508,4.8739334999999997]
[]
["Summary of allowances based on ad-hoc profiling - for scheme based allowances"]
[]
[null,"Input costs (in £m per year) for scheme(s) that are to be excluded from allowances",null,null,null,null,null,null,null,null,null,null,null,null,"Allowances based on ad-hoc profiling"]
[null,"Company","2023/2024 - transition exp","2023/2024 - accelerated prog","2024/2025 - transition exp","2024/2025 - accelerated prog","2025/2026","2026/2027","2027/2028","2028/2029","2029/2030","Total","Comment",null,"Company","Total allowances","2023/2024 - transition exp","2023/2024 - accelerated prog","2024/2025 - transition exp","2024/2025 - accelerated prog","2025/2026","2026/2027","2027/2028","2028/2029","2029/2030","Checks"]
[null,{"$f":"B7","v":"ANH"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(C41:K41)","v":0},null,null,{"$f":"B7","v":"ANH"},{"$f":"P24","v":0},{"$f":"(Q7-C41)/(SUM($Q7:$Y7)-SUM($C41:$K41))*$P41","v":{"$error":"#DIV/0!"}},{"$f":"(R7-D41)/(SUM($Q7:$Y7)-SUM($C41:$K41))*$P41","v":{"$error":"#DIV/0!"}},{"$f":"(S7-E41)/(SUM($Q7:$Y7)-SUM($C41:$K41))*$P41","v":{"$error":"#DIV/0!"}},{"$f":"(T7-F41)/(SUM($Q7:$Y7)-SUM($C41:$K41))*$P41","v":{"$error":"#DIV/0!"}},{"$f":"(U7-G41)/(SUM($Q7:$Y7)-SUM($C41:$K41))*$P41","v":{"$error":"#DIV/0!"}},{"$f":"(V7-H41)/(SUM($Q7:$Y7)-SUM($C41:$K41))*$P41","v":{"$error":"#DIV/0!"}},{"$f":"(W7-I41)/(SUM($Q7:$Y7)-SUM($C41:$K41))*$P41","v":{"$error":"#DIV/0!"}},{"$f":"(X7-J41)/(SUM($Q7:$Y7)-SUM($C41:$K41))*$P41","v":{"$error":"#DIV/0!"}},{"$f":"(Y7-K41)/(SUM($Q7:$Y7)-SUM($C41:$K41))*$P41","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(Q41:Y41)=P41, \"reconciled\",\"check\")","v":{"$error":"#DIV/0!"}}]
[null,"WSH",null,null,null,null,null,null,null,null,null,{"$f":"SUM(C42:K42)","v":0},null,null,"WSH",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(SUM(Q42:Y42)=P42, \"reconciled\",\"check\")","v":{"$error":"#DIV/0!"}}]
[null,"HDD",null,null,null,null,null,null,null,null,null,0,null,null,"HDD",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"NES",null,null,null,null,null,null,null,null,null,0,null,null,"NES",6.5697200000000002,0.95956000000000008,0,0.95956000000000008,0,0.93011999999999984,0.93011999999999984,0.93011999999999984,0.93011999999999984,0.93011999999999984,"reconciled"]
[null,"SVE",null,null,null,null,null,null,null,null,null,0,null,null,"SVE",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SWB",null,null,null,null,null,null,null,null,null,0,null,null,"SWB",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SRN",null,null,null,null,null,null,null,null,null,0,null,null,"SRN",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"TMS",null,null,null,null,null,null,null,null,null,0,null,null,"TMS",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"NWT",null,null,null,null,null,null,null,null,null,0,null,null,"NWT",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"WSX",null,null,null,null,null,null,null,null,null,0,null,null,"WSX",7.0812665999999993,0,0,0,0,0,0,0.46372230000000003,2.6737308,3.9438134999999996,"reconciled"]
[null,"YKY",null,null,null,null,null,null,null,null,null,0,null,null,"YKY",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(SUM(Q51:Y51)=P51, \"reconciled\",\"check\")","v":{"$error":"#DIV/0!"}}]
[null,"Total",null,null,null,null,null,null,null,null,null,0,null,null,"Total",13.6509866,0.94862474685646825,0,0.94862474685646825,0,0.91952024839107338,0.91952024839107338,1.3881454209160538,3.6215200388591064,4.9050311497297567,"reconciled"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!-C53)/(SUM(#REF!)-SUM($C53:$K53))*$P53","v":{"$error":"#REF!"}},{"$f":"(#REF!-D53)/(SUM(#REF!)-SUM($C53:$K53))*$P53","v":{"$error":"#REF!"}},{"$f":"(#REF!-E53)/(SUM(#REF!)-SUM($C53:$K53))*$P53","v":{"$error":"#REF!"}},{"$f":"(#REF!-F53)/(SUM(#REF!)-SUM($C53:$K53))*$P53","v":{"$error":"#REF!"}},{"$f":"(#REF!-G53)/(SUM(#REF!)-SUM($C53:$K53))*$P53","v":{"$error":"#REF!"}},{"$f":"(#REF!-H53)/(SUM(#REF!)-SUM($C53:$K53))*$P53","v":{"$error":"#REF!"}},{"$f":"(#REF!-I53)/(SUM(#REF!)-SUM($C53:$K53))*$P53","v":{"$error":"#REF!"}},{"$f":"(#REF!-J53)/(SUM(#REF!)-SUM($C53:$K53))*$P53","v":{"$error":"#REF!"}},{"$f":"(#REF!-K53)/(SUM(#REF!)-SUM($C53:$K53))*$P53","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!-C54)/(SUM(#REF!)-SUM($C54:$K54))*$P54","v":{"$error":"#REF!"}},{"$f":"(#REF!-D54)/(SUM(#REF!)-SUM($C54:$K54))*$P54","v":{"$error":"#REF!"}},{"$f":"(#REF!-E54)/(SUM(#REF!)-SUM($C54:$K54))*$P54","v":{"$error":"#REF!"}},{"$f":"(#REF!-F54)/(SUM(#REF!)-SUM($C54:$K54))*$P54","v":{"$error":"#REF!"}},{"$f":"(#REF!-G54)/(SUM(#REF!)-SUM($C54:$K54))*$P54","v":{"$error":"#REF!"}},{"$f":"(#REF!-H54)/(SUM(#REF!)-SUM($C54:$K54))*$P54","v":{"$error":"#REF!"}},{"$f":"(#REF!-I54)/(SUM(#REF!)-SUM($C54:$K54))*$P54","v":{"$error":"#REF!"}},{"$f":"(#REF!-J54)/(SUM(#REF!)-SUM($C54:$K54))*$P54","v":{"$error":"#REF!"}},{"$f":"(#REF!-K54)/(SUM(#REF!)-SUM($C54:$K54))*$P54","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!-C55)/(SUM(#REF!)-SUM($C55:$K55))*$P55","v":{"$error":"#REF!"}},{"$f":"(#REF!-D55)/(SUM(#REF!)-SUM($C55:$K55))*$P55","v":{"$error":"#REF!"}},{"$f":"(#REF!-E55)/(SUM(#REF!)-SUM($C55:$K55))*$P55","v":{"$error":"#REF!"}},{"$f":"(#REF!-F55)/(SUM(#REF!)-SUM($C55:$K55))*$P55","v":{"$error":"#REF!"}},{"$f":"(#REF!-G55)/(SUM(#REF!)-SUM($C55:$K55))*$P55","v":{"$error":"#REF!"}},{"$f":"(#REF!-H55)/(SUM(#REF!)-SUM($C55:$K55))*$P55","v":{"$error":"#REF!"}},{"$f":"(#REF!-I55)/(SUM(#REF!)-SUM($C55:$K55))*$P55","v":{"$error":"#REF!"}},{"$f":"(#REF!-J55)/(SUM(#REF!)-SUM($C55:$K55))*$P55","v":{"$error":"#REF!"}},{"$f":"(#REF!-K55)/(SUM(#REF!)-SUM($C55:$K55))*$P55","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!-C56)/(SUM(#REF!)-SUM($C56:$K56))*$P56","v":{"$error":"#REF!"}},{"$f":"(#REF!-D56)/(SUM(#REF!)-SUM($C56:$K56))*$P56","v":{"$error":"#REF!"}},{"$f":"(#REF!-E56)/(SUM(#REF!)-SUM($C56:$K56))*$P56","v":{"$error":"#REF!"}},{"$f":"(#REF!-F56)/(SUM(#REF!)-SUM($C56:$K56))*$P56","v":{"$error":"#REF!"}},{"$f":"(#REF!-G56)/(SUM(#REF!)-SUM($C56:$K56))*$P56","v":{"$error":"#REF!"}},{"$f":"(#REF!-H56)/(SUM(#REF!)-SUM($C56:$K56))*$P56","v":{"$error":"#REF!"}},{"$f":"(#REF!-I56)/(SUM(#REF!)-SUM($C56:$K56))*$P56","v":{"$error":"#REF!"}},{"$f":"(#REF!-J56)/(SUM(#REF!)-SUM($C56:$K56))*$P56","v":{"$error":"#REF!"}},{"$f":"(#REF!-K56)/(SUM(#REF!)-SUM($C56:$K56))*$P56","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!-C57)/(SUM(#REF!)-SUM($C57:$K57))*$P57","v":{"$error":"#REF!"}},{"$f":"(#REF!-D57)/(SUM(#REF!)-SUM($C57:$K57))*$P57","v":{"$error":"#REF!"}},{"$f":"(#REF!-E57)/(SUM(#REF!)-SUM($C57:$K57))*$P57","v":{"$error":"#REF!"}},{"$f":"(#REF!-F57)/(SUM(#REF!)-SUM($C57:$K57))*$P57","v":{"$error":"#REF!"}},{"$f":"(#REF!-G57)/(SUM(#REF!)-SUM($C57:$K57))*$P57","v":{"$error":"#REF!"}},{"$f":"(#REF!-H57)/(SUM(#REF!)-SUM($C57:$K57))*$P57","v":{"$error":"#REF!"}},{"$f":"(#REF!-I57)/(SUM(#REF!)-SUM($C57:$K57))*$P57","v":{"$error":"#REF!"}},{"$f":"(#REF!-J57)/(SUM(#REF!)-SUM($C57:$K57))*$P57","v":{"$error":"#REF!"}},{"$f":"(#REF!-K57)/(SUM(#REF!)-SUM($C57:$K57))*$P57","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(#REF!-C58)/(SUM(#REF!)-SUM($C58:$K58))*$P58","v":{"$error":"#REF!"}},{"$f":"(#REF!-D58)/(SUM(#REF!)-SUM($C58:$K58))*$P58","v":{"$error":"#REF!"}},{"$f":"(#REF!-E58)/(SUM(#REF!)-SUM($C58:$K58))*$P58","v":{"$error":"#REF!"}},{"$f":"(#REF!-F58)/(SUM(#REF!)-SUM($C58:$K58))*$P58","v":{"$error":"#REF!"}},{"$f":"(#REF!-G58)/(SUM(#REF!)-SUM($C58:$K58))*$P58","v":{"$error":"#REF!"}},{"$f":"(#REF!-H58)/(SUM(#REF!)-SUM($C58:$K58))*$P58","v":{"$error":"#REF!"}},{"$f":"(#REF!-I58)/(SUM(#REF!)-SUM($C58:$K58))*$P58","v":{"$error":"#REF!"}},{"$f":"(#REF!-J58)/(SUM(#REF!)-SUM($C58:$K58))*$P58","v":{"$error":"#REF!"}},{"$f":"(#REF!-K58)/(SUM(#REF!)-SUM($C58:$K58))*$P58","v":{"$error":"#REF!"}},{"$error":"#REF!"}]

{"sheet":"F_Outputs","index":18,"n_rows":91,"n_cols":13,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"F_Outputs"}]
[null,null,"PR24CA74"]
["Acronym","Reference","Item description","Unit","Model","Constant","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30"]
["ANH",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TOT\")","v":"C_PR24CA74_ENH_WW_TOT"},"Total enhancement allowance - Wastewater - Restoration management - Totex","£m","Price Review 2024",null,null,null,{"$f":" SUMIFS('Outputs to aggregator'!U$24:U$35, 'Outputs to aggregator'!$O$24:$O$35, $A4)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!V$24:V$35, 'Outputs to aggregator'!$O$24:$O$35, $A4)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!W$24:W$35, 'Outputs to aggregator'!$O$24:$O$35, $A4)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!X$24:X$35, 'Outputs to aggregator'!$O$24:$O$35, $A4)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!Y$24:Y$35, 'Outputs to aggregator'!$O$24:$O$35, $A4)","v":0}]
["ANH",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_AP\")","v":"C_PR24CA74_ENH_WW_AP"},"Total enhancement allowance - Wastewater - Restoration management - Accelerated programme","£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$R$24:$R$35, 'Outputs to aggregator'!$O$24:$O$35, $A5)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$T$24:$T$35, 'Outputs to aggregator'!$O$24:$O$35, $A5)","v":0}]
["ANH",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TE\")","v":"C_PR24CA74_ENH_WW_TE"},"Total enhancement allowance - Wastewater - Restoration management - Transition allowance","£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$Q$24:$Q$35, 'Outputs to aggregator'!$O$24:$O$35, $A6)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$S$24:$S$35, 'Outputs to aggregator'!$O$24:$O$35, $A6)","v":0}]
["ANH",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT1\")","v":"PR24QA_PR24CA74_OUT1"},{"$f":" CONCATENATE(\"Date & Time for Model - \", $C$2)","v":"Date & Time for Model - PR24CA74"},"Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 10:26:44"},"[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44"]
["ANH",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT2\")","v":"PR24QA_PR24CA74_OUT2"},{"$f":" CONCATENATE(\"Name of Model - \", $C$2)","v":"Name of Model - PR24CA74"},"Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"PR24CA74 - WW - restoration management.xlsm"},"PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm"]
["ANH",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT3\")","v":"PR24QA_PR24CA74_OUT3"},{"$f":" CONCATENATE(\"F_Inputs time stamp - \", $C$2)","v":"F_Inputs time stamp - PR24CA74"},"Text","Price Review 2024",{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"}]
["ANH",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT4\")","v":"PR24QA_PR24CA74_OUT4"},{"$f":" CONCATENATE(\"Model override switch for - \", $C$2)","v":"Model override switch for - PR24CA74"},"nr","Price Review 2024",{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0}]
["ANH",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_ASSESSED\")","v":"C_PR24CA74_ENH_WW_ASSESSED"},{"$f":"CONCATENATE(\"Total amount assessed - \", MID($C$4,31,200))","v":"Total amount assessed - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",{"$f":" SUMIFS(Allowance!$G$15:$G$25, Allowance!$B$15:$B$25, A11)","v":0}]
["HDD",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TOT\")","v":"C_PR24CA74_ENH_WW_TOT"},{"$f":" $C$4","v":"Total enhancement allowance - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",null,null,null,{"$f":" SUMIFS('Outputs to aggregator'!U$24:U$35, 'Outputs to aggregator'!$O$24:$O$35, $A12)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!V$24:V$35, 'Outputs to aggregator'!$O$24:$O$35, $A12)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!W$24:W$35, 'Outputs to aggregator'!$O$24:$O$35, $A12)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!X$24:X$35, 'Outputs to aggregator'!$O$24:$O$35, $A12)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!Y$24:Y$35, 'Outputs to aggregator'!$O$24:$O$35, $A12)","v":0}]
["HDD",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_AP\")","v":"C_PR24CA74_ENH_WW_AP"},{"$f":" $C$5","v":"Total enhancement allowance - Wastewater - Restoration management - Accelerated programme"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$R$24:$R$35, 'Outputs to aggregator'!$O$24:$O$35, $A13)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$T$24:$T$35, 'Outputs to aggregator'!$O$24:$O$35, $A13)","v":0}]
["HDD",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TE\")","v":"C_PR24CA74_ENH_WW_TE"},{"$f":" $C$6","v":"Total enhancement allowance - Wastewater - Restoration management - Transition allowance"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$Q$24:$Q$35, 'Outputs to aggregator'!$O$24:$O$35, $A14)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$S$24:$S$35, 'Outputs to aggregator'!$O$24:$O$35, $A14)","v":0}]
["HDD",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT1\")","v":"PR24QA_PR24CA74_OUT1"},{"$f":" CONCATENATE(\"Date & Time for Model - \", $C$2)","v":"Date & Time for Model - PR24CA74"},"Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 10:26:44"},"[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44"]
["HDD",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT2\")","v":"PR24QA_PR24CA74_OUT2"},{"$f":" CONCATENATE(\"Name of Model - \", $C$2)","v":"Name of Model - PR24CA74"},"Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"PR24CA74 - WW - restoration management.xlsm"},"PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm"]
["HDD",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT3\")","v":"PR24QA_PR24CA74_OUT3"},{"$f":" CONCATENATE(\"F_Inputs time stamp - \", $C$2)","v":"F_Inputs time stamp - PR24CA74"},"Text","Price Review 2024",{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"}]
["HDD",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT4\")","v":"PR24QA_PR24CA74_OUT4"},{"$f":" CONCATENATE(\"Model override switch for - \", $C$2)","v":"Model override switch for - PR24CA74"},"nr","Price Review 2024",{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0}]
["HDD",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_ASSESSED\")","v":"C_PR24CA74_ENH_WW_ASSESSED"},{"$f":"CONCATENATE(\"Total amount assessed - \", MID($C$4,31,200))","v":"Total amount assessed - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",{"$f":" SUMIFS(Allowance!$G$15:$G$25, Allowance!$B$15:$B$25, A19)","v":0}]
["NES",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TOT\")","v":"C_PR24CA74_ENH_WW_TOT"},{"$f":" $C$4","v":"Total enhancement allowance - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",null,null,null,{"$f":" SUMIFS('Outputs to aggregator'!U$24:U$35, 'Outputs to aggregator'!$O$24:$O$35, $A20)","v":0.93011999999999984},{"$f":" SUMIFS('Outputs to aggregator'!V$24:V$35, 'Outputs to aggregator'!$O$24:$O$35, $A20)","v":0.93011999999999984},{"$f":" SUMIFS('Outputs to aggregator'!W$24:W$35, 'Outputs to aggregator'!$O$24:$O$35, $A20)","v":0.93011999999999984},{"$f":" SUMIFS('Outputs to aggregator'!X$24:X$35, 'Outputs to aggregator'!$O$24:$O$35, $A20)","v":0.93011999999999984},{"$f":" SUMIFS('Outputs to aggregator'!Y$24:Y$35, 'Outputs to aggregator'!$O$24:$O$35, $A20)","v":0.93011999999999984}]
["NES",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_AP\")","v":"C_PR24CA74_ENH_WW_AP"},{"$f":" $C$5","v":"Total enhancement allowance - Wastewater - Restoration management - Accelerated programme"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$R$24:$R$35, 'Outputs to aggregator'!$O$24:$O$35, $A21)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$T$24:$T$35, 'Outputs to aggregator'!$O$24:$O$35, $A21)","v":0}]
["NES",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TE\")","v":"C_PR24CA74_ENH_WW_TE"},{"$f":" $C$6","v":"Total enhancement allowance - Wastewater - Restoration management - Transition allowance"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$Q$24:$Q$35, 'Outputs to aggregator'!$O$24:$O$35, $A22)","v":0.95956000000000008},{"$f":" SUMIFS('Outputs to aggregator'!$S$24:$S$35, 'Outputs to aggregator'!$O$24:$O$35, $A22)","v":0.95956000000000008}]
["NES",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT1\")","v":"PR24QA_PR24CA74_OUT1"},{"$f":" CONCATENATE(\"Date & Time for Model - \", $C$2)","v":"Date & Time for Model - PR24CA74"},"Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 10:26:44"},"[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44"]
["NES",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT2\")","v":"PR24QA_PR24CA74_OUT2"},{"$f":" CONCATENATE(\"Name of Model - \", $C$2)","v":"Name of Model - PR24CA74"},"Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"PR24CA74 - WW - restoration management.xlsm"},"PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm"]
["NES",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT3\")","v":"PR24QA_PR24CA74_OUT3"},{"$f":" CONCATENATE(\"F_Inputs time stamp - \", $C$2)","v":"F_Inputs time stamp - PR24CA74"},"Text","Price Review 2024",{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"}]
["NES",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT4\")","v":"PR24QA_PR24CA74_OUT4"},{"$f":" CONCATENATE(\"Model override switch for - \", $C$2)","v":"Model override switch for - PR24CA74"},"nr","Price Review 2024",{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0}]
["NES",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_ASSESSED\")","v":"C_PR24CA74_ENH_WW_ASSESSED"},{"$f":"CONCATENATE(\"Total amount assessed - \", MID($C$4,31,200))","v":"Total amount assessed - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",{"$f":" SUMIFS(Allowance!$G$15:$G$25, Allowance!$B$15:$B$25, A27)","v":7.141}]
["NWT",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TOT\")","v":"C_PR24CA74_ENH_WW_TOT"},{"$f":" $C$4","v":"Total enhancement allowance - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",null,null,null,{"$f":" SUMIFS('Outputs to aggregator'!U$24:U$35, 'Outputs to aggregator'!$O$24:$O$35, $A28)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!V$24:V$35, 'Outputs to aggregator'!$O$24:$O$35, $A28)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!W$24:W$35, 'Outputs to aggregator'!$O$24:$O$35, $A28)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!X$24:X$35, 'Outputs to aggregator'!$O$24:$O$35, $A28)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!Y$24:Y$35, 'Outputs to aggregator'!$O$24:$O$35, $A28)","v":0}]
["NWT",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_AP\")","v":"C_PR24CA74_ENH_WW_AP"},{"$f":" $C$5","v":"Total enhancement allowance - Wastewater - Restoration management - Accelerated programme"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$R$24:$R$35, 'Outputs to aggregator'!$O$24:$O$35, $A29)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$T$24:$T$35, 'Outputs to aggregator'!$O$24:$O$35, $A29)","v":0}]
["NWT",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TE\")","v":"C_PR24CA74_ENH_WW_TE"},{"$f":" $C$6","v":"Total enhancement allowance - Wastewater - Restoration management - Transition allowance"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$Q$24:$Q$35, 'Outputs to aggregator'!$O$24:$O$35, $A30)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$S$24:$S$35, 'Outputs to aggregator'!$O$24:$O$35, $A30)","v":0}]
["NWT",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT1\")","v":"PR24QA_PR24CA74_OUT1"},{"$f":" CONCATENATE(\"Date & Time for Model - \", $C$2)","v":"Date & Time for Model - PR24CA74"},"Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 10:26:44"},"[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44"]
["NWT",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT2\")","v":"PR24QA_PR24CA74_OUT2"},{"$f":" CONCATENATE(\"Name of Model - \", $C$2)","v":"Name of Model - PR24CA74"},"Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"PR24CA74 - WW - restoration management.xlsm"},"PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm"]
["NWT",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT3\")","v":"PR24QA_PR24CA74_OUT3"},{"$f":" CONCATENATE(\"F_Inputs time stamp - \", $C$2)","v":"F_Inputs time stamp - PR24CA74"},"Text","Price Review 2024",{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"}]
["NWT",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT4\")","v":"PR24QA_PR24CA74_OUT4"},{"$f":" CONCATENATE(\"Model override switch for - \", $C$2)","v":"Model override switch for - PR24CA74"},"nr","Price Review 2024",{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0}]
["NWT",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_ASSESSED\")","v":"C_PR24CA74_ENH_WW_ASSESSED"},{"$f":"CONCATENATE(\"Total amount assessed - \", MID($C$4,31,200))","v":"Total amount assessed - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",{"$f":" SUMIFS(Allowance!$G$15:$G$25, Allowance!$B$15:$B$25, A35)","v":0}]
["SRN",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TOT\")","v":"C_PR24CA74_ENH_WW_TOT"},{"$f":" $C$4","v":"Total enhancement allowance - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",null,null,null,{"$f":" SUMIFS('Outputs to aggregator'!U$24:U$35, 'Outputs to aggregator'!$O$24:$O$35, $A36)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!V$24:V$35, 'Outputs to aggregator'!$O$24:$O$35, $A36)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!W$24:W$35, 'Outputs to aggregator'!$O$24:$O$35, $A36)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!X$24:X$35, 'Outputs to aggregator'!$O$24:$O$35, $A36)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!Y$24:Y$35, 'Outputs to aggregator'!$O$24:$O$35, $A36)","v":0}]
["SRN",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_AP\")","v":"C_PR24CA74_ENH_WW_AP"},{"$f":" $C$5","v":"Total enhancement allowance - Wastewater - Restoration management - Accelerated programme"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$R$24:$R$35, 'Outputs to aggregator'!$O$24:$O$35, $A37)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$T$24:$T$35, 'Outputs to aggregator'!$O$24:$O$35, $A37)","v":0}]
["SRN",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TE\")","v":"C_PR24CA74_ENH_WW_TE"},{"$f":" $C$6","v":"Total enhancement allowance - Wastewater - Restoration management - Transition allowance"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$Q$24:$Q$35, 'Outputs to aggregator'!$O$24:$O$35, $A38)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$S$24:$S$35, 'Outputs to aggregator'!$O$24:$O$35, $A38)","v":0}]
["SRN",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT1\")","v":"PR24QA_PR24CA74_OUT1"},{"$f":" CONCATENATE(\"Date & Time for Model - \", $C$2)","v":"Date & Time for Model - PR24CA74"},"Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 10:26:44"},"[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44"]
["SRN",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT2\")","v":"PR24QA_PR24CA74_OUT2"},{"$f":" CONCATENATE(\"Name of Model - \", $C$2)","v":"Name of Model - PR24CA74"},"Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"PR24CA74 - WW - restoration management.xlsm"},"PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm"]
["SRN",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT3\")","v":"PR24QA_PR24CA74_OUT3"},{"$f":" CONCATENATE(\"F_Inputs time stamp - \", $C$2)","v":"F_Inputs time stamp - PR24CA74"},"Text","Price Review 2024",{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"}]
["SRN",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT4\")","v":"PR24QA_PR24CA74_OUT4"},{"$f":" CONCATENATE(\"Model override switch for - \", $C$2)","v":"Model override switch for - PR24CA74"},"nr","Price Review 2024",{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0}]
["SRN",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_ASSESSED\")","v":"C_PR24CA74_ENH_WW_ASSESSED"},{"$f":"CONCATENATE(\"Total amount assessed - \", MID($C$4,31,200))","v":"Total amount assessed - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",{"$f":" SUMIFS(Allowance!$G$15:$G$25, Allowance!$B$15:$B$25, A43)","v":0}]
["SVE",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TOT\")","v":"C_PR24CA74_ENH_WW_TOT"},{"$f":" $C$4","v":"Total enhancement allowance - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",null,null,null,{"$f":" SUMIFS('Outputs to aggregator'!U$24:U$35, 'Outputs to aggregator'!$O$24:$O$35, $A44)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!V$24:V$35, 'Outputs to aggregator'!$O$24:$O$35, $A44)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!W$24:W$35, 'Outputs to aggregator'!$O$24:$O$35, $A44)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!X$24:X$35, 'Outputs to aggregator'!$O$24:$O$35, $A44)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!Y$24:Y$35, 'Outputs to aggregator'!$O$24:$O$35, $A44)","v":0}]
["SVE",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_AP\")","v":"C_PR24CA74_ENH_WW_AP"},{"$f":" $C$5","v":"Total enhancement allowance - Wastewater - Restoration management - Accelerated programme"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$R$24:$R$35, 'Outputs to aggregator'!$O$24:$O$35, $A45)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$T$24:$T$35, 'Outputs to aggregator'!$O$24:$O$35, $A45)","v":0}]
["SVE",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TE\")","v":"C_PR24CA74_ENH_WW_TE"},{"$f":" $C$6","v":"Total enhancement allowance - Wastewater - Restoration management - Transition allowance"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$Q$24:$Q$35, 'Outputs to aggregator'!$O$24:$O$35, $A46)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$S$24:$S$35, 'Outputs to aggregator'!$O$24:$O$35, $A46)","v":0}]
["SVE",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT1\")","v":"PR24QA_PR24CA74_OUT1"},{"$f":" CONCATENATE(\"Date & Time for Model - \", $C$2)","v":"Date & Time for Model - PR24CA74"},"Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 10:26:44"},"[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44"]
["SVE",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT2\")","v":"PR24QA_PR24CA74_OUT2"},{"$f":" CONCATENATE(\"Name of Model - \", $C$2)","v":"Name of Model - PR24CA74"},"Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"PR24CA74 - WW - restoration management.xlsm"},"PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm"]
["SVE",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT3\")","v":"PR24QA_PR24CA74_OUT3"},{"$f":" CONCATENATE(\"F_Inputs time stamp - \", $C$2)","v":"F_Inputs time stamp - PR24CA74"},"Text","Price Review 2024",{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"}]
["SVE",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT4\")","v":"PR24QA_PR24CA74_OUT4"},{"$f":" CONCATENATE(\"Model override switch for - \", $C$2)","v":"Model override switch for - PR24CA74"},"nr","Price Review 2024",{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0}]
["SVE",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_ASSESSED\")","v":"C_PR24CA74_ENH_WW_ASSESSED"},{"$f":"CONCATENATE(\"Total amount assessed - \", MID($C$4,31,200))","v":"Total amount assessed - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",{"$f":" SUMIFS(Allowance!$G$15:$G$25, Allowance!$B$15:$B$25, A51)","v":0}]
["SWB",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TOT\")","v":"C_PR24CA74_ENH_WW_TOT"},{"$f":" $C$4","v":"Total enhancement allowance - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",null,null,null,{"$f":" SUMIFS('Outputs to aggregator'!U$24:U$35, 'Outputs to aggregator'!$O$24:$O$35, $A52)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!V$24:V$35, 'Outputs to aggregator'!$O$24:$O$35, $A52)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!W$24:W$35, 'Outputs to aggregator'!$O$24:$O$35, $A52)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!X$24:X$35, 'Outputs to aggregator'!$O$24:$O$35, $A52)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!Y$24:Y$35, 'Outputs to aggregator'!$O$24:$O$35, $A52)","v":0}]
["SWB",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_AP\")","v":"C_PR24CA74_ENH_WW_AP"},{"$f":" $C$5","v":"Total enhancement allowance - Wastewater - Restoration management - Accelerated programme"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$R$24:$R$35, 'Outputs to aggregator'!$O$24:$O$35, $A24)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$T$24:$T$35, 'Outputs to aggregator'!$O$24:$O$35, $A24)","v":0}]
["SWB",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TE\")","v":"C_PR24CA74_ENH_WW_TE"},{"$f":" $C$6","v":"Total enhancement allowance - Wastewater - Restoration management - Transition allowance"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$Q$24:$Q$35, 'Outputs to aggregator'!$O$24:$O$35, $A54)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$S$24:$S$35, 'Outputs to aggregator'!$O$24:$O$35, $A54)","v":0}]
["SWB",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT1\")","v":"PR24QA_PR24CA74_OUT1"},{"$f":" CONCATENATE(\"Date & Time for Model - \", $C$2)","v":"Date & Time for Model - PR24CA74"},"Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 10:26:44"},"[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44"]
["SWB",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT2\")","v":"PR24QA_PR24CA74_OUT2"},{"$f":" CONCATENATE(\"Name of Model - \", $C$2)","v":"Name of Model - PR24CA74"},"Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"PR24CA74 - WW - restoration management.xlsm"},"PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm"]
["SWB",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT3\")","v":"PR24QA_PR24CA74_OUT3"},{"$f":" CONCATENATE(\"F_Inputs time stamp - \", $C$2)","v":"F_Inputs time stamp - PR24CA74"},"Text","Price Review 2024",{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"}]
["SWB",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT4\")","v":"PR24QA_PR24CA74_OUT4"},{"$f":" CONCATENATE(\"Model override switch for - \", $C$2)","v":"Model override switch for - PR24CA74"},"nr","Price Review 2024",{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0}]
["SWB",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_ASSESSED\")","v":"C_PR24CA74_ENH_WW_ASSESSED"},{"$f":"CONCATENATE(\"Total amount assessed - \", MID($C$4,31,200))","v":"Total amount assessed - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",{"$f":" SUMIFS(Allowance!$G$15:$G$25, Allowance!$B$15:$B$25, A59)","v":0}]
["TMS",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TOT\")","v":"C_PR24CA74_ENH_WW_TOT"},{"$f":" $C$4","v":"Total enhancement allowance - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",null,null,null,{"$f":" SUMIFS('Outputs to aggregator'!U$24:U$35, 'Outputs to aggregator'!$O$24:$O$35, $A60)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!V$24:V$35, 'Outputs to aggregator'!$O$24:$O$35, $A60)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!W$24:W$35, 'Outputs to aggregator'!$O$24:$O$35, $A60)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!X$24:X$35, 'Outputs to aggregator'!$O$24:$O$35, $A60)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!Y$24:Y$35, 'Outputs to aggregator'!$O$24:$O$35, $A60)","v":0}]
["TMS",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_AP\")","v":"C_PR24CA74_ENH_WW_AP"},{"$f":" $C$5","v":"Total enhancement allowance - Wastewater - Restoration management - Accelerated programme"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$R$24:$R$35, 'Outputs to aggregator'!$O$24:$O$35, $A61)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$T$24:$T$35, 'Outputs to aggregator'!$O$24:$O$35, $A61)","v":0}]
["TMS",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TE\")","v":"C_PR24CA74_ENH_WW_TE"},{"$f":" $C$6","v":"Total enhancement allowance - Wastewater - Restoration management - Transition allowance"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$Q$24:$Q$35, 'Outputs to aggregator'!$O$24:$O$35, $A62)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$S$24:$S$35, 'Outputs to aggregator'!$O$24:$O$35, $A62)","v":0}]
["TMS",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT1\")","v":"PR24QA_PR24CA74_OUT1"},{"$f":" CONCATENATE(\"Date & Time for Model - \", $C$2)","v":"Date & Time for Model - PR24CA74"},"Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 10:26:44"},"[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44"]
["TMS",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT2\")","v":"PR24QA_PR24CA74_OUT2"},{"$f":" CONCATENATE(\"Name of Model - \", $C$2)","v":"Name of Model - PR24CA74"},"Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"PR24CA74 - WW - restoration management.xlsm"},"PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm"]
["TMS",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT3\")","v":"PR24QA_PR24CA74_OUT3"},{"$f":" CONCATENATE(\"F_Inputs time stamp - \", $C$2)","v":"F_Inputs time stamp - PR24CA74"},"Text","Price Review 2024",{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"}]
["TMS",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT4\")","v":"PR24QA_PR24CA74_OUT4"},{"$f":" CONCATENATE(\"Model override switch for - \", $C$2)","v":"Model override switch for - PR24CA74"},"nr","Price Review 2024",{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0}]
["TMS",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_ASSESSED\")","v":"C_PR24CA74_ENH_WW_ASSESSED"},{"$f":"CONCATENATE(\"Total amount assessed - \", MID($C$4,31,200))","v":"Total amount assessed - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",{"$f":" SUMIFS(Allowance!$G$15:$G$25, Allowance!$B$15:$B$25, A67)","v":0}]
["WSH",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TOT\")","v":"C_PR24CA74_ENH_WW_TOT"},{"$f":" $C$4","v":"Total enhancement allowance - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",null,null,null,{"$f":" SUMIFS('Outputs to aggregator'!U$24:U$35, 'Outputs to aggregator'!$O$24:$O$35, $A68)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!V$24:V$35, 'Outputs to aggregator'!$O$24:$O$35, $A68)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!W$24:W$35, 'Outputs to aggregator'!$O$24:$O$35, $A68)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!X$24:X$35, 'Outputs to aggregator'!$O$24:$O$35, $A68)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!Y$24:Y$35, 'Outputs to aggregator'!$O$24:$O$35, $A68)","v":0}]
["WSH",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_AP\")","v":"C_PR24CA74_ENH_WW_AP"},{"$f":" $C$5","v":"Total enhancement allowance - Wastewater - Restoration management - Accelerated programme"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$R$24:$R$35, 'Outputs to aggregator'!$O$24:$O$35, $A35)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$T$24:$T$35, 'Outputs to aggregator'!$O$24:$O$35, $A35)","v":0}]
["WSH",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TE\")","v":"C_PR24CA74_ENH_WW_TE"},{"$f":" $C$6","v":"Total enhancement allowance - Wastewater - Restoration management - Transition allowance"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$Q$24:$Q$35, 'Outputs to aggregator'!$O$24:$O$35, $A35)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$S$24:$S$35, 'Outputs to aggregator'!$O$24:$O$35, $A35)","v":0}]
["WSH",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT1\")","v":"PR24QA_PR24CA74_OUT1"},{"$f":" CONCATENATE(\"Date & Time for Model - \", $C$2)","v":"Date & Time for Model - PR24CA74"},"Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 10:26:44"},"[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44"]
["WSH",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT2\")","v":"PR24QA_PR24CA74_OUT2"},{"$f":" CONCATENATE(\"Name of Model - \", $C$2)","v":"Name of Model - PR24CA74"},"Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"PR24CA74 - WW - restoration management.xlsm"},"PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm"]
["WSH",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT3\")","v":"PR24QA_PR24CA74_OUT3"},{"$f":" CONCATENATE(\"F_Inputs time stamp - \", $C$2)","v":"F_Inputs time stamp - PR24CA74"},"Text","Price Review 2024",{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"}]
["WSH",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT4\")","v":"PR24QA_PR24CA74_OUT4"},{"$f":" CONCATENATE(\"Model override switch for - \", $C$2)","v":"Model override switch for - PR24CA74"},"nr","Price Review 2024",{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0}]
["WSH",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_ASSESSED\")","v":"C_PR24CA74_ENH_WW_ASSESSED"},{"$f":"CONCATENATE(\"Total amount assessed - \", MID($C$4,31,200))","v":"Total amount assessed - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",{"$f":" SUMIFS(Allowance!$G$15:$G$25, Allowance!$B$15:$B$25, A75)","v":0}]
["WSX",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TOT\")","v":"C_PR24CA74_ENH_WW_TOT"},{"$f":" $C$4","v":"Total enhancement allowance - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",null,null,null,{"$f":" SUMIFS('Outputs to aggregator'!U$24:U$35, 'Outputs to aggregator'!$O$24:$O$35, $A76)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!V$24:V$35, 'Outputs to aggregator'!$O$24:$O$35, $A76)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!W$24:W$35, 'Outputs to aggregator'!$O$24:$O$35, $A76)","v":0.46372230000000003},{"$f":" SUMIFS('Outputs to aggregator'!X$24:X$35, 'Outputs to aggregator'!$O$24:$O$35, $A76)","v":2.6737308},{"$f":" SUMIFS('Outputs to aggregator'!Y$24:Y$35, 'Outputs to aggregator'!$O$24:$O$35, $A76)","v":3.9438134999999996}]
["WSX",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_AP\")","v":"C_PR24CA74_ENH_WW_AP"},{"$f":" $C$5","v":"Total enhancement allowance - Wastewater - Restoration management - Accelerated programme"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$R$24:$R$35, 'Outputs to aggregator'!$O$24:$O$35, $A77)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$T$24:$T$35, 'Outputs to aggregator'!$O$24:$O$35, $A77)","v":0}]
["WSX",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TE\")","v":"C_PR24CA74_ENH_WW_TE"},{"$f":" $C$6","v":"Total enhancement allowance - Wastewater - Restoration management - Transition allowance"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$Q$24:$Q$35, 'Outputs to aggregator'!$O$24:$O$35, $A78)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$S$24:$S$35, 'Outputs to aggregator'!$O$24:$O$35, $A78)","v":0}]
["WSX",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT1\")","v":"PR24QA_PR24CA74_OUT1"},{"$f":" CONCATENATE(\"Date & Time for Model - \", $C$2)","v":"Date & Time for Model - PR24CA74"},"Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 10:26:44"},"[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44"]
["WSX",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT2\")","v":"PR24QA_PR24CA74_OUT2"},{"$f":" CONCATENATE(\"Name of Model - \", $C$2)","v":"Name of Model - PR24CA74"},"Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"PR24CA74 - WW - restoration management.xlsm"},"PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm"]
["WSX",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT3\")","v":"PR24QA_PR24CA74_OUT3"},{"$f":" CONCATENATE(\"F_Inputs time stamp - \", $C$2)","v":"F_Inputs time stamp - PR24CA74"},"Text","Price Review 2024",{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"}]
["WSX",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT4\")","v":"PR24QA_PR24CA74_OUT4"},{"$f":" CONCATENATE(\"Model override switch for - \", $C$2)","v":"Model override switch for - PR24CA74"},"nr","Price Review 2024",{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0}]
["WSX",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_ASSESSED\")","v":"C_PR24CA74_ENH_WW_ASSESSED"},{"$f":"CONCATENATE(\"Total amount assessed - \", MID($C$4,31,200))","v":"Total amount assessed - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",{"$f":" SUMIFS(Allowance!$G$15:$G$25, Allowance!$B$15:$B$25, A83)","v":7.8680739999999991}]
["YKY",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TOT\")","v":"C_PR24CA74_ENH_WW_TOT"},{"$f":" $C$4","v":"Total enhancement allowance - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",null,null,null,{"$f":" SUMIFS('Outputs to aggregator'!U$24:U$35, 'Outputs to aggregator'!$O$24:$O$35, $A84)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!V$24:V$35, 'Outputs to aggregator'!$O$24:$O$35, $A84)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!W$24:W$35, 'Outputs to aggregator'!$O$24:$O$35, $A84)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!X$24:X$35, 'Outputs to aggregator'!$O$24:$O$35, $A84)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!Y$24:Y$35, 'Outputs to aggregator'!$O$24:$O$35, $A84)","v":0}]
["YKY",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_AP\")","v":"C_PR24CA74_ENH_WW_AP"},{"$f":" $C$5","v":"Total enhancement allowance - Wastewater - Restoration management - Accelerated programme"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$R$24:$R$35, 'Outputs to aggregator'!$O$24:$O$35, $A85)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$T$24:$T$35, 'Outputs to aggregator'!$O$24:$O$35, $A85)","v":0}]
["YKY",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_TE\")","v":"C_PR24CA74_ENH_WW_TE"},{"$f":" $C$6","v":"Total enhancement allowance - Wastewater - Restoration management - Transition allowance"},"£m","Price Review 2024",null,{"$f":" SUMIFS('Outputs to aggregator'!$Q$24:$Q$35, 'Outputs to aggregator'!$O$24:$O$35, $A86)","v":0},{"$f":" SUMIFS('Outputs to aggregator'!$S$24:$S$35, 'Outputs to aggregator'!$O$24:$O$35, $A86)","v":0}]
["YKY",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT1\")","v":"PR24QA_PR24CA74_OUT1"},{"$f":" CONCATENATE(\"Date & Time for Model - \", $C$2)","v":"Date & Time for Model - PR24CA74"},"Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]16/12/2024 10:26:44"},"[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44","[…]16/12/2024 10:26:44"]
["YKY",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT2\")","v":"PR24QA_PR24CA74_OUT2"},{"$f":" CONCATENATE(\"Name of Model - \", $C$2)","v":"Name of Model - PR24CA74"},"Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"PR24CA74 - WW - restoration management.xlsm"},"PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm","PR24CA74 - WW - restoration management.xlsm"]
["YKY",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT3\")","v":"PR24QA_PR24CA74_OUT3"},{"$f":" CONCATENATE(\"F_Inputs time stamp - \", $C$2)","v":"F_Inputs time stamp - PR24CA74"},"Text","Price Review 2024",{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"},{"$f":"F_Inputs!$E$2","v":"Run on 05 Sep 2024 10:10"}]
["YKY",{"$f":" CONCATENATE(\"PR24QA_\",  $C$2, \"_OUT4\")","v":"PR24QA_PR24CA74_OUT4"},{"$f":" CONCATENATE(\"Model override switch for - \", $C$2)","v":"Model override switch for - PR24CA74"},"nr","Price Review 2024",{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0},{"$f":"IF(SUM('F_Input Override'!$D$5:$J$147)>0,1,0)","v":0}]
["YKY",{"$f":"CONCATENATE(\"C_\", $C$2, \"_ENH_WW_ASSESSED\")","v":"C_PR24CA74_ENH_WW_ASSESSED"},{"$f":"CONCATENATE(\"Total amount assessed - \", MID($C$4,31,200))","v":"Total amount assessed - Wastewater - Restoration management - Totex"},"£m","Price Review 2024",{"$f":" SUMIFS(Allowance!$G$15:$G$25, Allowance!$B$15:$B$25, A91)","v":0}]

{"sheet":"DROPDOWN LISTS","index":19,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DROPDOWN LISTS"}]
[]
[null,"Companies",null,null,null,"Assessment type"]
[]
[null,1,"ANH","WASC",null,"Shallow dive"]
[null,2,"HDD","WASC",null,"Deep dive"]
[null,3,"NES","WASC",null,"Modelled benchmarking"]
[null,4,"NWT","WASC",null,"Mixed"]
[null,5,"SRN","WASC"]
[null,6,"SVE","WASC"]
[null,7,"SWB","WASC"]
[null,8,"TMS","WASC"]
[null,9,"WSH","WASC"]
[null,10,"WSX","WASC"]
[null,11,"YKY","WASC"]
[null,12,"AFW","WOC"]
[null,13,"BRL","WOC"]
[null,14,"PRT","WOC"]
[null,15,"SES","WOC"]
[null,16,"SEW","WOC"]
[null,17,"SSC","WOC"]
[]
[]
[null,"Analysis decisions"]
[]
[null,"Pass"]
[null,"Partial pass"]
[null,"Fail"]
[null,"Pass"]
[null,"Minor concerns"]
[null,"Some concerns"]
[null,"Significant concerns"]