{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Cover","Documentation >>","User Guide","ToC","Style Guide","Inputs >>","Time","WINEP_Inputs","InpActive","Calcs >>","WINEP_Schemes","WINEP_Allowance","Outputs >>","Annual_Outputs","F_Outputs","QA >>","Track","Check"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":64,"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":38,"n_cols":7,"rows_kept":38,"cut":false,"hidden":false,"merged":[[27,3,27,4],[22,3,22,4],[21,3,21,4],[9,3,9,6],[10,3,10,6],[11,3,11,6],[12,3,12,6],[13,3,13,6],[24,3,24,4],[25,3,25,4],[23,3,23,4],[26,3,26,4],[18,3,18,6]]}
["Cover"]
[]
[null,null,"Model name:","PR24PD11 - WINEP Reconciliation Model"]
[null,null,"Version number:","FD v1"]
[null,null,"Filename:","PR24PD11-PR19 WINEP recon model-NWT"]
[null,null,"Date:","Dec 2024"]
[null,null,"Author:","Ofwat"]
[null,null,"Contact:","PR24@ofwat.gov.uk"]
[]
[null,null,"Summary of model:","This illustrative model is designed to show how we will account for the impact of ministerial decisions on the scale of companies’ environmental enhancement programmes where this differs from our assumptions made at FD. Please note that, for brevity, the term 'WINEP' is used throughout. However, it should be taken to include both the WINEP in England and the NEP in Wales. "]
[null,null,null,"On sheet \"WINEP_Allowance\" we set out the adjustments we will make for each scheme in the company's WINEP programme that at the time of the final determination was unconfirmed. We show what will happen to adjust allowed totex for cost sharing, whether the scheme is confirmed as required or confirmed not required for the period 2020-25. For some companies there will be schemes listed that were not included in our enhancement allowance when we made our final determinations. We will make an opposite adjustment for these."]
[null,null,null,"On sheet \"WINEP_Schemes\" we convert the units used for each company’s unit cost mechanism as set out in the Cost Efficiency appendix to the company summary document of our Final Determinations. This is a bespoke conversion required for each company and the units shown are for illustration. Not all units shown will be relevant to every company."]
[null,null,null,"For most schemes the proportion confirmed will be either 100% or 0%. We have included a 'Proportion Confirmed' column to allow for the possibility that a scheme is partially confirmed. For example, if a scheme involves work on all reservoirs in a region but some reservoirs are subsequently sold then a reconciliation will be made to recover a proportion of the scheme's costs.\n\nFor the PR24 determination, on the \"WINEP_Inputs\" tab we have added some additional columns from column CY onwards. In all company models Column CY is for 'Water company comments'. This has been populated by the company, during the submission of the model with PR24 plans and in the following period where updated versions of the model may have been returned due to query responses. Column CZ is for 'Ofwat review and/or amend comment', it is populated where Ofwat have made amendments during the review of PR24 submitted models, to provide explanation. Explanation is provided in this column for any amendments and the relevant cell is highlighted lilac. In some company models there are additional columns, as required, to ensure company allowances can be calculated.\n\nIn the \"WINEP_Inputs\" tab column DA details the Funding clawback category for all relevant actions.\n\n\n\n"]
[null,null,null,"Where schemes have been partially removed the company must present evidence that the proportion remaining has been signed off by the Environment Agency or Natural Resources Wales."]
[]
[null,null,null,"NB - The model price base is 'CPIH Financial year average 2017/18', unless otherwise stated. "]
[]
[]
[null,null,"Company Specific Detail (only Ofwat populated if required):","United Utilities:\nThe WINEP reconciliation adjustment includes for clawback of funding for actions that have been removed or will not be complete within PR19. Those actions that still need to be completed will be refunded via the 'WINEP Carryover model'. United Utilities model return confirmed all unfunded actions have or will be delivered by the end of PR19, which is reflected as additional funding in their WINEP reconciliation model. "]
[]
[null,null,"Change Log (prior to PR19 FD model issue):","Sheet(s) in current model",null,"Description of change(s) made","Model link(s)"]
[null,null,null,"Track",null,"Linked to correct cells in model. Previously this was incorrectly linked to blank cells. Added some additional tracking lines.",{"$f":"Track!A1","v":{"$error":"#VALUE!"}}]
[null,null,null,"User Guide",null,"Expanded the description of how to load the WINEP input data.",{"$f":"'User Guide'!D13","v":"INITIAL SET UP"}]
[null,null,null,"WINEP_Schemes",null,"Relabelled \"Quantity\" as \"Quantity in PR19 FD\"",{"$f":" WINEP_Schemes!J9","v":"Quantity in PR19 FD"}]
[null,null,null,"WINEP_Schemes",null,"Added new column \"Quantity Delivered\" and changed the input \"Proportion confirmed\" to be a calculation of \"Quantity Delivered\" divided by \"Quantity in PR19 FD\".",{"$f":" WINEP_Schemes!K9","v":"Quantity Delivered"}]
[null,null,null,"WINEP_Schemes",null,"Changed all Inputs to be brought forward from the WINEP_Inputs sheet. This affects \"Unit\", \"Unit Conversion\", \"Quantity\" and \"Price Control\"",{"$f":" WINEP_Schemes!F9","v":"Unit"}]
[null,null,null,"WINEP_Inputs",null,"Columns CR to CX now contain the WINEP inputs that need to be manually entered. The columns have been re-labelled for clarity.",{"$f":" WINEP_Inputs!CR3","v":"WINEP model inputs"}]
[null,null,null,"Annual_Outputs",null,"Relabelled the WINEP reconciliation outputs and added additional text for clarity. ",{"$f":" Annual_Outputs!E26","v":"WINEP Reconciliation, water resources - without adjustment for time value of money"}]
[]
[null,null,"Instructions:","A model 'User guide' is present in the model to help the user in operating the model."]
[null,null,null,"Follow link >>","Goto User Guide"]
[]
[null,null,"Error check status:",{"$f":"Check!$F$2","v":0},{"$f":" IF(D33 = 0, \"No error checks\", \"Error checks active\")","v":"No error checks"}]
[null,null,null,{"$f":"Check!$F$3","v":5},{"$f":" IF(D34 = 0, \"No output changes\", \"Output changes\")","v":"Output changes"}]
[]
[]
[]
["End of sheet"]

{"sheet":"Documentation >>","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"User Guide","index":2,"n_rows":85,"n_cols":5,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":{"$error":"#VALUE!"}}]
[]
[null,"INTRODUCTION"]
[]
[null,null,null,null,"This model will calculate the WINEP reconciliation adjustment in £m."]
[]
[null,null,null,"NAVIGATION"]
[null,null,null,null,"In order to navigate through the model the following key strokes will prove useful:"]
[null,null,null,null,"- To go to a sheet or row select a blue font cell and then either press CTRL+ [ or double click"]
[null,null,null,null,"- To return to the last position press F5 + Enter"]
[null,null,null,null,"- In accordance with best practice, the model is saved with a \"Manual Calculation\" setting. To ensure a full recalculation press: Ctrl + Alt + F9"]
[]
[null,null,null,"INITIAL SET UP"]
[null,null,null,null,"On first use of the model the WINEP_inputs sheet needs to be updated from the 2019 WINEP spreadsheet. You must use the list of WINEP sites as at Final Determination. "]
[]
[null,null,null,"1)","The WINEP_Inputs sheet needs to be setup so that the correct information is loaded onto the WINEP_Schemes sheet. Since all companies have used different units the procedure for doing this will vary. Most companies will be able to follow the steps below:"]
[null,null,null,"Step 1 - ","In the WINEP workbook identify all schemes that were Amber in the PR19 Final Determination WINEP workbook."]
[null,null,null,"Step 2 - ","Copy the schemes to cell C5 of WINEP_Inputs maintaining the column layout of the PR19 Final Determination WINEP spreadsheet."]
[null,null,null,"Step 3 - ","Complete column CR for all rows, 'Allowed totex unit rate'. This feeds through to the WINEP_Schemes sheet and should be copied directly from the tables in the Cost Efficiency appendix to the company summary document of our Final Determinations."]
[null,null,null,"Step 4 - ","Complete column CS for all rows, 'Quantity proposed in PR19 FD. This feeds through to the WINEP_Schemes sheet and is the amount to be delivered as stated in the Cost Efficiency appendix to the company summary document of our Final Determinations. This should be entered in the appropriate units e.g. £m per benefit point, £ per km LORI, £ per kgP/day removed, etc"]
[null,null,null,"Step 5 - ","Complete column CT for all rows, 'Quantity Delivered'. This feeds through to the WINEP_Schemes sheet and is the actual amount delivered. The proportion confirmed is then calculated from the inputs in columns CS and CT."]
[null,null,null,"Step 6 - ","Complete column CU for all rows with a 1 if the scheme was costed in the FD or a 0 if the scheme was not costed"]
[null,null,null,"Step 7 - ","In column CV select for all rows the price control that the WINEP adjustment will be applied to"]
[null,null,null,"Step 8 - ","Enter the units into column CW and a conversion factor into column CX to convert into £m."]
[]
[null,null,null,"2)","InpTime sheet : This is the sheet where all the Inputs related to dates and timelines are set up:"]
[null,null,null,null,{"$f":"Time!A1","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,"3)","InpAct sheet : This is the sheet where all the Inputs used in the model calculations are present, all the inputs flow from this sheet into the model calculations:"]
[null,null,null,null,{"$f":"InpActive!A1","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"Update all Input cells as required."]
[]
[null,null,null,null,"Recalculate the model once all the sheets are updated. Press Ctrl + Alt + F9"]
[]
[]
[]
[null,"HOW TO SAVE A PDF COPY OF ANY SHEET"]
[]
[null,null,null,"Step 1 - ","To save a sheet in PDF format, press button \"Save as PDF\""]
[]
[]
[]
[null,null,null,"Step 2 - ","In the dialog box, \"Enter sheet name\", type the name of the sheet you want to save"]
[]
[null,null,null,"Step 3 - ","In the dialog box, \"Save As\" change the file name if required"]
[]
[null,null,null,"Step 4 - ","Press \"Save\" to save a Pdf copy of the sheet"]
[]
[]
[]
[null,"HOW TO STORE TRACK IN TRACK SHEET"]
[]
[null,null,null,"USING MACRO"]
[null,null,null,null,"To store Track in the Track sheet using the macro, follow the steps below:"]
[]
[null,null,null,"Step 1 - ","Go to the Track sheet and press the \"Store Track\" button to save the track for a new case"]
[null,null,null,null,"Store Track"]
[]
[null,null,null,"Step 2 - ","A dialog box \"Enter the label for the new track column\" will appear, type the new track label (for example: \"version 17r\"), the label will appear in row 6"]
[]
[null,null,null,"Step 3 - ","A dialog box \"Enter the comment for the new track\" will appear, write a brief description of the change. The description will be appear at the bottom of the track column"]
[]
[null,null,null,"Step 4 - ","Press enter, a new track column will appear before the last stored track"]
[]
[null,null,null,"Step 5 - ","Review the difference between stored cases and active case (col H) by selecting the stored case in cell H6."]
[]
[null,null,null,"MANUAL METHOD"]
[]
[null,null,null,null,"To store Track in the Track sheet manually, follow the steps below:"]
[]
[null,null,null,"Step 1 - ","Select the column by pressing Ctrl + Spacebar and Copy (Ctrl + C). Then insert a new column after the last stored column by pressing Alt, I, E"]
[]
[null,null,null,"Step 2 - ","Select the newly inserted column (Ctrl + Spacebar) and delete the previously stored values from this column by pressing Delete button"]
[]
[null,null,null,"Step 3 - ","Go to active track column (H column). Select the range from H6 till 'do not delete row - range end' row and Copy (Ctrl + C)"]
[]
[null,null,null,"Step 4 - ","Paste the selected values (Alt E, S, V) in newly inserted column"]
[]
[null,null,null,"Step 5 - ","Update 'New track name' in row 6 of newly inserted column. Then select 'New track name' from the dropdown list present in H6."]
[]
[null,null,null,"Step 6 - ","Review the difference between stored cases and active case (col H) by selecting the stored case in cell H6."]
[]
[]
[]
["End of sheet"]

{"sheet":"ToC","index":3,"n_rows":25,"n_cols":26,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":{"$error":"#VALUE!"}}]
[]
["GENERIC MODEL DESIGN"]
[]
[null,null,null,null,null,"Table of Contents"]
[]
[]
[null,null,null,null,null,null,null,"DOCUMENTATION",null,null,null,"MODEL INPUTS",null,null,null,null,"MODEL CALCULATIONS",null,null,null,null,"MODEL OUTPUTS",null,null,null,"MODEL QA"]
[]
[null,null,null,null,null,null,null,"Cover",null,null,null,"WINEP_Inputs",null,null,null,null,"WINEP_Schemes",null,null,null,null,"Annual_Outputs",null,null,null,"Check"]
[null,null,null,null,null,null,null,"Model cover sheet",null,null,null,"WINEP inputs from business plans",null,null,null,null,"List of WINEP Amber schemes",null,null,null,null,"Annual profile of WINEP reconciliation",null,null,null,"Checks"]
[]
[null,null,null,null,null,null,null,"User Guide",null,null,null,"Time",null,null,null,null,"WINEP_Allowance",null,null,null,null,"F_Outputs",null,null,null,"Track"]
[null,null,null,null,null,null,null,"Explanation of setup and macros",null,null,null,"Dates and timelines",null,null,null,null,"Calculation of allowed cost",null,null,null,null,"Outputs to be uploaded to Fountain",null,null,null,"Model changes and track records"]
[]
[null,null,null,null,null,null,null,"ToC",null,null,null,"InpActive"]
[null,null,null,null,null,null,null,"Table of contents",null,null,null,"All inputs to be flowed into model"]
[]
[null,null,null,null,null,null,null,"Style Guide"]
[null,null,null,null,null,null,null,"Explanation of different formatting types"]
[]
[]
[]
[]
["End of sheet"]

{"sheet":"Style Guide","index":4,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":{"$error":"#VALUE!"}}]
[]
["SHEET TABS"]
[]
[null,null,null,null,null,null,null,"Light Yellow",null,"Input sheets"]
[]
[null,null,null,null,null,null,null,"No colour (default Excel tab colour)",null,"Calculation and documentation sheets"]
[]
[null,null,null,null,null,null,null,"Pale Blue",null,"Key output sheets"]
[]
[null,null,null,null,null,null,null,"Turquoise",null,"Quality control sheets"]
[]
[null,null,null,null,null,null,null,"Yellow",null,"To be completed, temporary, restructured, or deleted"]
[]
[]
["COLOUR"]
[]
[null,"Font colour only"]
[null,null,null,null,null,null,null,"Blue font",null,"Imported from another sheet"]
[]
[null,null,null,null,null,null,null,"Red font ",null,"Exported to another sheet (except from Input sheets)"]
[]
[null,null,null,null,null,null,null,"Black font",null,"Within sheet link or calculation"]
[]
[null,"Font + shade combinations"]
[null,null,null,null,null,null,null,"Black font + Light Yellow shade",null,"Inputs"]
[]
[null,null,null,null,null,null,null,"Black font + Light Yellow shade with grey stripe",null,"Inputs that are not expected to be changed"]
[]
[null,null,null,null,null,null,null,"Black font + Light Grey shade on entire row",null,"Within-worksheet counter-flow "]
[]
[null,null,null,null,null,null,null,"Blue font + Light Grey shade on entire row",null,"Between-worksheet counter-flow "]
[]
[null,null,null,null,null,null,null,"Empty Cell with Light Grey shade",null,"Empty cells being deliberately referenced"]
[]
[null,"Other"]
[null,null,null,null,null,null,null,"Black font + Pale Blue shade on entire row",null,"Section separator"]
[]
[null,null,null,null,null,null,null,"Light Turquoise shade",null,"Stored/dead/hard coded outputs"]
[]
[null,null,null,null,null,null,null,"Tan shade",null,"Pre-model time line actuals"]
[]
[null,null,null,null,null,null,null,"Yellow shade",null,"Work in progress / temporary"]
[]
[null,null,null,null,null,null,null,"Lime shade",null,"Values or logic to be reviewed"]
[]
[null,"Error checks"]
[null,null,null,null,null,null,null,"Green shade",null,"OK"]
[]
[null,null,null,null,null,null,null,"Red shade",null,"Error"]
[]
["End of sheet"]

{"sheet":"Inputs >>","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Time","index":6,"n_rows":133,"n_cols":20,"rows_kept":133,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":" Time!E$25","v":"Model period ending"},null,null,null,null,{"$f":" Time!J$25","v":"2019-03-31"},{"$f":" Time!K$25","v":"2020-03-31"},{"$f":" Time!L$25","v":"2021-03-31"},{"$f":" Time!M$25","v":"2022-03-31"},{"$f":" Time!N$25","v":"2023-03-31"},{"$f":" Time!O$25","v":"2024-03-31"},{"$f":" Time!P$25","v":"2025-03-31"},{"$f":" Time!Q$25","v":"2026-03-31"},{"$f":" Time!R$25","v":"2027-03-31"},{"$f":" Time!S$25","v":"2028-03-31"},{"$f":" Time!T$25","v":"2029-03-31"}]
[null,null,null,null,{"$f":" Time!E$107","v":"Timeline label"},null,null,null,null,{"$f":" Time!J$107","v":"Pre-Fcst"},{"$f":" Time!K$107","v":"Pre-Fcst"},{"$f":" Time!L$107","v":"Forecast"},{"$f":" Time!M$107","v":"Forecast"},{"$f":" Time!N$107","v":"Forecast"},{"$f":" Time!O$107","v":"Forecast"},{"$f":" Time!P$107","v":"Forecast"},{"$f":" Time!Q$107","v":"Post-Fcst"},{"$f":" Time!R$107","v":"Post-Fcst"},{"$f":" Time!S$107","v":"Post-Fcst"},{"$f":" Time!T$107","v":"Post-Fcst"}]
[null,null,null,null,{"$f":" Time!E$130","v":"Financial year ending"},null,null,null,null,{"$f":" Time!J$130","v":2019},{"$f":" Time!K$130","v":2020},{"$f":" Time!L$130","v":2021},{"$f":" Time!M$130","v":2022},{"$f":" Time!N$130","v":2023},{"$f":" Time!O$130","v":2024},{"$f":" Time!P$130","v":2025},{"$f":" Time!Q$130","v":2026},{"$f":" Time!R$130","v":2027},{"$f":" Time!S$130","v":2028},{"$f":" Time!T$130","v":2029}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10},{"$f":" Time!T$10","v":11}]
[]
["MODEL PERIOD"]
[]
[null,"Model column counter "]
[null,null,null,null,"Model column counter",null,"counter",null,null,{"$f":" I10 + 1","v":1},{"$f":" J10 + 1","v":2},{"$f":" K10 + 1","v":3},{"$f":" L10 + 1","v":4},5,6,{"$f":" O10 + 1","v":7},{"$f":" P10 + 1","v":8},{"$f":" Q10 + 1","v":9},{"$f":" R10 + 1","v":10},11]
[null,null,null,null,"Model column total",{"$f":" MAX(J10:T10)","v":11},"columns"]
[]
[null,null,null,null,{"$f":" E$10","v":"Model column counter"},0,"counter",{"$f":" H$10","v":0},0,{"$f":" J$10","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,null,null,"1st model column flag",null,"flag",{"$f":" SUM(J14:T14)","v":1},null,{"$f":" IF(J13 = 1, 1, 0)","v":1},{"$f":" IF(K13 = 1, 1, 0)","v":0},0,{"$f":" IF(M13 = 1, 1, 0)","v":0},{"$f":" IF(N13 = 1, 1, 0)","v":0},0,{"$f":" IF(P13 = 1, 1, 0)","v":0},{"$f":" IF(Q13 = 1, 1, 0)","v":0},{"$f":" IF(R13 = 1, 1, 0)","v":0},{"$f":" IF(S13 = 1, 1, 0)","v":0},0]
[]
[null,"Model period beginning"]
[null,null,null,null,{"$f":"InpActive!E12","v":"1st model column start date"},{"$f":"InpActive!F12","v":"2018-04-01"},{"$f":"InpActive!G12","v":"date"}]
[null,null,null,null,{"$f":"InpActive!E$39","v":"Months per model period"},{"$f":"InpActive!F$39","v":12},{"$f":"InpActive!G$39","v":"months"}]
[null,null,null,null,{"$f":" E$14","v":"1st model column flag"},0,"flag",{"$f":" H$14","v":1},0,{"$f":" J$14","v":1},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Model period beginning",null,"date",null,null,{"$f":" IF(J19 = 1, $F17, DATE(YEAR(I20), MONTH(I20) + $F18, DAY(1)))","v":"2018-04-01"},{"$f":" IF(K19 = 1, $F17, DATE(YEAR(J20), MONTH(J20) + $F18, DAY(1)))","v":"2019-04-01"},{"$f":" IF(L19 = 1, $F17, DATE(YEAR(K20), MONTH(K20) + $F18, DAY(1)))","v":"2020-04-01"},{"$f":" IF(M19 = 1, $F17, DATE(YEAR(L20), MONTH(L20) + $F18, DAY(1)))","v":"2021-04-01"},{"$f":" IF(N19 = 1, $F17, DATE(YEAR(M20), MONTH(M20) + $F18, DAY(1)))","v":"2022-04-01"},"2023-04-01",{"$f":" IF(P19 = 1, $F17, DATE(YEAR(O20), MONTH(O20) + $F18, DAY(1)))","v":"2024-04-01"},{"$f":" IF(Q19 = 1, $F17, DATE(YEAR(P20), MONTH(P20) + $F18, DAY(1)))","v":"2025-04-01"},{"$f":" IF(R19 = 1, $F17, DATE(YEAR(Q20), MONTH(Q20) + $F18, DAY(1)))","v":"2026-04-01"},{"$f":" IF(S19 = 1, $F17, DATE(YEAR(R20), MONTH(R20) + $F18, DAY(1)))","v":"2027-04-01"},"2028-04-01"]
[]
[null,"Model period ending"]
[null,null,null,null,{"$f":"InpActive!E$39","v":"Months per model period"},{"$f":"InpActive!F$39","v":12},{"$f":"InpActive!G$39","v":"months"}]
[null,null,null,null,{"$f":" E$20","v":"Model period beginning"},"00:00:00","date","00:00:00","00:00:00","2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01"]
[null,null,null,null,"Model period ending",null,"date",null,null,{"$f":" DATE(YEAR(J24), MONTH(J24) + $F23, DAY(J24) - 1)","v":"2019-03-31"},{"$f":" DATE(YEAR(K24), MONTH(K24) + $F23, DAY(K24) - 1)","v":"2020-03-31"},"2021-03-31","2022-03-31","2023-03-31","2024-03-31",{"$f":" DATE(YEAR(P24), MONTH(P24) + $F23, DAY(P24) - 1)","v":"2025-03-31"},{"$f":" DATE(YEAR(Q24), MONTH(Q24) + $F23, DAY(Q24) - 1)","v":"2026-03-31"},{"$f":" DATE(YEAR(R24), MONTH(R24) + $F23, DAY(R24) - 1)","v":"2027-03-31"},{"$f":" DATE(YEAR(S24), MONTH(S24) + $F23, DAY(S24) - 1)","v":"2028-03-31"},"2029-03-31"]
[]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31"]
[null,null,null,null,{"$f":" E$20","v":"Model period beginning"},"00:00:00","date","00:00:00","00:00:00","2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01"]
[null,null,null,null,"Days in a year",null,"days",null,null,{"$f":" J27 - J28 + 1","v":365},{"$f":" K27 - K28 + 1","v":366},365,365,365,366,365,365,365,{"$f":" S27 - S28 + 1","v":366},365]
[]
[]
["FORECAST PERIOD"]
[]
[null,"Forecast start period flag"]
[null,null,null,null,{"$f":"InpActive!E$25","v":"Forecast start date"},{"$f":"InpActive!F$25","v":"2020-04-01"},{"$f":"InpActive!G$25","v":"date"}]
[null,null,null,null,{"$f":" E$20","v":"Model period beginning"},"00:00:00","date","00:00:00","00:00:00","2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01"]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31"]
[null,null,null,null,"Forecast start period flag",null,"flag",{"$f":" SUM(J38:T38)","v":1},null,{"$f":" IF(AND($F35 >= J36, $F35 <= J37), 1, 0)","v":0},{"$f":" IF(AND($F35 >= K36, $F35 <= K37), 1, 0)","v":0},1,0,0,0,{"$f":" IF(AND($F35 >= P36, $F35 <= P37), 1, 0)","v":0},{"$f":" IF(AND($F35 >= Q36, $F35 <= Q37), 1, 0)","v":0},{"$f":" IF(AND($F35 >= R36, $F35 <= R37), 1, 0)","v":0},{"$f":" IF(AND($F35 >= S36, $F35 <= S37), 1, 0)","v":0},0]
[]
[null,"Forecast end period flag"]
[null,null,null,null,{"$f":"InpActive!E$25","v":"Forecast start date"},{"$f":"InpActive!F$25","v":"2020-04-01"},{"$f":"InpActive!G$25","v":"date"}]
[null,null,null,null,{"$f":"InpActive!E26","v":"Forecast duration"},{"$f":"InpActive!F26","v":5},{"$f":"InpActive!G26","v":"years"}]
[null,null,null,null,"Forecast end date",{"$f":" DATE(YEAR(F41) + F42, MONTH(F41), DAY(F41) - 1)","v":"2025-03-31"},"date"]
[]
[null,null,null,null,{"$f":" E$43","v":"Forecast end date"},{"$f":" F$43","v":"2025-03-31"},{"$f":" G$43","v":"date"}]
[null,null,null,null,{"$f":" E$20","v":"Model period beginning"},"00:00:00","date","00:00:00","00:00:00","2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01"]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31"]
[null,null,null,null,"Forecast end period flag",null,"flag",{"$f":" SUM(J48:T48)","v":1},null,{"$f":" IF(AND($F45 >= J46, $F45 <= J47), 1, 0)","v":0},{"$f":" IF(AND($F45 >= K46, $F45 <= K47), 1, 0)","v":0},{"$f":" IF(AND($F45 >= L46, $F45 <= L47), 1, 0)","v":0},{"$f":" IF(AND($F45 >= M46, $F45 <= M47), 1, 0)","v":0},0,0,1,0,0,{"$f":" IF(AND($F45 >= S46, $F45 <= S47), 1, 0)","v":0},0]
[]
[null,"Forecast period flag"]
[null,null,null,null,{"$f":" E$38","v":"Forecast start period flag"},{"$f":" F$38","v":0},"flag",{"$f":" H$38","v":1},0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$48","v":"Forecast end period flag"},{"$f":" F$48","v":0},"flag",{"$f":" H$48","v":1},0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,"Forecast period flag",null,"flag",{"$f":" SUM(J53:T53)","v":5},null,{"$f":" J51 + I53 - I52","v":0},{"$f":" K51 + J53 - J52","v":0},{"$f":" L51 + K53 - K52","v":1},{"$f":" M51 + L53 - L52","v":1},1,1,{"$f":" P51 + O53 - O52","v":1},{"$f":" Q51 + P53 - P52","v":0},{"$f":" R51 + Q53 - Q52","v":0},{"$f":" S51 + R53 - R52","v":0},0]
[null,null,null,null,"Total number of forecast periods ",{"$f":" SUM(J53:R53)","v":5},"periods"]
[]
[null,"Forecast period counter"]
[null,null,null,null,{"$f":"E38","v":"Forecast start period flag"},{"$f":"F38","v":0},"flag",1,0,0,{"$f":"K38","v":0},1,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E53","v":"Forecast period flag"},{"$f":"F53","v":0},"flag",5,0,0,{"$f":"K53","v":0},1,1,1,1,1,0,0,0,0]
[null,null,null,null,{"$f":"E48","v":"Forecast end period flag"},{"$f":"F48","v":0},"flag",1,0,{"$f":"J48","v":0},{"$f":"K48","v":0},{"$f":"L48","v":0},0,0,0,1,0,0,0,0]
[null,null,null,null,"Forecast period counter",null,"counter",null,null,{"$f":" IF(J57 = 1, 1, I60 + J58 - I59) * J58","v":0},{"$f":" IF(K57 = 1, 1, J60 + K58 - J59) * K58","v":0},{"$f":" IF(L57 = 1, 1, K60 + L58 - K59) * L58","v":1},{"$f":" IF(M57 = 1, 1, L60 + M58 - L59) * M58","v":2},{"$f":" IF(N57 = 1, 1, M60 + N58 - M59) * N58","v":3},4,5,0,0,0,0]
[]
[null,"Pre-forecast period flag"]
[null,null,null,null,{"$f":" E$14","v":"1st model column flag"},{"$f":" F$14","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$38","v":"Forecast start period flag"},{"$f":" F$38","v":0},"flag",1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-forecast period flag",null,"flag",{"$f":" SUM(J65:T65)","v":2},null,{"$f":" J63 + I65 - J64","v":1},{"$f":" K63 + J65 - K64","v":1},{"$f":" L63 + K65 - L64","v":0},{"$f":" M63 + L65 - M64","v":0},0,0,{"$f":" P63 + O65 - P64","v":0},{"$f":" Q63 + P65 - Q64","v":0},{"$f":" R63 + Q65 - R64","v":0},{"$f":" S63 + R65 - S64","v":0},0]
[null,null,null,null,"Pre-forecast period flag - total",{"$f":" SUM(J65:T65)","v":2},"periods"]
[]
[null,null,null,null,{"$f":" E$38","v":"Forecast start period flag"},{"$f":" F$38","v":0},"flag",1,0,{"$f":" J$38","v":0},0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,"Last pre-forecast period flag",null,"flag",{"$f":" SUM(J69:T69)","v":{"$error":"#REF!"}},null,{"$f":" K68","v":0},{"$f":" L68","v":1},{"$f":" M68","v":0},{"$f":" N68","v":0},0,0,{"$f":" Q68","v":0},{"$f":" R68","v":0},{"$f":" S68","v":0},{"$f":" T68","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"First post-forecast period flag"]
[null,null,null,null,{"$f":" E$48","v":"Forecast end period flag"},{"$f":" F$48","v":0},"flag",1,0,{"$f":" J$48","v":0},0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,"First post-forecast period flag",null,"flag",{"$f":" SUM(J73:T73)","v":1},null,{"$f":" I72","v":0},{"$f":" J72","v":0},{"$f":" K72","v":0},{"$f":" L72","v":0},0,0,{"$f":" O72","v":0},{"$f":" P72","v":1},{"$f":" Q72","v":0},{"$f":" R72","v":0},0]
[]
[null,"Post-forecast period flag"]
[null,null,null,null,{"$f":" E$73","v":"First post-forecast period flag"},0,"flag",1,0,0,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,"Post-forecast period flag",null,"flag",{"$f":" SUM(J77:T77)","v":4},null,{"$f":" J76 + I77","v":0},{"$f":" K76 + J77","v":0},{"$f":" L76 + K77","v":0},{"$f":" M76 + L77","v":0},0,0,{"$f":" P76 + O77","v":0},{"$f":" Q76 + P77","v":1},{"$f":" R76 + Q77","v":1},{"$f":" S76 + R77","v":1},1]
[null,null,null,null,"Post-forecast period - total",{"$f":" SUM(J77:T77)","v":4},"periods"]
[]
[null,"Model period flag"]
[null,null,null,null,{"$f":" E$53","v":"Forecast period flag"},{"$f":" F$53","v":0},"flag",5,0,0,0,1,1,1,1,1,0,0,0,0]
[null,null,null,null,{"$f":" E$65","v":"Pre-forecast period flag"},{"$f":" F$65","v":0},"flag",2,0,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Model period flag",null,"flag",{"$f":" SUM(J83:T83)","v":7},null,{"$f":" MAX(J81:J82)","v":1},{"$f":" MAX(K81:K82)","v":1},1,1,1,1,1,0,0,{"$f":" MAX(S81:S82)","v":0},0]
[]
[null,"Forecast year"]
[null,null,null,null,{"$f":" E$130","v":"Financial year ending"},{"$f":" F$130","v":0},"year #",0,0,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,null,null,{"$f":" E$38","v":"Forecast start period flag"},{"$f":" F$38","v":0},"flag",1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,"Forecast year 1",{"$f":" SUMPRODUCT(J87:T87, J86:T86)","v":2021},"year #"]
[]
[null,"Forecast year"]
[null,null,null,null,{"$f":" InpActive!E$29","v":"Forecast period reconcilation is profiled from"},{"$f":" InpActive!F$29","v":3},{"$f":" InpActive!G$29","v":"year"}]
[null,null,null,null,{"$f":"E60","v":"Forecast period counter"},0,"counter",0,0,0,0,1,2,3,4,5,0,0,0,0]
[null,null,null,null,"Start of adjustment profiling flag",null,"counter",{"$f":" SUM(J93:T93)","v":3},null,{"$f":" IF(J92 >= $F91, 1, 0)","v":0},{"$f":" IF(K92 >= $F91, 1, 0)","v":0},0,0,1,1,1,0,0,0,0]
[]
["MODEL TIMELINE"]
[]
[null,"Timeline label"]
[null,null,null,null,{"$f":" E$14","v":"1st model column flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$38","v":"Forecast start period flag"},{"$f":" F$38","v":0},"flag",1,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$73","v":"First post-forecast period flag"},0,"flag",1,0,0,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,"Timeline label counter",null,"counter",null,null,{"$f":" I101 + SUM(J98:J100)","v":1},{"$f":" J101 + SUM(K98:K100)","v":1},{"$f":" K101 + SUM(L98:L100)","v":2},{"$f":" L101 + SUM(M98:M100)","v":2},2,2,{"$f":" O101 + SUM(P98:P100)","v":2},{"$f":" P101 + SUM(Q98:Q100)","v":3},{"$f":" Q101 + SUM(R98:R100)","v":3},{"$f":" R101 + SUM(S98:S100)","v":3},3]
[]
[null,null,null,null,{"$f":"InpActive!E19","v":"Pre - forecast period"},{"$f":"InpActive!F19","v":"Pre-Fcst"},{"$f":"InpActive!G19","v":"label"}]
[null,null,null,null,{"$f":"InpActive!E20","v":"Forecast period"},{"$f":"InpActive!F20","v":"Forecast"},{"$f":"InpActive!G20","v":"label"}]
[null,null,null,null,{"$f":"InpActive!E21","v":"Post - forecast period"},{"$f":"InpActive!F21","v":"Post-Fcst"},{"$f":"InpActive!G21","v":"label"}]
[null,null,null,null,{"$f":" E$101","v":"Timeline label counter"},0,"counter",0,0,1,1,2,2,2,2,2,3,3,3,3]
[null,null,null,null,"Timeline label",null,"label",null,null,{"$f":" INDEX($F103:$F105, J106)","v":"Pre-Fcst"},{"$f":" INDEX($F103:$F105, K106)","v":"Pre-Fcst"},{"$f":" INDEX($F103:$F105, L106)","v":"Forecast"},{"$f":" INDEX($F103:$F105, M106)","v":"Forecast"},{"$f":" INDEX($F103:$F105, N106)","v":"Forecast"},{"$f":" INDEX($F103:$F105, O106)","v":"Forecast"},{"$f":" INDEX($F103:$F105, P106)","v":"Forecast"},{"$f":" INDEX($F103:$F105, Q106)","v":"Post-Fcst"},{"$f":" INDEX($F103:$F105, R106)","v":"Post-Fcst"},{"$f":" INDEX($F103:$F105, S106)","v":"Post-Fcst"},"Post-Fcst"]
[]
[null,"Modelling period check"]
[null,null,null,null,{"$f":" E$65","v":"Pre-forecast period flag"},{"$f":" F$65","v":0},"flag",2,0,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$53","v":"Forecast period flag"},{"$f":" F$53","v":0},"flag",5,0,0,0,1,1,1,1,1,0,0,0,0]
[null,null,null,null,{"$f":" E$77","v":"Post-forecast period flag"},0,"flag",4,0,0,0,0,0,0,0,0,1,1,1,1]
[null,null,null,null,"No. of overlapping in flags",null,"#",{"$f":" SUM(J113:T113)","v":0},null,{"$f":" MAX(0, SUM(J110:J112) - 1)","v":0},{"$f":" MAX(0, SUM(K110:K112) - 1)","v":0},{"$f":" MAX(0, SUM(L110:L112) - 1)","v":0},{"$f":" MAX(0, SUM(M110:M112) - 1)","v":0},{"$f":" MAX(0, SUM(N110:N112) - 1)","v":0},0,{"$f":" MAX(0, SUM(P110:P112) - 1)","v":0},{"$f":" MAX(0, SUM(Q110:Q112) - 1)","v":0},{"$f":" MAX(0, SUM(R110:R112) - 1)","v":0},{"$f":" MAX(0, SUM(S110:S112) - 1)","v":0},0]
[null,null,null,null,"Overlapping in periods - total",{"$f":" SUM(J113:T113)","v":0},"periods"]
[]
[null,null,null,null,{"$f":" E$11","v":"Model column total"},{"$f":" F$11","v":11},{"$f":" G$11","v":"columns"}]
[null,null,null,null,{"$f":" E$114","v":"Overlapping in periods - total"},{"$f":" F$114","v":0},{"$f":" G$114","v":"periods"}]
[null,null,null,null,{"$f":" E$66","v":"Pre-forecast period flag - total"},{"$f":" F$66","v":2},{"$f":" G$66","v":"periods"}]
[null,null,null,null,{"$f":" E$54","v":"Total number of forecast periods "},{"$f":" F$54","v":5},{"$f":" G$54","v":"periods"}]
[null,null,null,null,{"$f":" E$78","v":"Post-forecast period - total"},{"$f":" F$78","v":4},{"$f":" G$78","v":"periods"}]
[null,null,null,null,"Modelling period check",{"$f":" IF(SUM(F116:F117) - SUM(F118:F120) <> 0, 1, 0)","v":0},"check"]
[]
[]
["FINANCIAL YEAR"]
[]
[null,null,null,null,{"$f":"InpActive!E15","v":"First modelling column financial year #"},{"$f":"InpActive!F15","v":2019},{"$f":"InpActive!G15","v":"year #"}]
[null,null,null,null,{"$f":"InpActive!E16","v":"Financial year end month number #"},{"$f":"InpActive!F16","v":3},{"$f":"InpActive!G16","v":"month #"}]
[null,null,null,null,{"$f":" E$25","v":"Model period ending"},"00:00:00","date","00:00:00","00:00:00","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31"]
[null,null,null,null,{"$f":" E$14","v":"1st model column flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Financial year ending",null,"year #",null,null,{"$f":" IF(J129 = 1, $F126, IF(J128 > (DATE(I130, $F127 + 1, 1) - 1), I130 + 1, I130))","v":2019},{"$f":" IF(K129 = 1, $F126, IF(K128 > (DATE(J130, $F127 + 1, 1) - 1), J130 + 1, J130))","v":2020},{"$f":" IF(L129 = 1, $F126, IF(L128 > (DATE(K130, $F127 + 1, 1) - 1), K130 + 1, K130))","v":2021},{"$f":" IF(M129 = 1, $F126, IF(M128 > (DATE(L130, $F127 + 1, 1) - 1), L130 + 1, L130))","v":2022},2023,2024,{"$f":" IF(P129 = 1, $F126, IF(P128 > (DATE(O130, $F127 + 1, 1) - 1), O130 + 1, O130))","v":2025},{"$f":" IF(Q129 = 1, $F126, IF(Q128 > (DATE(P130, $F127 + 1, 1) - 1), P130 + 1, P130))","v":2026},{"$f":" IF(R129 = 1, $F126, IF(R128 > (DATE(Q130, $F127 + 1, 1) - 1), Q130 + 1, Q130))","v":2027},{"$f":" IF(S129 = 1, $F126, IF(S128 > (DATE(R130, $F127 + 1, 1) - 1), R130 + 1, R130))","v":2028},2029]
[]
[]
["End of sheet"]

{"sheet":"WINEP_Inputs","index":7,"n_rows":117,"n_cols":105,"rows_kept":117,"cut":false,"hidden":false,"merged":[[1,18,1,19],[2,102,2,104]]}
["WINEP3  Update March 2019",null,null,null,null,null,null,"National Full data set "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FBG Detail"]
["Draft determination published version",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SSSI/N2K/Ramsar",null,null,null,null,"Eels",null,"NERC Driver",null,null,null,null,null,null,null,"INNS",null,"MCZ","Water Quality Detail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Resource Detail",null,null,null,null,null,null,null,null,null,"Environmental Outcome ",null,null,null,null,null,null,null,null,null,"WINEP model inputs",null,null,null,null,null,null,"DD Published model review and amendments "]
["WINEPID","Change Log Winep 2 to 3  ","NEW Column. Has an alteration to this measure been made? If Y then please refer to alterations log. ","Application in determination by NPS?","Has a permit been issued?","Function","RBD","Area","Water Company ","Unique ID *   (completed on company collation)","Scheme Name/Name of Investigation/Site Name/Licence name","Name of Waterbody","Waterbody ID","Water Body Type(s)","WFD Operational Catchment","Blank Column","Blank Column","Blank Column","Driver Code \n(Primary)","Further Driver Code Information \n(related to the primary driver if applicable)","Driver Code \n(Secondary)","Further Driver Code Information \n(related to the secondary driver if applicable)","Driver Code\n(Tertiary)","Further Driver Code Information \n(related to the tertiary driver if applicable)","Measure Type","Completion Date (DD/MM/YY)","Level of Certainty? (P= Purple, R=Red, A=Amber, G=Green","Abstraction Licence/ Permit, Obstruction ID or No Obstruction ID","Eastings","Northings","Investigation Type","Investigation Scope","Implementation Scope","Groundwater Measures Information","Name of SSSI \n(if applicable)","Name of N2K/Ramsar site \n(if applicable)","SSSI/N2K/Ramsar Unit ID","SSSI/N2K/Ramsar Area of Unit (Hectares)","Justification for Action/Investigation","Eel Priority Status","Eel Improvement Type ","Primary Type of Priority Habitat Created or Restored/Improved","Secondary Type of Priority Habitat Created or Restored/Improved","Other Priority Habitat Created or Restored/Improved","Type of Action Taken","Units Recorded (Hectare or km)","Number of Hectares or Kms","Name of Priority Species","Name of High Risk of Extinction Species","INNS Control Measure","INNS Species \n(if applicable)","Name of MCZ","Name of Bathing Water \n(where applicable)","Name of Shellfish Water \n(where applicable)","Chemical of Interest \n(for chemicals measures only)","Groundwater Chemicals","Drinking Water Inspectorate - Undertaking or Notice \nY/N","DrWPA Substances at Risk\n(if applicable)","Safeguard Zone Name \n(if applicable)","Safeguard Zone ID \n(if applicable)","Population Equivalent for STWs ","Current Permit Limit (mg/l)","Proposed Permit Limit (mg/l)","Proposed Iron or Aluminium Limits \n(for Phosphorus measures only)","Current DWF (m3/d)","Proposed DWF (m3/d) \n(if applicable)","Proposed Permit Limit Other","Catchment Measure Actions ","Unsustainable Abstraction System Code","Linked Groundwater Body Name","Linked Groundwater Body ID","Licence Category","Water Resource Zone \n(WRZ)","WR HMWB Flag  \n(X)","Scheme Relates to Following Missing Mitigation Measures \n(HMWB only)","Annual Licence Volume (Ml/a)","Daily Licence Volume (Ml/d)","Aggregate Licence (x)","Sustainability Change (to Annual Licence Volume) \nMl/a","Sustainability Change (to Daily Licence Volume) \nMl/d","Sustainability Change (to HoF Condition) \nMl/d","*NEW* \nWater returned to the environment (Reduction in actual abstraction) ML/d","New Annual Licence Volume \n(Ml/a)","New Daily Licence Volume \n(Ml/d)","New HoF Condition \n(Ml/d)","Quantitative\nKm River Length Improved or Protected ","Quantitative\nArea (km2) Improved or Protected","Volume (Ml/yr) Drinking Water Protected","Hectares of Designated Site (HD/RAMSAR/\nSSSI) Restored or Improved","*NEW* \nINNS ,No Det outcome - Km2 of land with reduced risk of INNS","Delivers Additional FCERM Benefits \n(Y/N)","Delivers on Salmon 5-Point Action Plan","Additional Comments","CPS Reference","Flow Categorisation\n1= PR19 Synergy\n2= WFD failure\n3= Neither","Allowed totex unit rate","Quantity proposed in PR19 FD","Quantity Delivered","1 = In PR19, funded\n0 = In PR19, not funded","Price Control","Unit","Unit Conversion to £m","Water company comment","Ofwat review and/or amend comment (individual cell amends in purple)","Funding clawback"]
["CLA00478",null,"Yes – alteration made",null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200462","Burnley WwTW","Calder - Pendle Water to conf Ribble","GB112071065490","River","Calder",null,null,null,"WFD_IMPg","Biochemical Oxygen Demand / Dissolved Oxygen",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017160005",382547,435266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"9LUT 50UT",null,36700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,"No capital scheme required.  Tightening of permit limits.",null,null,1880959,1,1,1,"WWN","£",9.9999999999999995E-7,"Allowed totex has been split 50/50 between 7UU200462 and 7UU200463",null,""]
["CLA00479","Changed","Yes – alteration made",null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200463","Burnley WwTW","Calder - Pendle Water to conf Ribble","GB112071065490","River","Calder",null,null,null,"WFD_IMPg","Ammonia",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017160005",382547,435266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2LUT 12UT",null,36700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,1880959,1,1,1,"WWN","£",9.9999999999999995E-7,"Allowed totex has been split 50/50 between 7UU200462 and 7UU200463",null,""]
["GMC00513","Addition",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU300123","Mossley WwTW","Tame (Chew Brook to Swineshaw Brook)","GB112069061111","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940089",397500,400260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12784,"BOD\n30 LUT\n64 UT","BOD\n15 LUT\n50 UT",null,4219.6000000000004,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069061112 (Tame - Swineshaw Brook to Mersey).",null,null,{"$f":"4913673/2","v":2456836.5},1,1,1,"WWN","£ ",9.9999999999999995E-7,"Allowed totex has been split 50/50 across 7UU300123 and 7UU300124",null,""]
["GMC00514","Addition",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU300124","Mossley WwTW","Tame (Chew Brook to Swineshaw Brook)","GB112069061111","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940089",397500,400260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12784,"Ammonia\n10 LUT\n37 UT","Ammonia\n5 LUT\n20 UT",null,4219.6000000000004,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069061112 (Tame - Swineshaw Brook to Mersey).",null,null,{"$f":"4913673/2","v":2456836.5},1,1,1,"WWN","£ ",9.9999999999999995E-7,"Allowed totex has been split 50/50 across 7UU300123 and 7UU300124",null,""]
["CLA00478",null,"Yes – alteration made",null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200462","Burnley WwTW","Calder - Pendle Water to conf Ribble","GB112071065490","River","Calder",null,null,null,"WFD_IMPg","Biochemical Oxygen Demand / Dissolved Oxygen",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017160005",382547,435266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"9LUT 50UT",null,36700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,"No capital scheme required.  Tightening of permit limits.",null,null,1880958.5,1,1,1,"WWN","£ ",9.9999999999999995E-7,"We have now added these four lines to align to the FD.",null,""]
["CLA00479","Changed","Yes – alteration made",null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200463","Burnley WwTW","Calder - Pendle Water to conf Ribble","GB112071065490","River","Calder",null,null,null,"WFD_IMPg","Ammonia",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017160005",382547,435266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"2LUT 12UT",null,36700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,1880958.5,1,1,1,"WWN","£ ",9.9999999999999995E-7,"We have now added these four lines to align to the FD.",null,""]
["GMC00513","Addition",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU300123","Mossley WwTW","Tame (Chew Brook to Swineshaw Brook)","GB112069061111","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940089",397500,400260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12784,"BOD\n30 LUT\n64 UT","BOD\n15 LUT\n50 UT",null,4219.6000000000004,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069061112 (Tame - Swineshaw Brook to Mersey).",null,null,1228418,1,1,1,"WWN","£ ",9.9999999999999995E-7,"We have now added these four lines to align to the FD.",null,""]
["GMC00514","Addition",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU300124","Mossley WwTW","Tame (Chew Brook to Swineshaw Brook)","GB112069061111","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940089",397500,400260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12784,"Ammonia\n10 LUT\n37 UT","Ammonia\n5 LUT\n20 UT",null,4219.6000000000004,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069061112 (Tame - Swineshaw Brook to Mersey).",null,null,1228418,1,1,1,"WWN","£ ",9.9999999999999995E-7,"We have now added these four lines to align to the FD.",null,""]
["GMC00411","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200834","Adj M62 Castleton CSO ROC0094","Irk (Sourtce to Wince Brook)","GB112069061161","River","Roch Irk Medlock",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","01ROC0094",388140,409780,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.",null,null,5768,450,450,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["GMC00509","Addition",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU300119","Albert Road CSO BOL0095","Middle Brook","GB112069064540","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","01BOL0095",369561,409352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7,null,null,null,null,null,null,"Additional scheme for WINEP3 on the basis of further modelling by the water company to achieve the water body outcome.\nReview of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment. \n",null,null,null,null,null,1,"WWN",null,9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model. This is a PFF scheme and as such storage volumes aren't appropriate. We have therefore left this row blank as per our query response","Query Ref – OFW-OBQ-UUW-161 response explains this action changed and will be delivered in AMP7 \"The scheme also has a negligible cost (in comparison to the whole WINEP)\". Therefore, we do not think it’s necessary to take any further action\". No additional amends made ",""]
["GMC00065","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200514","Alderley Edge WwTW","Mobberley Brook","GB112069061330","River","Bollin Dean Mersey Upper",null,null,null,"U_IMP2","Phosphorus",null,null,null,null,"Continuous Discharge","2022-12-31","Amber","016910001",382831,378573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15495,null,2,"Iron\n4mg/l LUT\n8mg/l UT",5310,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.2,null,null,null,null,"No","Recovering Salmon River","Bollin & Birkin Brook Candidate for Sensitive Area (Eutrophic). Waterbodies GB112069061370, GB112069061340, GB112069061320, GB112069061381, GB112069061382 are included in the designation.",null,null,156,15495,15495,1,"WWN","£ per pe",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.","Amend to cell CR7 from 342 to 156. In FD, group £342 per p.e. relates to WwTW size band 5 (proposed limit <1mg/l P). Proposed limit in column BK is 2 and population column BI is 15495, therefore sits within FD group £156 per p.e. WwTW size band 5 (proposed limit =>1mg/l P).",""]
["GMC00294","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200717","Alderley Edge WwTW","Mobberley Brook","GB112069061330","River","Bollin Dean Mersey Upper",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2022-12-31","Amber","016910001",382831,378573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15495,null,0.3,"Iron\n4mg/l LUT\n8mg/l UT",5310,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure is part of a cost beneficial bundle for the operational catchment.\nAlso impacts on water body GB112069061370 (Birkin Brook - Mobberley Brook to River Bollin, including Rostherne Brook)",19678,null,342,15495,15495,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00313","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200736","Alsager WwTW","Kidsgrove Stream (including Day Green Stream)","GB112068055390","River","Dane",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810042",378550,357140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13114,2,0.25,"Iron\n4mg/l LUT\n8mg/l UT\nAluminium\n1mg/l Max",3430,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nWithin class benefits for GB112068055390 (Kidsgrove Stream - including Day Green Stream) but contributes to achieving Moderate status in GB112068055420 (Wheelock - including Hassall Brook) and GB112068055380 (Wheelock - Fowle Brook to Dane) and Good Status in GB112068060470 (Dane - Wheelock to Weaver).",38567,null,342,13114,13114,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00371","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200794","Astley Bridge CSO BOL0056","Tonge","GB112069064530","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016950340",371520,411200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,"This action is an additional requirement and is not included in the 2nd RBMP cost beneficial bundle of measures for this operational catchment.\nReview of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069064550 (Croal - including Blackshaw Brook).",null,null,1840,2600,2600,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["GMC00349","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200772","Audlem WwTW","Weaver (Marbury Brook to Dane)","GB112068060460","River","Weaver Upper",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810044",365290,343240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1563,null,1.5,"Iron\n4mg/l LUT\n8mg/l UT",null,"tbc",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6,null,null,null,null,null,null,"The required permit limit for Good status is an additional requirement and is not incuded in the 2nd RBMP cost beneficial bundle of measures for this operational catchment.\nA review of the economic appraisal has concluded that the measure could form part of a cost beneficial bundle for the operational catchment.",null,null,4155,1563,1563,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00008","Changed","Yes – alteration made",null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200501","Audley WwTW","Valley Brook (Source to Englesea Brook)","GB112068074630","River","Weaver Upper",null,null,null,"WFD_IMPg","Biochemical Oxygen Demand / Dissolved Oxygen",null,null,null,null,"Continuous Discharge","2021-12-31","Amber","016810045",379560,351850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,8052,"12 LUT\n50 UT","8 LUT\n45 UT",null,2047,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,"No",null,null,40374,null,2133357,1,1,1,"WWN","£",9.9999999999999995E-7,null,null,""]
["GMC00350","Changed","Yes – alteration made",null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200773","Audley WwTW","Valley Brook (Source to Englesea Brook)","GB112068074630","River","Weaver Upper",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2021-12-31","Amber","016810045",379560,351850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8052,null,0.3,"Iron\n3.5mg/l LUT\n8mg/l UT",2047,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.899999999999999,null,null,null,null,null,null,"The required permit limit for Good status is tighter than the new Technically Achievable Limit (TAL). A review of the economic appraisal has concluded that an alternative measure for Moderate Status could form part of a cost beneficial bundle for the operational catchment.\nWater body GB112068055310 (Valley Brook - Englesea Brook to Weaver) is also impacted by this scheme",19952,null,798,8052,8052,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["CLA00378","Changed","Yes – alteration made",null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU100001","Barnoldswick WwTW","Stock Beck","GB112071065540","River","Ribble Middle  - Settle to Calder",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017160028",387850,448010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,13092,2,0.25,null,6880,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5,null,null,null,null,null,null,"The environmental benefit is length of Grizedale Brook (outflowing stream) to confluence with the River Wyre (3.62 km).",20856,null,342,13092,13092,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00351","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200774","Betley WwTW","Wistaston Brook","GB112068055280","River","Weaver Upper",null,null,null,"WFD_IMPg","Phosphorus","NERC_IMP2","Phosphorus",null,null,"Continuous Discharge","2024-12-22","Amber","016810049",374230,348500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,966,null,1,"Iron\n4mg/l LUT\n8mg/l UT",160,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.1,null,null,null,null,null,null,"NERC Benefits for significant populations of white clawed crayfish",19941,null,4155,966,966,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00314","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200737","Biddulph WwTW","Biddulph Brook","GB112068055360","River","Dane",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810052",388710,358970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16730,2,0.25,"Iron\n4mg/l LUT\n8mg/l UT",4700,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1999999999999993,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water bodies GB112068060190 (Dane - Cow Brook to Wheelock) and GB112068060470 (Dane - Wheelock to Weaver).",38571,null,342,16730,16730,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["CLA00486","Changed",null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200470","Blackburn WwTW","Darwen - conf Roddlesworth to tidal","GB112071065300","River","Darwen",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017160024",360482,429408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267950,null,"0.25","Iron 4000µg/l (95%-ile) 8000µg/l (UTL)\n",72000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,"Limit to Good =0.15 mg/l. ",null,null,106,267950,267950,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["CLA00536","changed",null,null,null,"WR","North West","Cumbria and Lancashire","United Utilities","7UU200486","Blea Water - Removal of weir","Blea Water","GB30229146","Lake","Eamont",null,null,null,"SSSI_IMP","Land Management / Physical Improvement",null,null,null,null,"Land Management/ Habitat Restoration/ Physical Improvement","2025-03-31","Amber","no licence",344600,510700,null,null,"See Additional Comments column",null,"Blea Water",null," Unit 1  1010294",null,"Other agreed measures identified on NE’s CMSi database",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"n/a","n/a",null,"n/a","n/a","n/a",null,"n/a","n/a","n/a",null,0.17,null,17,null,null,null,"This action is to remove the redundant weir at Blea Water. This will mean that it is no longer heavily modified.  This scheme is from Natural England. Blea Water is designated as a SSSI as one of the best examples in the Lake District of an oligotrophic corrie lake. It is at high altitude in a rugged landscape upstream of Haweswater Reservoir.   It is classed as an HMWB due to the weir at the outflow.  United Utilities used to  abstract from this lake for local supply.   The licence has now been revoked and the infrastructure is redundant.  The issue is about restoring a SSSI to favourable condition by restoring natural hydrology and function, removing HMWB status and so enabling improved WFD  classification.  It is also important for landscape in the Lake District National Park and World Heritage site.    The drop in water level caused by the scheme has been assessed by Natural England and will not damage the SSSI  interest. There may be some temporary visual impacts of the new lower water level but this will re-vegetate.   Removal would restore 'natural' lake levels and hydrology. \n\nWhile UU’s preferred approach would normally be to undertake an investigation in this AMP period to identify and cost a preferred solution to dam removal which would then be undertaken in the following AMP, Natural England consider that the process for removal of this relatively small structure is straightforward and can be adequately costed without an AMP-funded investigation. The weir is a small structure about 1 metre high and the spillway 3-4 m wide with small retaining walls on either side. The site can be accessed by machinery, and the volume of material to be removed is not excessive and could be flown out by helicopter at a relatively low cost. An assessment of the impact downstream of dam removal shows that with staged dam removal there should be no significant effects on receiving water bodies. A flood risk assessment, environmental permit and planning approval would likely be required. This scheme could be undertaken by a 3rd party. \n\nDate agreed between UU and NE.\nThis dam removal would also be relevant to the upstream reaches of the downstream  WFD  river water body Haweswater Beck  GB102076070720.  \nEnvironmental outcomes based on area of Blea Water (the lake part of the SSSI) ",null,null,600000,1,1,1,"WR","£",9.9999999999999995E-7,null,null,""]
["GMC00296","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200719","Bowdon WwTW","Bollin (Ashley Mill to Manchester Ship Canal)","GB112069061382","River","Bollin Dean Mersey Upper",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940002",375170,385470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7542,null,4,"Iron\n4mg/l LUT\n8mg/l UT",2300,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.9,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure is part of a cost beneficial bundle for the operational catchment.",19708,null,420,7542,7542,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00328","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200751","Bunbury WwTW","Gowy and tribs (Source to Milton Brook)","GB112068060280","River","Gowy",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810027",357330,358130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1462,null,0.4,"Iron\n4mg/l LUT\n8mg/l UT",null,"tbc",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.2,null,null,null,null,null,null,null,38582,null,4155,1462,1462,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["CLA00474",null,null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200458","BUR0026","Calder - Pendle Water to conf Ribble","GB112071065490","River","Calder",null,null,null,"WFD_IMPg","Biochemical Oxygen Demand / Dissolved Oxygen",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","017160089",379225,433244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%ile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,946,5500,5500,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["CLA00475",null,null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200459","BUR0036","Calder - Pendle Water to conf Ribble","GB112071065490","River","Calder",null,null,null,"WFD_IMPg","Biochemical Oxygen Demand / Dissolved Oxygen",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","017190925",379166,433688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%ile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,1840,1500,1500,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["CLA00480","Changed",null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200464","Burnley WwTW","Calder - Pendle Water to conf Ribble","GB112071065490","River","Calder",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017160005",382547,435266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P1",0.25,"Iron 4000µg/l (95%-ile) 8000µg/l (UTL)\n",36700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.799999999999997,null,null,null,null,null,null,"This scheme will not be delivered until AMP 8 as that ensures the best environmental outcome - please contact Helen Nightingale",null,null,106,131744,131744,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["CLA00481",null,null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200465","Burnley WwTW Storm Tanks","Calder - Pendle Water to conf Ribble","GB112071065490","River","Calder",null,null,null,"WFD_IMPg","Biochemical Oxygen Demand / Dissolved Oxygen",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","017160005",382547,435266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%ile","Iron 4000µg/l (95%-ile) 8000 µg/l (UTL)\n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,946,25000,25000,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["CLA00564","Changed","Yes – alteration made",null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU300107","Burscough STW Wetland Solution","Back Drain and Sluice","GB112070064880","River","Crossens System",null,null,null,"WFD_IMPm","Phosphorus / Biochemical Oxygen Demand / Ammonia",null,null,null,null,"Catchment Measure","2024-12-22","Amber","017030001",342490,413290,null,null,null,null,"Martin Mere, Burscough (SSSI) 1003780","Martin Mere (SPA) ","1003780 / UK9005111 / UK11039",119.74731,"Catchment Solution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3885,1,null,null,8070,null,null,"Collaborative Catchment Solution with Wildfowl and Wetlands Trust in agreement with EA; wetland creation to include treatment and conservation reedbeds; increasing resilience of and expanding Martin Mere habitats; operating agreement to be developed with UU, WWT and EA.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9000000000000004,null,null,28,null,null,null,"Delivers significant income to local community and huge biodiversity benefits.",null,null,420,3885,3885,1,"WWN","£ per pe",9.9999999999999995E-7,null,"Amend to cell CR27 from 106 to 420. In FD, group £106 per p.e. relates to WwTW size band 6 large over PE 25k works (proposed limit <1mg/l P). No proposed limit therefore current limit 1 used and population is 3885, therefore sits within FD group £420 per p.e. WwTW size band 4 (proposed limit =>1mg/l P). ",""]
["GMC00408","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200831","Castleton WwTW","Irk (Sourtce to Wince Brook)","GB112069061161","River","Roch Irk Medlock",null,null,null,"WFD_IMPg","Ammonia",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016950034",387860,409520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5646,null,"1 LUT\n12 UT",null,null,"tbc",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4000000000000004,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.",19897,null,null,0,0,null,null,null,null,"We have highlighted this row in blue to reflect that it was not included within the WINEP uncertainty mechanism at FD and therefore should not be considered.",null,""]
["GMC00409","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200832","Castleton WwTW","Irk (Sourtce to Wince Brook)","GB112069061161","River","Roch Irk Medlock",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016950034",387860,409520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5646,"BOD\n30 LUT","BOD\n6 LUT\n50 UT",null,null,"tbc",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4000000000000004,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.",19897,null,null,0,0,null,null,null,null,"We have highlighted this row in blue to reflect that it was not included within the WINEP uncertainty mechanism at FD and therefore should not be considered.",null,""]
["GMC00344","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200767","Castleton WwTW","Irk (Sourtce to Wince Brook)","GB112069061161","River","Roch Irk Medlock",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016950034",387860,409520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5646,null,0.25,"Iron\r\n3mg/l LUT\r\n8mg/l UT",null,"tbc",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4000000000000004,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.",25347,null,798,5646,5646,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00412","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200835","Castleton WwTW Storm Tanks ","Irk (Sourtce to Wince Brook)","GB112069061161","River","Roch Irk Medlock",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016950034",388030,409580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.",19896,null,946,5250,5250,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["GMC00335","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200758","Chapel-en-le-Frith WwTW ","Black Brook (Upper Mersey)","GB112069060910","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940168",404810,382020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7287,null,0.25,"Iron\n4mg/l LUT\n8mg/l UT",2230,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0999999999999996,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069060880 (River Goyt - Sett to Etherow).",19797,null,798,7287,7287,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["CLA00487","Changed",null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200471","Chorley WwTW","Yarrow DS Big Lodge Water","GB112070064952","River","Yarrow and Lostock",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017060016",356382,417462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62080,"P2",0.4,"Iron 4000µg/l (95%-ile) 8000µg/l (UTL)\n",17150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,"Modelling identified 0.2P to achieve Good. Alternative objective of Moderate.",null,null,106,62080,62080,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00315","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200738","Congleton WwTW","Dane (Cow Brook to Wheelock)","GB112068060190","River","Dane",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810066",385250,363570,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37106,2,0.25,"Iron\n4mg/l LUT\n8mg/l UT\nAluminium\n1mg/l Max",9800,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.6,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112068060470 (Dane - Wheelock to Weaver).",25404,null,106,37106,37106,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00329","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200752","Duddon WwTW","Milton Brook","GB112068060290","River","Gowy",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810029",351770,365180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357,null,0.7,"Iron\n4mg/l LUT\n8mg/l UT",null,"tbc",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,null,null,null,null,null,null,null,38584,null,4155,357,357,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00375",null,null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200798","Duncar Bridge CSO BOL0176","Eagley Brook","GB112069064570","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016982205",371150,413430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water bodies GB112069064530 (River Tonge) and GB112069064550 (Croal - including Blackshaw Brook).",25490,null,5768,400,400,1,"WWN","£ per m3",9.9999999999999995E-7,"Allowed totex, quantity proposed and quantity delivered have been corrected. We have assigned the row to its correct sub-group in column CZ.",null,""]
["GMC00070","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200519","Failsworth WwTW","Medlock (Lumb Brook to Irwell)","GB112069061152","River","Roch Irk Medlock",null,null,null,"U_IMP2","Phosphorus",null,null,null,null,"Continuous Discharge","2026-05-12","Amber","016983268",389600,399710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21576,null,2,"Iron\n4mg/l LUT\n8mg/l UT",6180,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.1,null,null,null,null,"No",null,"Medlock & Lower Irwell Candidate for Sensitive Area (Eutrophic). Waterbodies GB112069061452 & GB112069061152 are included in the designation.",null,null,156,21412,0,1,"WWN","£ per pe",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.","NWT confirm in model (column Z) delivery in AMP8 Year 2026/27 and EA confirm (March 2024) delivery in AMP8 Year 26/27 therefore column CT amended to zero. ","Carry over"]
["GMC00029",null,null,null,null,"WR","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU100082","Fernilee Reservoir:  Continuation and final implementation of adaptive management improvements at Fernilee  identified in AMP6, options appraisal","Fernilee Reservoir","GB31232950","Lake","Goyt Etherow Tame",null,null,null,"WFD_IMP_WRHMWB","n/a",null,null,null,null,"Adaptive Management","2024-12-22","Amber",2569009111,401464,377748,null,null,"Scope to be agreed during WINEP 3. It will be based on outputs of existing investigations and will include  monitoring requirements agreed between UU and EA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRJ-NW29",null,"",null,"Integrated","X","MM5",1500.18,8.8010000000000002,"Y",null,"TBC",null,null,null,null,null,7.2,null,null,null,null,"No",null,"Changes to Fernilee Reservoir will result in improvements to downstream water body, GB1120690600850, Goyt ( Source to Randall Carr Brook). Benefit length identified from stage 3 options appraisal, but will be finalised from the output of adpative management monitoring.  The current compensation flow changes are likely to have limited impact on yield. ",36745,null,93000,1,0,1,"WR","£",9.9999999999999995E-7,"Removed from WINEP in agreement with the Environment Agency","Amend to cell CR38 from 186,00 to 93,000. This has been split as per the FD. Total totex 186k split between 2 unique references. In addition, the NWT model confirms (column CY) removal from WINEP ","Removal"]
["GMC00510","Addition",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU300120","Ginger Fold CSO BOL0144","Croal (including Blackshaw Brook)","GB112069064550","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","01BOL0144",374930,406740,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,null,null,null,null,null,null,"Additional scheme for WINEP3 on the basis of further modelling by the water company to achieve the water body outcome.\nReview of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment. \n",null,null,5768,400,400,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["GMC00323","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200746","Glazebury WwTW","Glaze","GB112069061420","River","Glaze",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016920350",367800,395520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26977,2,0.4,"Iron\n5mg/l Max",6280,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9000000000000004,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.",19771,null,106,29977,29977,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00068","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200517","Glossop WwTW","Etherow (Glossop Brook to Goyt)","GB112069061050","River","Goyt Etherow Tame",null,null,null,"U_IMP2","Phosphorus",null,null,null,null,"Continuous Discharge","2026-05-12","Amber","016940172",399930,394160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35994,null,2,"Iron\n4mg/l LUT\n8mg/l UT",14800,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.3,null,null,null,null,"No","Recovering Salmon River","Goyt & Etherow Candidate for Sensitive Area (Eutrophic). Waterbodies GB112069061050, GB112069060960, GB112069061000 are included in the designation.",null,null,36,35994,0,1,"WWN","£ per pe",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.","NWT confirm in model (column Z) delivery in AMP8 Year 2026/27 and EA confirm (March 2024) delivery in AMP8 Year 26/27 therefore column CT amended to zero. ","Carry over"]
["GMC00337","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200760","Glossop WwTW","Etherow (Glossop Brook to Goyt)","GB112069061050","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940172",399930,394160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35994,null,0.3,"Iron\n4mg/l LUT\n8mg/l UT",14800,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.",19804,null,106,35994,35994,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00395",null,null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200818","Glossop WwTW","Etherow (Glossop Brook to Goyt)","GB112069061050","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Ammonia",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940172",399930,394160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35994,"8 LUT\n30 UT","3.5 LUT\n12 UT",null,14800,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.",19802,null,1584793,1,1,1,"WWN","£ ",9.9999999999999995E-7,null,null,""]
["GMC00389",null,null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200812","Gloucester Street/Wigan Road CSO WIG0207","Bedford Brook","GB112069060810","River","Glaze",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016982786",366860,403190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.",39164,null,5768,400,400,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["GMC00297","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200720","Great Warford WwTW","Mobberley Brook","GB112069061330","River","Bollin Dean Mersey Upper",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2021-12-31","Amber","016910004",380930,378210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2866,null,1,"Iron\n4mg/l LUT\n8mg/l UT",1827,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure is part of a cost beneficial bundle for the operational catchment.\nAlso impacts on water body GB112069061370 (Birkin Brook - Mobberley Brook to River Bollin, including Rostherne Brook)",19676,null,420,2866,2866,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00067","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200516","Hazel Grove WwTW","Goyt (Etherow to Mersey)","GB112069061000","River","Goyt Etherow Tame",null,null,null,"U_IMP2","Phosphorus",null,null,null,null,"Continuous Discharge","2026-05-12","Amber","016940175",393120,389440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47299,null,2,"Iron\n4mg/l LUT\n8mg/l UT",14660,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5,null,null,null,null,"No","Recovering Salmon River","Goyt & Etherow Candidate for Sensitive Area (Eutrophic). Waterbodies GB112069061050, GB112069060960, GB112069061000 are included in the designation.",null,null,36,46662,0,1,"WWN","£ per pe",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.","NWT confirm in model (column Z) delivery in AMP8 Year 2026/27 and EA confirm (March 2024) delivery in AMP8 Year 26/27 therefore column CT amended to zero. ","Carry over"]
["GMC00330","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200753","Helsby WwTW","Peckmill Brook, Hoolpool Gutter at Ince Marshes.","GB112068060330","River","Gowy",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810187",348150,375000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19789,null,0.4,"Iron\n4mg/l LUT\n8mg/l UT",6650,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4000000000000004,null,null,null,null,null,null,"The required permit limit for Good status is tighter than the new Technically Achievable Limit (TAL). \nA review of the economic appraisal has concluded that the alternative measure for moderate status could form part of a cost beneficial bundle for the operational catchment.",19794,null,342,19789,19789,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00393",null,null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200816","Helsby WwTW","Peckmill Brook, Hoolpool Gutter at Ince Marshes.","GB112068060330","River","Gowy",null,null,null,"WFD_IMPg","Ammonia",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810187",348150,375000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19794,"5 LUT\n20 UT","1 LUT\n12 UT",null,6650,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4000000000000004,null,null,null,null,null,null,null,null,null,4194,1,1,1,"WWN","£",9.9999999999999995E-7,"Allowed totex has been split 50/50 across 7UU200816 and 7UU200817",null,""]
["GMC00394","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200817","Helsby WwTW","Peckmill Brook, Hoolpool Gutter at Ince Marshes.","GB112068060330","River","Gowy",null,null,null,"WFD_IMPg","Biochemical Oxygen Demand / Dissolved Oxygen",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810187",348150,375000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19794,"15 LUT\n50 UT","8 LUT\n45 UT\n",null,6650,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4000000000000004,null,null,null,null,null,null,"This permit limit is an additional requirement and is not included in the 2nd RBMP cost beneficial bundle of measures for this operational catchment.\nA review of the economic appraisal has concluded that the measure could form part of a cost beneficial bundle for the operational catchment.",null,null,4194,1,1,1,"WWN","£",9.9999999999999995E-7,"Allowed totex has been split 50/50 across 7UU200816 and 7UU200817",null,""]
["GMC00298","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200721","High Legh WwTW","Bollin (Ashley Mill to Manchester Ship Canal)","GB112069061382","River","Bollin Dean Mersey Upper",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016910006",370650,383900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,850,null,0.4,"Iron\n4mg/l LUT\n8mg/l UT",276,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) confirmed that this measure is part of a cost beneficial bundle for the operational catchment.",19711,null,4155,850,850,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00316","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200739","Holmes Chapel WwTW","Dane (Cow Brook to Wheelock)","GB112068060190","River","Dane",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810081",375150,367590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11090,2,0.3,"Iron\n4mg/l LUT\n8mg/l UT",4200,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.9,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112068060470 (Dane - Wheelock to Weaver).",38573,null,342,11090,11090,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["CLA00488","Changed","Yes – alteration made",null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200472","Horwich WwTW","Douglas - Upper","GB112070064850","River","Douglas OC",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017050012",362290,410957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26987,"P1",0.25,"Iron 2500µg/l (95%-ile) 8000µg/l (UTL)\n",11500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,106,26987,26987,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["CLA00483",null,null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200467","Hyndburn WwTW","Calder - Pendle Water to conf Ribble","GB112071065490","River","Calder",null,null,null,"WFD_IMPg","Biochemical Oxygen Demand / Dissolved Oxygen",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017160008",375751,433759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.6,null,null,null,null,null,null,"No capital scheme required.  Tightening of permit limits.",null,null,null,0,0,null,null,null,null,"We have highlighted this row in blue to reflect that it was not included within the WINEP uncertainty mechanism at FD and therefore should not be considered.",null,""]
["CLA00484",null,null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200468","Hyndburn WwTW","Calder - Pendle Water to conf Ribble","GB112071065490","River","Calder",null,null,null,"WFD_IMPg","Ammonia",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017160008",375751,433759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.6,null,null,null,null,null,null,"No capital scheme required.  Tightening of permit limits.",null,null,null,0,0,null,null,null,null,"We have highlighted this row in blue to reflect that it was not included within the WINEP uncertainty mechanism at FD and therefore should not be considered.",null,""]
["GMC00020",null,null,null,null,"WR","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU100072","Implementation of flow changes at Clowbridge Reservoir as agreed in the final stage  3 investigation in AMP6.  ","Clowbridge reservoir","GB31230769","Lake","Croal Irwell",null,null,null,"WFD_IMP_WRHMWB","n/a",null,null,null,null,"Sustainability Change","2024-12-22","Amber",2569001163,382546,428243,null,null,"Scope to be agreed. It will be based on outputs of existing investigations and will include  monitoring requirements agreed between UU and EA. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,"Integrated","X","MM5",2726.6,13.1,null,"N/A",0,null,null,null,null,null,4.3499999999999996,null,null,null,null,"No",null,"Changes to the compensation flow at Clowbridge will result in improvement in downstream water body, GB112069064680, Limy Water. The scheme may result in a small increase in yield, of approximately 50Ml/year.  Scheme is amber as it is awaiting affordability decision. Benefit length is a maximum of 4.35 km however, the benefits observed may be reduced by the pressence of other physical modifications in Limey Water.",40431,null,76000,1,1,1,"WR","£",9.9999999999999995E-7,null,null,""]
["GMC00317","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200740","Kidsgrove WwTW","Kidsgrove Stream (including Day Green Stream)","GB112068055390","River","Dane",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810083",383030,355080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25470,2,0.25,"Iron\n4mg/l LUT\n8mg/l UT",6500,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nWithin class benefits for GB112068055390 (Kidsgrove Stream - including Day Green Stream) but contributes to achieving Moderate status in GB112068055420 (Wheelock - including Hassall Brook) and GB112068055380 (Wheelock - Fowle Brook to Dane) and Good Status in GB112068060470 (Dane - Wheelock to Weaver).",38565,null,106,25470,25470,1,"WWN","£ per pe",9.9999999999999995E-7,null,"Amend to cell CR56 from 342 to 106. In FD, group £342 per p.e. relates to WwTW size band 5 (proposed limit <1mg/l P). Proposed limit in column BK is 0.25 and population is 26,987, therefore sits within FD group £106 per p.e. WwTW size band 6 large works over PE 25k (proposed limit <1mg/l P). ",""]
["GMC00064","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200513","Knutsford WwTW","Birkin Brook - Source to Mobberley Brook","GB112069061340","River","Bollin Dean Mersey Upper",null,null,null,"U_IMP2","Phosphorus",null,null,null,null,"Continuous Discharge","2026-05-12","Amber","016910007",376780,380040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14178,null,2,"Iron\n4mg/l LUT\n8mg/l UT",4000,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5,null,null,null,null,"No","Recovering Salmon River","Bollin & Birkin Brook Candidate for Sensitive Area (Eutrophic). Waterbodies GB112069061370, GB112069061340, GB112069061320, GB112069061381, GB112069061382 are included in the designation.",null,null,156,14178,0,1,"WWN","£ per pe",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.","NWT confirm in model (column Z) delivery in AMP8 Year 2026/27 and EA confirm (March 2024) delivery in AMP8 Year 26/27 therefore column CT amended to zero. ","Carry over"]
["GMC00299","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200722","Knutsford WwTW","Birkin Brook - Source to Mobberley Brook","GB112069061340","River","Bollin Dean Mersey Upper",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016910007",376780,380040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14178,null,0.4,"Iron\n4mg/l LUT\n8mg/l UT",4000,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) confirmed that this measure is part of a cost beneficial bundle for the operational catchment.\nAlso impacts on water body GB112069061370 (Birkin Brook - Mobberley Brook to River Bollin, including Rostherne Brook)",25767,null,342,14178,14178,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00318","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200741","Lawton Gate WwTW","Kidsgrove Stream (including Day Green Stream)","GB112068055390","River","Dane",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810085",380860,356550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6811,null,0.3,"Iron\n4mg/l LUT\n8mg/l UT",2050,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8000000000000007,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nWithin class benefits for GB112068055390 (Kidsgrove Stream - including Day Green Stream) but contributes to achieving Moderate status in GB112068055420 (Wheelock - including Hassall Brook) and GB112068055380 (Wheelock - Fowle Brook to Dane) and Good Status in GB112068060470 (Dane - Wheelock to Weaver).",38566,null,798,6811,6811,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00324","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200747","Leigh WwTW","Pennington Brook (Glaze)","GB112069060760","River","Glaze",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016920134",366497,398454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80282,2,0.5,"Iron\n4mg/l LUT\n8mg/l UT\nAluminium\n1mg/l Max",22500,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069061420 (Glaze)",39165,null,106,80282,80282,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["CLA00489","Changed",null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200473","Leyland WwTW","Lostock DS Farington Weir","GB112070064912","River","Yarrow and Lostock",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017060018",352150,420810,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47699,"P2",0.6,"Iron 4000µg/l (95%-ile) 8000µg/l (UTL)\n",10940,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,106,47699,47699,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00015","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200502","Little Budworth North WwTW","Ash Brook (Source to Darley Brook)","GB112068060440","River","Weaver Lower",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810086",359820,367130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,98,null,3,"Iron\n4mg/l LUT\n8mg/l UT",null,20,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,"No",null,"Water body GB112068055451 (Ash Brook (Darley Brook to Weaver) is also impacted by this scheme",40375,null,4155,98,98,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00063","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200512","Macclesfield WwTW","Bollin (Source to Dean)","GB112069061320","River","Bollin Dean Mersey Upper",null,null,null,"U_IMP2","Phosphorus",null,null,null,null,"Continuous Discharge","2026-05-12","Amber","016910009",389340,378690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74029,null,2,"Iron\n4mg/l LUT\n8mg/l UT",28500,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.1,null,null,null,null,"No","Recovering Salmon River","Bollin & Birkin Brook Candidate for Sensitive Area (Eutrophic). Waterbodies GB112069061370, GB112069061340, GB112069061320, GB112069061381, GB112069061382 are included in the designation.",null,null,36,74029,0,1,"WWN","£ per pe",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.","NWT confirm in model (column Z) delivery in AMP8 Year 2026/27 and EA confirm (March 2024) delivery in AMP8 Year 26/27 therefore column CT amended to zero. ","Carry over"]
["GMC00300","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200723","Macclesfield WwTW","Bollin (Source to Dean)","GB112069061320","River","Bollin Dean Mersey Upper",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016910009",389340,378690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74029,null,0.4,"Iron\n4mg/l LUT\n8mg/l UT",28500,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.1,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure is part of a cost beneficial bundle for the operational catchment.\nAlso impacts on water bodies GB112069061381 (Bollin - River Dean to Ashley Mill) and GB112069061382 (Bollin - Ashley Mill to Manchester Ship Canal) ",19674,null,106,74029,74029,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00352","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200775","Madeley WwTW","Lea","GB112068055200","River","Weaver Upper",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810091",376830,345250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5203,null,0.25,"Iron\n4mg/l LUT\n8mg/l UT",2770,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.2,null,null,null,null,null,null,"Water body GB112068060460 (Weaver - Barnett Brook to Dane) is also impacted by this scheme",19935,null,798,5203,5203,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00494","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200911","Marton North WwTW","Bogart Brook","GB112068060540","River","Weaver Lower",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810093",362050,367880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,321,null,1,"Iron\n4mg/l LUT\n8mg/l UT",null,77,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,null,null,null,null,null,null,"This action is not included in the 2nd RBMP cost beneficial bundle of measures for this operational catchment. A review of the economic appraisal has concluded that the measure could form part of a cost beneficial bundle for the operational catchment. ",null,null,4155,321,321,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["CLA00485","Changed",null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200469","Mere Brow WwTW","Three Pool's Waterway","GB112070064830","River","Crossens System",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017030002",342400,418870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4191,null,0.5,null,1300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,"Modelling has identified requirement for P 0.1 to achieved Good. 0.5 mg/l will achieve Moderate. ",null,null,798,4191,4191,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00319","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200742","Middlewich WwTW","Croco","GB112068055460","River","Dane",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810096",371220,366220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16217,2,0.4,"Iron\n4mg/l LUT\n8mg/l UT\nAluminium\n1mg/l Max",3804,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water bodies GB112068060190 (Dane - Cow Brook to Wheelock) and GB112068060470 (Dane - Wheelock to Weaver).",38572,null,342,16217,16217,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00301","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200724","Mobberley WwTW","Mobberley Brook","GB112069061330","River","Bollin Dean Mersey Upper",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016910010",378340,380290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2830,null,1,"Iron\n4mg/l LUT\n8mg/l UT",935,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3000000000000007,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure is part of a cost beneficial bundle for the operational catchment.\nAlso impacts on water body GB112069061370 (Birkin Brook - Mobberley Brook to River Bollin, including Rostherne Brook)",19675,null,420,2830,2830,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00341","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200764","Mossley WwTW","Tame (Chew Brook to Swineshaw Brook)","GB112069061111","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940089",397500,400260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12784,2,0.25,"Iron\n4mg/l LUT\n8mg/l UT",4219.6000000000004,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069061112 (Tame - Swineshaw Brook to Mersey).",19808,null,342,12784,12784,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00515","Addition",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU300125","Mossley WwTW Inlet CSO","Tame (Chew Brook to Swineshaw Brook)","GB112069061111","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016940089",397290,400890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069061112 (Tame - Swineshaw Brook to Mersey).",null,null,5768,500,500,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["GMC00403",null,null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200826","Mossley WwTW Storm Tanks","Tame (Chew Brook to Swineshaw Brook)","GB112069061111","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016940089",397440,400460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069061112 (Tame - Swineshaw Brook to Mersey).",19806,null,1840,1250,1250,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["GMC00372",null,null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200795","Old Eagley CSO BOL0073","Eagley Brook","GB112069064570","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016983216",372330,412830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water bodies GB112069064530 (River Tonge) and GB112069064550 (Croal - including Blackshaw Brook).",25489,null,3269,570,570,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["GMC00071","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200520","Oldham WwTW","Wince Brook","GB112069061120","River","Roch Irk Medlock",null,null,null,"U_IMP2","Phosphorus",null,null,null,null,"Continuous Discharge","2026-05-12","Amber","016950038",389250,404310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161356,null,1,"Iron\r\n2.5mg/l LUT\r\n8mg/l UT",56400,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7,null,null,null,null,"No",null,"Medlock & Lower Irwell Candidate for Sensitive Area (Eutrophic). Waterbodies GB112069061452 & GB112069061152 are included in the designation.",null,null,36,161356,0,1,"WWN","£ per pe",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.","Amends are as follows: Cell CS76 from 313 to 161,356. In FD, group £36 per p.e. relates to WwTW size band 6 large works over PE 25k (proposed limit =>1mg/l P). Proposed limit in column BK is 1 and population is 161,356 therefore sits within correct FD group but column CS required amend. NWT confirm in model (column Z) delivery in AMP8 Year 2026/27 and EA confirm (March 2024) delivery in AMP8 Year 26/27 therefore column CT amended to zero.  ","Carry over"]
["CLA00476",null,null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200460","PEN0056","Calder - Pendle Water to conf Ribble","GB112071065490","River","Calder",null,null,null,"WFD_IMPg","Biochemical Oxygen Demand / Dissolved Oxygen",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","'017160010",384330,437340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%ile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,1840,1500,1500,1,"WWN","£ per m3",9.9999999999999995E-7,"We have corrected the allowed totex transposition error for this now and can confirm that this row belongs to group 2c.",null,""]
["CLA00477",null,null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200461","PEN0058","Calder - Pendle Water to conf Ribble","GB112071065490","River","Calder",null,null,null,"WFD_IMPg","Biochemical Oxygen Demand / Dissolved Oxygen",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","017160098",384020,436360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%ile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,5768,350,350,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["GMC00027",null,null,null,null,"WR","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU100079","Readycon Dean Reservoir: Continuation and final Implementation of AMP6 flow changes ","Readycon Dean Reservoir","GB31231404","Lake","Goyt Etherow Tame",null,null,null,"WFD_IMP_WRHMWB","n/a",null,null,null,null,"Sustainability Change","2024-12-22","Amber",2569012108,398615,412273,null,null,"Scope to be agreed during WINEP 3. It will be based on outputs of existing investigations and will include  monitoring requirements agreed between UU and EA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRJ-NW25",null,"",null,"Integrated","X","MM5",383.2278,1.0455800000000002,"Y",null,0.25900000000000001,null,null,null,null,null,1.3,null,null,null,null,"No",null,"Changes to Readycon Dean Reservoir will result in improvements to downstream water body, GB112069064741,  Tame (Source to Chew Brook). Benefit length based on length between Readycon and downstream reservoir. Benefit length calculated based on stage 3 options appraisal, but will be finalised from the output of  monitoring during AMP7. Estimated sustainability change is worst case assuming full compenstation flow needs to be provided 365 days a year, the reservoir currently spills on some days. ",36741,null,50000,1,0,1,"WR","£ ",9.9999999999999995E-7,"Removed from WINEP in agreement with the Environment Agency","In addition, the NWT model confirms (column CY) removal from WINEP and EA confirm (March 24) removal from WINEP","Removal"]
["CLA00531","changed",null,null,null,"WR","North West","Cumbria and Lancashire","United Utilities","7UU200485","River Hodder - Investigation to identify and develop measures to mitigate the impact of Stock Reservoir on physical habitat.","Hodder - headwaters to Stocks Reservoir","GB112071065430","River","Hodder and Loud",null,null,null,"WFD_INV_WRHMWB","Land Management / Physical Improvement",null,null,null,null,"Land Management/ Habitat Restoration/ Physical Improvement","2022-03-31","Amber",2671311004,371900,454700,null,"See Additional Comments column",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRJ-NW22",null,null,null,null,"x","MM7",38816,127,"x","0",0,0,null,"n/a","n/a","n/a",null,null,null,null,null,"No","Pricipal Salmon River","This investigation is to progress the development of options for mitigating physical habitat issues downstream of Stocks Reservoir so that the feasible options can be implemented during AMP8.  \nLarge dams cause the fragmentation of fluxes of water and sediment in river systems and have potentially significant impact on native flora and fauna. Such concerns exist on the River Hodder where the reduction in coarse sediment supply caused by the reservoir dam may be contributing to reductions in the quality of aquatic biodiversity in downstream reaches. This reach of the Hodder is classed as a HMWB and this entry also relates to HMWB Stocks Reservoir GB102076070720. The WBs need to be at Good Ecological Potential 2027. This is undertaken by assessing and putting in place appropriate mitigation measures. \n\nThe sediment management plan produced during AMP6 (scheme ID 6UUWR0013) concluded that the supply of sediment upstream was not large and not easily accessible. Although there is a review of this SMP in 5 years it leave us with no identified mitigation for this site. Therefore as part of AMP6, a walkover was carried out (Feb 2018) of the River Hodder from Stocks res SD7182554417 to Dunsop Bridge SD6625049989, to review the extent of impacts downstream of the reservoir and determine where the geomorphology and habitat variability is compromised. This walkover has been used to produce an report outlining a range of options to mitigation for sediment depleted reaches below Stocks Reservoir.  \n\nMitigation may include habitat improvement (e.g. large woody debris/flow deflectors, berm creation/channel narrowing), flow variation (e.g. possibly though maintenance/scour value tests or high flow management) and/or sediment augmentation (possibly from quarried sources).\n\nThis Investigation is to take this report and identify/develop/ define viable preferred options for delivery under AMP8. This may be a combination of measures. Feasibility depends on landowner agreement as well as technically feasibility,  so this would be undertaken in partnership with stakeholders e.g. Ribble Rivers Trust and/or angling groups or other party as well as landowners.  Part of this options development may include trial sediment augmentation. The information gleaned from such trials  would contribute understanding both to the AMP8 works and to future best-practice in gravel augmentation projects, both on the Hodder and similar rivers nationally.  \nThe Physical works in AMP 8 could deliver environmental benefit to some or all of the length of River Hodder from Stocks Reservoir to Confluence with the Dunsop (10.4km).\n\n",null,null,30000,1,1,1,"WR","£ ",9.9999999999999995E-7,null,null,""]
["GMC00380","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200803","Rossendale WwTW","Irwell (Rossendale STW to Roch)","GB112069064620","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016950042",379370,420400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69713,"BOD\n15 LUT\n50 UT","BOD\n12 LUT\n50 UT",null,25000,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,null,null,null,null,null,null,"This permit limit is an additional requirement for an integrated solution with CSO improvements and is not included in the 2nd RBMP cost beneficial bundle of measures for this operational catchment. It has been indicated that this permit change does not require a capital scheme.\nReview of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment. ",25356,null,146519,1,1,1,"WWN","£ ",9.9999999999999995E-7,"Allowed totex has been split 50/50 across 7UU200803 and 7UU200804",null,""]
["GMC00381","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200804","Rossendale WwTW","Irwell (Rossendale STW to Roch)","GB112069064620","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016950042",379370,420400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69713,"Ammonia\n2 LUT\n8 UT","Ammonia\n1 LUT\n8 UT",null,25000,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,null,null,null,null,null,null,"This permit limit is an additional requirement for an integrated solution with CSO improvements and is not included in the 2nd RBMP cost beneficial bundle of measures for this operational catchment. It has been indicated that this permit change does not require a capital scheme.\nReview of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment. ",25356,null,146519,1,1,1,"WWN","£ ",9.9999999999999995E-7,"Allowed totex has been split 50/50 across 7UU200803 and 7UU200804",null,""]
["GMC00382","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200805","Rossendale WwTW Storm Tanks","Irwell (Rossendale STW to Roch)","GB112069064620","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016950042",379570,420610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4,null,null,null,null,null,null,"This action is an additional requirement and is not included in the 2nd RBMP cost beneficial bundle of measures for this operational catchment.\nReview of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment. ",null,null,946,10500,10500,1,"WWN","£ per m3",9.9999999999999995E-7,null,null,""]
["GMC00373",null,null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200796","Royal Oak CSO BOL0129","Bradshaw Brook","GB112069064580","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016983304",373470,411870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water bodies GB112069064530 (River Tonge) and GB112069064550 (Croal - including Blackshaw Brook).",25517,null,1840,2600,2600,1,"WWN","£ per m3",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.",null,""]
["GMC00353","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200776","Rushton WwTW","Wettenhall Brook","GB112068055440","River","Weaver Upper",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810105",357800,363180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,null,1.5,"Iron\n4mg/l LUT\n8mg/l UT",98,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4,null,null,null,null,null,null,"Water body GB112068055451 (Ash Brook (Darley Brook to Weaver) is also impacted by this scheme.",25702,null,4155,313,313,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00342","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200765","Saddleworth WwTW","Tame (Chew Brook to Swineshaw Brook)","GB112069061111","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940090",398910,404150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17992,2,0.3,"Iron\n4mg/l LUT\n8mg/l UT",7000,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069061112 (Tame - Swineshaw Brook to Mersey).",19807,null,342,17992,17992,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00512","Addition",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU300122","Saddleworth WwTW","Tame (Chew Brook to Swineshaw Brook)","GB112069061111","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940090",398910,404150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17992,"BOD\n30 LUT\n64 UT","BOD\n20 LUT\n56 UT",null,7000,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069061112 (Tame - Swineshaw Brook to Mersey).",null,null,1849323,1,1,1,"WWN","£ ",9.9999999999999995E-7,null,null,""]
["GMC00320","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200743","Sandbach WwTW","Wheelock (including Hassall Brook)","GB112068055420","River","Dane",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810106",374200,359290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19439,2,0.3,"Iron\n4mg/l LUT\n8mg/l UT",null,"tbc",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.9,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso contributes to achieving Moderate status in GB112068055380 (Wheelock - Fowle Brook to Dane) and Good Status in GB112068060470 (Dane - Wheelock to Weaver).",38570,null,342,19439,19439,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["CLA00465","Changed","Yes – alteration made",null,null,"WQ","Solway Tweed","Cumbria and Lancashire","United Utilities","7UU200449","Southwaite WwTW","Petteril d/s Blackrack Beck","GB102076074030","River","Petteril",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2021-12-22","Amber","017670112",344950,546350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Iron 4000µg/l (95%-ile) 8000µg/l (UTL)\n",null,null,"Other permit conditions (including stretch targets and catchment measures) laid out in the operating agreement linked to the permit must be met for this works.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.3,null,null,null,null,null,null,"Level of certainty 'amber' as details of catchment scheme still to be agreed and finalised.  Catchment measures to include measures to reduce diffuse pollution from agriculture.\n",null,null,4155,160,160,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00072","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200521","St Helens WwTW","Sankey Brook (Rainford Brook to Mersey)","GB112069061200","River","Sankey",null,null,null,"U_IMP2","Phosphorus",null,null,null,null,"Continuous Discharge","2026-05-12","Amber","016920130",353730,395890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137563,null,1,"Iron\r\n3.5mg/l LUT\r\n8mg/l UT",47670,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.4,null,null,null,null,"No",null,"Sankey Brook - St Helens STW to confluence with the River Mersey Candidate for Sensitive Area (Eutrophic). Waterbody GB112069061200 is included in the designation.",null,null,36,131610,0,1,"WWN","£ per pe",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.","NWT confirm in model (column Z) delivery in AMP8 Year 2026/27 and EA confirm (March 2024) delivery in AMP8 Year 26/27 therefore column CT amended to zero. ","Carry over"]
["GMC00354","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200777","Tarporley WwTW","Wettenhall Brook","GB112068055440","River","Weaver Upper",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810110",356290,361280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2749,null,0.3,"Iron\n4mg/l LUT\n8mg/l UT",675,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7,null,null,null,null,null,null,"Impact is also downsteam of Rushton WwTW\nWater body GB112068055451 (Ash Brook (Darley Brook to Weaver) is also impacted by this scheme.",25701,null,798,2749,2749,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00331","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200754","Tarvin WwTW","Milton Brook","GB112068060290","River","Gowy",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810035",348750,367700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7361,null,0.25,"Iron\n4mg/l LUT\n8mg/l UT",1680,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.8,null,null,null,null,null,null,null,38585,null,798,7361,7361,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00376",null,null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200799","Thicketford CSO BOL0229","Bradshaw Brook","GB112069064580","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016982835",373570,410430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water bodies GB112069064530 (River Tonge) and GB112069064550 (Croal - including Blackshaw Brook).",25519,null,5768,240,240,1,"WWN","£ per m3",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.",null,""]
["GMC00374",null,null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200797","Timberbottom CSO BOL0153","Bradshaw Brook","GB112069064580","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016982587",373400,411820,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water bodies GB112069064530 (River Tonge) and GB112069064550 (Croal - including Blackshaw Brook).",25518,null,3269,750,750,1,"WWN","£ per m3",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.",null,""]
["GMC00325","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200748","Tyldesley WwTW","Astley Brook (Mersey)","GB112069061100","River","Glaze",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016920135",368950,398520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30929,2,0.8,"Aluminium\n1mg/l Max",6910,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nWithin class benefits for GB112069061100 (Astley Brook) and GB112069060810 (Bedford Brook) but contributes to achieving Moderate status in  GB112069061420 (Glaze).",19764,null,106,30929,30929,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00028",null,null,null,null,"WR","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU100080","Upper and Lower Castleshaw: Continuation and final implementation of adaptive management improvements at Castleshaw identified in AMP6, options appraisal","Upper and Lower Castleshaw Reservoirs","GB31231531","Lake","Goyt Etherow Tame",null,null,null,"WFD_IMP_WRHMWB","n/a",null,null,null,null,"Adaptive Management","2024-12-22","Amber",2569012107,399202,409479,null,null,"Scope to be agreed during WINEP 3. It will be based on outputs of existing investigations and will include  monitoring requirements agreed between UU and EA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRJ-NW26",null,"",null,"Integrated","X","MM5",2847.3409999999999,7.8,"N",null,"TBC",null,null,null,null,null,5,null,null,null,null,"No",null,"Changes to Upper and Lower Castleshaw reservoir will result in improvements to downstream water body, GB112069064741, Tame ( Source to Chew Brook). Benefit length identified from stage 3 options appraisal, but will be finalised from the output of adpative management monitoring. The current compensation flow changes are likely to have limited impact on yield. ",36742,null,93000,1,0,1,"WR","£",9.9999999999999995E-7,"Removed from WINEP in agreement with the Environment Agency","Amend to cell CR96 from 186,000 to 93,000. This has been split as per the FD. Total totex 186k split between 2 unique references.  In addition, the NWT model confirms (column CY) removal from WINEP and EA confirm (March 24) removal from WINEP","Removal"]
["GMC00332","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200755","Utkinton WwTW","Milton Brook","GB112068060290","River","Gowy",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810033",354270,365330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415,null,1,"Iron\n4mg/l LUT\n8mg/l UT",82,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4,null,null,null,null,null,null,null,38583,null,4155,415,415,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00333","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200756","Waverton WwTW","Gowy and tribs (Source to Milton Brook)","GB112068060280","River","Gowy",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810036",346840,364460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2306,null,0.4,"Iron\n4mg/l LUT\n8mg/l UT",522,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4,null,null,null,null,null,null,null,19783,null,798,2306,2306,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["CLA00492","Changed",null,null,null,"WQ","North West","Cumbria and Lancashire","United Utilities","7UU200476","Westhead WwTW","Eller Brook","GB112070064810","River","Douglas OC",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","017030014",344140,408280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1837,null,0.6,"Iron 4000µg/l (95%-ile) 8000µg/l (UTL)\n",521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,4155,1837,1837,1,"WWN","£ per pe",9.9999999999999995E-7,null,"Amend to cell CR99 from 798 to 4155. In FD, group £798 per p.e. relates to WwTW size band 4 (proposed limit <1mg/l P). Proposed limit in column BK is 0.6 and population is 1837, therefore sits within FD group £4155 per p.e. WwTW size band 1-3. ",""]
["GMC00326","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200749","Westhoughton WwTW","Westleigh Brook","GB112069060820","River","Glaze",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016950136",365070,403470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29430,2,0.25,"Iron\n2.5mg/l LUT\n8mg/l UT",9100,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water bodies GB112069060760 (Pennington Brook) and GB112069061420 (Glaze).",19776,null,106,29430,29430,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00069","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200518","Whaley Bridge WwTW","River Goyt (Sett to Etherow)","GB112069060880","River","Goyt Etherow Tame",null,null,null,"U_IMP2","Phosphorus",null,null,null,null,"Continuous Discharge","2026-05-12","Amber","016940184","401250",383220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15495,null,2,"Iron\n4mg/l LUT\n8mg/l UT",7960,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,"No","Recovering Salmon River","Goyt & Etherow Candidate forSensitive Area (Eutrophic). Waterbodies GB112069061050, GB112069060960, GB112069061000 are included in the designation.",null,null,36,38483,0,1,"WWN","£ per pe",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.","NWT confirm in model (column Z) delivery in AMP8 Year 2026/27 and EA confirm (March 2024) delivery in AMP8 Year 26/27 therefore column CT amended to zero. ","Carry over"]
["GMC00343","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200766","Whaley Bridge WwTW","River Goyt (Sett to Etherow)","GB112069060880","River","Goyt Etherow Tame",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940184",401250,383220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38483,null,0.25,"Iron\n4mg/l LUT\n8mg/l UT",7960,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.9,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nAlso benefits the water body GB112069060880.",19799,null,106,38483,38483,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00495","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200912","Whitegate WwTW","Bogart Brook","GB112068060540","River","Weaver Lower",null,null,null,"WFD_IMPg","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016810114",363180,368980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,null,1,"Iron\n4mg/l LUT\n8mg/l UT",null,44,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9,null,null,null,null,null,null,"This action is not included in the 2nd RBMP cost beneficial bundle of measures for this operational catchment. A review of the economic appraisal has concluded that the measure could form part of a cost beneficial bundle for the operational catchment. ",null,null,4155,188,188,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00066","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200515","Wilmslow WwTW","Dean (Bollington to Bollin)","GB112069061360","River","Bollin Dean Mersey Upper",null,null,null,"U_IMP2","Phosphorus",null,null,null,null,"Continuous Discharge","2026-05-12","Amber","016910014",384129,382335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23711,null,2,"Iron\n4mg/l LUT\n8mg/l UT",9000,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.7,null,null,null,null,"No","Recovering Salmon River","Bollin & Birkin Brook Candidate for Sensitive Area (Eutrophic). Waterbodies GB112069061370, GB112069061340, GB112069061320, GB112069061381, GB112069061382 are included in the designation.",null,null,156,23711,0,1,"WWN","£ per pe",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.","NWT confirm in model (column Z) delivery in AMP8 Year 2026/27 and EA confirm (March 2024) delivery in AMP8 Year 26/27 therefore column CT amended to zero. ","Carry over"]
["GMC00306","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200729","Wilmslow WwTW","Dean (Bollington to Bollin)","GB112069061360","River","Bollin Dean Mersey Upper",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016910014",384129,382335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23711,null,1,"Iron\n4mg/l LUT\n8mg/l UT",9000,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.100000000000001,null,null,null,null,null,"Recovering Salmon River","Review of the economic appraisal for PR19 (March 2018) concluded that this measure is part of a cost beneficial bundle for the operational catchment.\nAlso impacts on water bodies GB112069061381 (Bollin - River Dean to Ashley Mill) and GB112069061382 (Bollin - Ashley Mill to Manchester Ship Canal) ",19683,null,156,23711,23711,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00327","Changed",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200750","Worsley WwTW","Astley Brook (Mersey)","GB112069061100","River","Glaze",null,null,null,"WFD_IMPm","Phosphorus",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940139",372150,402720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22886,2,0.5,"Iron\n3.5mg/l LUT\n8mg/l UT",4643,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.\nWithin class benefits for GB112069061100 (Astley Brook) and GB112069060810 (Bedford Brook) but contributes to achieving Moderate status in  GB112069061420 (Glaze).",19761,null,342,22886,22886,1,"WWN","£ per pe",9.9999999999999995E-7,null,null,""]
["GMC00511","Addition",null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU300121","Worsley WwTW","Astley Brook (Mersey)","GB112069061100","River","Glaze",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Continuous Discharge","2024-12-22","Amber","016940139",372150,402720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22886,"Ammonia\n3 LUT\n12 UT","Ammonia\n2.5 LUT\n12 UT",null,4643,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.",null,null,254687,1,1,1,"WWN","£ ",9.9999999999999995E-7,null,null,""]
["GMC00391",null,null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200814","Worsley WwTW Inlet CSO","Astley Brook (Mersey)","GB112069061100","River","Glaze",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016940139",372150,402740,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.",19765,null,1840,1300,1300,1,"WWN","£ per m3",9.9999999999999995E-7,"This row was previously highlighted blue, but the blue highlight has now been changed to yellow to reflect that it was part of the WINEP UM at FD and should be included in the model.",null,""]
["GMC00392",null,null,null,null,"WQ","North West","Greater Manchester, Merseyside and Cheshire","United Utilities","7UU200815","Worsley WwTW Storm Tank","Astley Brook (Mersey)","GB112069061100","River","Glaze",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2024-12-22","Amber","016940139",372150,402740,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,null,null,null,null,null,null,"Review of the economic appraisal for PR19 (March 2018) concluded that this measure could form part of a cost beneficial bundle for the operational catchment.",19760,null,3269,675,675,1,"WWN","£ per m3",9.9999999999999995E-7,"We can confirm that the allowed totex, quantity proposed and quantity delivered are now correct. We have assigned this row to its correct sub-grouping in column CZ.",null,""]
["GMC00367",null,null,null,null,"WQ","North West","Greater Manchester Merseyside and Cheshire","United Utilities","7UU200790","Bolton WwTW","Irwell (Croal to Irk)","GB112069061451","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia","WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,"Continuous Discharge","2025-03-31","Green","016950032",376950,404520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388565,"Ammonia 6LUT 23UT","Ammonia 2LUT 12UT",null,101000,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.3,null,null,null,null,null,null,"Core obligation is to contribute to meeting Fresh Water Fish Directive in the Manchester Ship Canal.",19728,null,{"$f":"36500000/3","v":12166666.666666666},1,1,0,"WWN","£ ",9.9999999999999995E-7,"Allowed totex has been split equally across rows for 7UU200790, 7UU300118 and 7UU200730. Quantity delivered has been inputted.",null,""]
["GMC00508",null,null,null,null,"WQ","North West","Greater Manchester Merseyside and Cheshire","United Utilities","7UU300118","Bolton WwTW","Irwell (Croal to Irk)","GB112069061451","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Continuous Discharge","2025-03-31","Green","016950032",376950,404520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388565,"BOD 20LUT 56UT","BOD 15LUT 50UT",null,101000,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.199999999999999,null,null,null,null,null,null,"Core obligation is to contribute to meeting Fresh Water Fish Directive in the Manchester Ship Canal.",null,null,{"$f":"36500000/3","v":12166666.666666666},1,1,0,"WWN","£ ",9.9999999999999995E-7,"Allowed totex has been split equally across rows for 7UU200790, 7UU300118 and 7UU200730. Quantity delivered has been inputted.",null,""]
["GMC00307",null,null,null,null,"WQ","North West","Greater Manchester Merseyside and Cheshire","United Utilities","7UU200730","Bolton WwTW","Irwell (Croal to Irk)","GB112069061451","River","Croal Irwell",null,null,null,"WFD_ND","Phosphorus","WFD_IMPm","Phosphorus",null,null,"Continuous Discharge","2025-03-31","Green","016950032",376950,404520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388565,1,null,null,101000,null,"Stretch Limit -  0.4mg/l","This site will be part of the catchment permit for the River Irwell that will achieve an overall P load reduction through stretch permit limits within operating techniques at named WwTWs within the catchment. Investigations and trials to be undertaken during AMP7",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.4,null,null,null,null,null,null,"Required to reverse and prevent deterioration downstream of Davyhulme WwTW but also results in the length improved to Moderate Status in the River Irwell.",19729,null,{"$f":"36500000/3","v":12166666.666666666},1,1,0,"WWN","£ ",9.9999999999999995E-7,"Allowed totex has been split equally across rows for 7UU200790, 7UU300118 and 7UU200730. Quantity delivered has been inputted.",null,""]
["GMC00368",null,null,null,null,"WQ","North West","Greater Manchester Merseyside and Cheshire","United Utilities","7UU200791","Bolton WwTW Storm Tanks","Irwell (Croal to Irk)","GB112069061451","River","Croal Irwell",null,null,null,"WFD_IMPg","Ammonia / Dissolved Oxygen for WFD biological standards",null,null,null,null,"Intermittent Discharge","2025-03-31","Green","016950032",376550,404690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99%iles\nFIS",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.199999999999999,null,null,null,null,null,null,"Core obligation is to contribute to meeting Fresh Water Fish Directive in the Manchester Ship Canal.",19726,null,41800000,1,1,0,"WWN","£ ",9.9999999999999995E-7,"As per PR19 FD, Ofwat agreed an uncertainty mechanism for Bolton WwTW. In agreement with the Environment Agency this scheme has been added to the WINEP. ",null,""]

{"sheet":"InpActive","index":8,"n_rows":48,"n_cols":19,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"Time!E25","v":"Model period ending"},{"$f":"Check!F2","v":0},"Checks",null,null,{"$f":" Time!J$25","v":"2019-03-31"},{"$f":" Time!K$25","v":"2020-03-31"},{"$f":" Time!L$25","v":"2021-03-31"},{"$f":" Time!M$25","v":"2022-03-31"},{"$f":" Time!N$25","v":"2023-03-31"},{"$f":" Time!O$25","v":"2024-03-31"},{"$f":" Time!P$25","v":"2025-03-31"},{"$f":" Time!Q$25","v":"2026-03-31"},{"$f":" Time!R$25","v":"2027-03-31"},{"$f":" Time!S$25","v":"2028-03-31"}]
[null,null,null,null,{"$f":"Time!E107","v":"Timeline label"},{"$f":"Check!F3","v":5},"Track chgs",null,null,{"$f":" Time!J$107","v":"Pre-Fcst"},{"$f":" Time!K$107","v":"Pre-Fcst"},{"$f":" Time!L$107","v":"Forecast"},{"$f":" Time!M$107","v":"Forecast"},{"$f":" Time!N$107","v":"Forecast"},{"$f":" Time!O$107","v":"Forecast"},{"$f":" Time!P$107","v":"Forecast"},{"$f":" Time!Q$107","v":"Post-Fcst"},{"$f":" Time!R$107","v":"Post-Fcst"},{"$f":" Time!S$107","v":"Post-Fcst"}]
[null,null,null,null,{"$f":"Time!E130","v":"Financial year ending"},null,null,null,null,{"$f":" Time!J$130","v":2019},{"$f":" Time!K$130","v":2020},{"$f":" Time!L$130","v":2021},{"$f":" Time!M$130","v":2022},{"$f":" Time!N$130","v":2023},{"$f":" Time!O$130","v":2024},{"$f":" Time!P$130","v":2025},{"$f":" Time!Q$130","v":2026},{"$f":" Time!R$130","v":2027},{"$f":" Time!S$130","v":2028}]
[null,null,null,null,{"$f":"Time!E10","v":"Model column counter"},"Constant","Unit","Total",null,{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6},{"$f":" Time!P$10","v":7},{"$f":" Time!Q$10","v":8},{"$f":" Time!R$10","v":9},{"$f":" Time!S$10","v":10}]
[]
["A: TIME"]
[]
[null,"Timeline setup"]
[]
[null,null,"Timeline start dates"]
[null,null,null,null,"1st model column start date","2018-04-01","date","Date should be the first date of the financial year"]
[]
[null,null,"Financial year inputs"]
[null,null,null,null,"First modelling column financial year #",2019,"year #","Financial model start year"]
[null,null,null,null,"Financial year end month number #",3,"month #","Month of financial year end for financial model"]
[]
[null,null,"Timeline labels"]
[null,null,null,null,"Pre - forecast period","Pre-Fcst","label"]
[null,null,null,null,"Forecast period","Forecast","label"]
[null,null,null,null,"Post - forecast period","Post-Fcst","label"]
[]
[null,"Project dates"]
[]
[null,null,null,null,"Forecast start date","2020-04-01","date"]
[null,null,null,null,"Forecast duration",5,"years"]
[null,null,null,null,"Forecast duration (text)","2020-25","years #","For Info only"]
[]
[null,null,null,null,"Forecast period reconcilation is profiled from",3,"year"]
[]
["B: FINANCING INPUTS"]
[]
[null,null,null,null,"Financing cost index",null,"Index",null,null,null,null,4,3,2,1,0]
[]
[null,null,null,null,"Financing Cost",2.92E-2,"%"]
[]
["C: NON CHANGEABLE MODEL TECHNICAL INPUTS"]
[]
[null,null,null,null,"Months per model period",12,"months"]
[]
[null,null,null,null,"Track Tolerance Level",1E-3,"tolerance"]
[null,null,null,null,"Check Tolerance Level",9.9999999999999995E-8,"tolerance"]
[]
[null,null,null,null,"Thousands in a million",1000,"thousands"]
[null,null,null,null,"Units in a million",1000000,"unit"]
[null,null,null,null,"Unit conversion to percentage",100,"unit"]
[]
["End of sheet"]

{"sheet":"Calcs >>","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"WINEP_Schemes","index":10,"n_rows":128,"n_cols":14,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":" Check!F2","v":0},"Checks"]
[null,null,null,null,null,{"$f":" Check!F3","v":5},"Track chgs"]
[]
["AMBER WINEP SCHEMES"]
[]
[null,null,"List of WINEP schemes that were unconfirmed at FD"]
[]
[null,null,"WINEPID","Unique ID","Scheme category / name","Unit","Unit Conversion to £m",null,"Allowed totex unit rate","Quantity in PR19 FD","Quantity Delivered","1 = In FD, funded\n0 = In FD, not funded","Price Control","Proportion Confirmed"]
[null,null,{"$f":" WINEP_Inputs!A5","v":"CLA00478"},{"$f":" WINEP_Inputs!J5","v":"7UU200462"},{"$f":" WINEP_Inputs!K5","v":"Burnley WwTW"},{"$f":"WINEP_Inputs!CW5","v":"£"},{"$f":"WINEP_Inputs!CX5","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR5","v":1880959},{"$f":" WINEP_Inputs!CS5","v":1},{"$f":" WINEP_Inputs!CT5","v":1},{"$f":" WINEP_Inputs!CU5","v":1},{"$f":" WINEP_Inputs!CV5","v":"WWN"},{"$f":" IF(K10 = 0, 0, K10 / J10)","v":1}]
[null,null,{"$f":" WINEP_Inputs!A6","v":"CLA00479"},{"$f":" WINEP_Inputs!J6","v":"7UU200463"},{"$f":" WINEP_Inputs!K6","v":"Burnley WwTW"},{"$f":"WINEP_Inputs!CW6","v":"£"},{"$f":"WINEP_Inputs!CX6","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR6","v":1880959},{"$f":" WINEP_Inputs!CS6","v":1},{"$f":" WINEP_Inputs!CT6","v":1},{"$f":" WINEP_Inputs!CU6","v":1},{"$f":" WINEP_Inputs!CV6","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A7","v":"GMC00513"},{"$f":" WINEP_Inputs!J7","v":"7UU300123"},{"$f":" WINEP_Inputs!K7","v":"Mossley WwTW"},{"$f":"WINEP_Inputs!CW7","v":"£ "},{"$f":"WINEP_Inputs!CX7","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR7","v":2456836.5},{"$f":" WINEP_Inputs!CS7","v":1},{"$f":" WINEP_Inputs!CT7","v":1},{"$f":" WINEP_Inputs!CU7","v":1},{"$f":" WINEP_Inputs!CV7","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A8","v":"GMC00514"},{"$f":" WINEP_Inputs!J8","v":"7UU300124"},{"$f":" WINEP_Inputs!K8","v":"Mossley WwTW"},{"$f":"WINEP_Inputs!CW8","v":"£ "},{"$f":"WINEP_Inputs!CX8","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR8","v":2456836.5},{"$f":" WINEP_Inputs!CS8","v":1},{"$f":" WINEP_Inputs!CT8","v":1},{"$f":" WINEP_Inputs!CU8","v":1},{"$f":" WINEP_Inputs!CV8","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A9","v":"CLA00478"},{"$f":" WINEP_Inputs!J9","v":"7UU200462"},{"$f":" WINEP_Inputs!K9","v":"Burnley WwTW"},{"$f":"WINEP_Inputs!CW9","v":"£ "},{"$f":"WINEP_Inputs!CX9","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR9","v":1880958.5},{"$f":" WINEP_Inputs!CS9","v":1},{"$f":" WINEP_Inputs!CT9","v":1},{"$f":" WINEP_Inputs!CU9","v":1},{"$f":" WINEP_Inputs!CV9","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A10","v":"CLA00479"},{"$f":" WINEP_Inputs!J10","v":"7UU200463"},{"$f":" WINEP_Inputs!K10","v":"Burnley WwTW"},{"$f":"WINEP_Inputs!CW10","v":"£ "},{"$f":"WINEP_Inputs!CX10","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR10","v":1880958.5},{"$f":" WINEP_Inputs!CS10","v":1},{"$f":" WINEP_Inputs!CT10","v":1},{"$f":" WINEP_Inputs!CU10","v":1},{"$f":" WINEP_Inputs!CV10","v":"WWN"},{"$f":" IF(K15 = 0, 0, K15 / J15)","v":1}]
[null,null,{"$f":" WINEP_Inputs!A11","v":"GMC00513"},{"$f":" WINEP_Inputs!J11","v":"7UU300123"},{"$f":" WINEP_Inputs!K11","v":"Mossley WwTW"},{"$f":"WINEP_Inputs!CW11","v":"£ "},{"$f":"WINEP_Inputs!CX11","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR11","v":1228418},{"$f":" WINEP_Inputs!CS11","v":1},{"$f":" WINEP_Inputs!CT11","v":1},{"$f":" WINEP_Inputs!CU11","v":1},{"$f":" WINEP_Inputs!CV11","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A12","v":"GMC00514"},{"$f":" WINEP_Inputs!J12","v":"7UU300124"},{"$f":" WINEP_Inputs!K12","v":"Mossley WwTW"},{"$f":"WINEP_Inputs!CW12","v":"£ "},{"$f":"WINEP_Inputs!CX12","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR12","v":1228418},{"$f":" WINEP_Inputs!CS12","v":1},{"$f":" WINEP_Inputs!CT12","v":1},{"$f":" WINEP_Inputs!CU12","v":1},{"$f":" WINEP_Inputs!CV12","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A13","v":"GMC00411"},{"$f":" WINEP_Inputs!J13","v":"7UU200834"},{"$f":" WINEP_Inputs!K13","v":"Adj M62 Castleton CSO ROC0094"},{"$f":"WINEP_Inputs!CW13","v":"£ per m3"},{"$f":"WINEP_Inputs!CX13","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR13","v":5768},{"$f":" WINEP_Inputs!CS13","v":450},{"$f":" WINEP_Inputs!CT13","v":450},{"$f":" WINEP_Inputs!CU13","v":1},{"$f":" WINEP_Inputs!CV13","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A14","v":"GMC00509"},{"$f":" WINEP_Inputs!J14","v":"7UU300119"},{"$f":" WINEP_Inputs!K14","v":"Albert Road CSO BOL0095"},{"$f":"WINEP_Inputs!CW14","v":0},{"$f":"WINEP_Inputs!CX14","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR14","v":0},{"$f":" WINEP_Inputs!CS14","v":0},{"$f":" WINEP_Inputs!CT14","v":0},{"$f":" WINEP_Inputs!CU14","v":1},{"$f":" WINEP_Inputs!CV14","v":"WWN"},0]
[null,null,{"$f":" WINEP_Inputs!A15","v":"GMC00065"},{"$f":" WINEP_Inputs!J15","v":"7UU200514"},{"$f":" WINEP_Inputs!K15","v":"Alderley Edge WwTW"},{"$f":"WINEP_Inputs!CW15","v":"£ per pe"},{"$f":"WINEP_Inputs!CX15","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR15","v":156},{"$f":" WINEP_Inputs!CS15","v":15495},{"$f":" WINEP_Inputs!CT15","v":15495},{"$f":" WINEP_Inputs!CU15","v":1},{"$f":" WINEP_Inputs!CV15","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A16","v":"GMC00294"},{"$f":" WINEP_Inputs!J16","v":"7UU200717"},{"$f":" WINEP_Inputs!K16","v":"Alderley Edge WwTW"},{"$f":"WINEP_Inputs!CW16","v":"£ per pe"},{"$f":"WINEP_Inputs!CX16","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR16","v":342},{"$f":" WINEP_Inputs!CS16","v":15495},{"$f":" WINEP_Inputs!CT16","v":15495},{"$f":" WINEP_Inputs!CU16","v":1},{"$f":" WINEP_Inputs!CV16","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A17","v":"GMC00313"},{"$f":" WINEP_Inputs!J17","v":"7UU200736"},{"$f":" WINEP_Inputs!K17","v":"Alsager WwTW"},{"$f":"WINEP_Inputs!CW17","v":"£ per pe"},{"$f":"WINEP_Inputs!CX17","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR17","v":342},{"$f":" WINEP_Inputs!CS17","v":13114},{"$f":" WINEP_Inputs!CT17","v":13114},{"$f":" WINEP_Inputs!CU17","v":1},{"$f":" WINEP_Inputs!CV17","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A18","v":"GMC00371"},{"$f":" WINEP_Inputs!J18","v":"7UU200794"},{"$f":" WINEP_Inputs!K18","v":"Astley Bridge CSO BOL0056"},{"$f":"WINEP_Inputs!CW18","v":"£ per m3"},{"$f":"WINEP_Inputs!CX18","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR18","v":1840},{"$f":" WINEP_Inputs!CS18","v":2600},{"$f":" WINEP_Inputs!CT18","v":2600},{"$f":" WINEP_Inputs!CU18","v":1},{"$f":" WINEP_Inputs!CV18","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A19","v":"GMC00349"},{"$f":" WINEP_Inputs!J19","v":"7UU200772"},{"$f":" WINEP_Inputs!K19","v":"Audlem WwTW"},{"$f":"WINEP_Inputs!CW19","v":"£ per pe"},{"$f":"WINEP_Inputs!CX19","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR19","v":4155},{"$f":" WINEP_Inputs!CS19","v":1563},{"$f":" WINEP_Inputs!CT19","v":1563},{"$f":" WINEP_Inputs!CU19","v":1},{"$f":" WINEP_Inputs!CV19","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A20","v":"GMC00008"},{"$f":" WINEP_Inputs!J20","v":"7UU200501"},{"$f":" WINEP_Inputs!K20","v":"Audley WwTW"},{"$f":"WINEP_Inputs!CW20","v":"£"},{"$f":"WINEP_Inputs!CX20","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR20","v":2133357},{"$f":" WINEP_Inputs!CS20","v":1},{"$f":" WINEP_Inputs!CT20","v":1},{"$f":" WINEP_Inputs!CU20","v":1},{"$f":" WINEP_Inputs!CV20","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A21","v":"GMC00350"},{"$f":" WINEP_Inputs!J21","v":"7UU200773"},{"$f":" WINEP_Inputs!K21","v":"Audley WwTW"},{"$f":"WINEP_Inputs!CW21","v":"£ per pe"},{"$f":"WINEP_Inputs!CX21","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR21","v":798},{"$f":" WINEP_Inputs!CS21","v":8052},{"$f":" WINEP_Inputs!CT21","v":8052},{"$f":" WINEP_Inputs!CU21","v":1},{"$f":" WINEP_Inputs!CV21","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A22","v":"CLA00378"},{"$f":" WINEP_Inputs!J22","v":"7UU100001"},{"$f":" WINEP_Inputs!K22","v":"Barnoldswick WwTW"},{"$f":"WINEP_Inputs!CW22","v":"£ per pe"},{"$f":"WINEP_Inputs!CX22","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR22","v":342},{"$f":" WINEP_Inputs!CS22","v":13092},{"$f":" WINEP_Inputs!CT22","v":13092},{"$f":" WINEP_Inputs!CU22","v":1},{"$f":" WINEP_Inputs!CV22","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A23","v":"GMC00351"},{"$f":" WINEP_Inputs!J23","v":"7UU200774"},{"$f":" WINEP_Inputs!K23","v":"Betley WwTW"},{"$f":"WINEP_Inputs!CW23","v":"£ per pe"},{"$f":"WINEP_Inputs!CX23","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR23","v":4155},{"$f":" WINEP_Inputs!CS23","v":966},{"$f":" WINEP_Inputs!CT23","v":966},{"$f":" WINEP_Inputs!CU23","v":1},{"$f":" WINEP_Inputs!CV23","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A24","v":"GMC00314"},{"$f":" WINEP_Inputs!J24","v":"7UU200737"},{"$f":" WINEP_Inputs!K24","v":"Biddulph WwTW"},{"$f":"WINEP_Inputs!CW24","v":"£ per pe"},{"$f":"WINEP_Inputs!CX24","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR24","v":342},{"$f":" WINEP_Inputs!CS24","v":16730},{"$f":" WINEP_Inputs!CT24","v":16730},{"$f":" WINEP_Inputs!CU24","v":1},{"$f":" WINEP_Inputs!CV24","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A25","v":"CLA00486"},{"$f":" WINEP_Inputs!J25","v":"7UU200470"},{"$f":" WINEP_Inputs!K25","v":"Blackburn WwTW"},{"$f":"WINEP_Inputs!CW25","v":"£ per pe"},{"$f":"WINEP_Inputs!CX25","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR25","v":106},{"$f":" WINEP_Inputs!CS25","v":267950},{"$f":" WINEP_Inputs!CT25","v":267950},{"$f":" WINEP_Inputs!CU25","v":1},{"$f":" WINEP_Inputs!CV25","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A26","v":"CLA00536"},{"$f":" WINEP_Inputs!J26","v":"7UU200486"},{"$f":" WINEP_Inputs!K26","v":"Blea Water - Removal of weir"},{"$f":"WINEP_Inputs!CW26","v":"£"},{"$f":"WINEP_Inputs!CX26","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR26","v":600000},{"$f":" WINEP_Inputs!CS26","v":1},{"$f":" WINEP_Inputs!CT26","v":1},{"$f":" WINEP_Inputs!CU26","v":1},{"$f":" WINEP_Inputs!CV26","v":"WR"},1]
[null,null,{"$f":" WINEP_Inputs!A27","v":"GMC00296"},{"$f":" WINEP_Inputs!J27","v":"7UU200719"},{"$f":" WINEP_Inputs!K27","v":"Bowdon WwTW"},{"$f":"WINEP_Inputs!CW27","v":"£ per pe"},{"$f":"WINEP_Inputs!CX27","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR27","v":420},{"$f":" WINEP_Inputs!CS27","v":7542},{"$f":" WINEP_Inputs!CT27","v":7542},{"$f":" WINEP_Inputs!CU27","v":1},{"$f":" WINEP_Inputs!CV27","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A28","v":"GMC00328"},{"$f":" WINEP_Inputs!J28","v":"7UU200751"},{"$f":" WINEP_Inputs!K28","v":"Bunbury WwTW"},{"$f":"WINEP_Inputs!CW28","v":"£ per pe"},{"$f":"WINEP_Inputs!CX28","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR28","v":4155},{"$f":" WINEP_Inputs!CS28","v":1462},{"$f":" WINEP_Inputs!CT28","v":1462},{"$f":" WINEP_Inputs!CU28","v":1},{"$f":" WINEP_Inputs!CV28","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A29","v":"CLA00474"},{"$f":" WINEP_Inputs!J29","v":"7UU200458"},{"$f":" WINEP_Inputs!K29","v":"BUR0026"},{"$f":"WINEP_Inputs!CW29","v":"£ per m3"},{"$f":"WINEP_Inputs!CX29","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR29","v":946},{"$f":" WINEP_Inputs!CS29","v":5500},{"$f":" WINEP_Inputs!CT29","v":5500},{"$f":" WINEP_Inputs!CU29","v":1},{"$f":" WINEP_Inputs!CV29","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A30","v":"CLA00475"},{"$f":" WINEP_Inputs!J30","v":"7UU200459"},{"$f":" WINEP_Inputs!K30","v":"BUR0036"},{"$f":"WINEP_Inputs!CW30","v":"£ per m3"},{"$f":"WINEP_Inputs!CX30","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR30","v":1840},{"$f":" WINEP_Inputs!CS30","v":1500},{"$f":" WINEP_Inputs!CT30","v":1500},{"$f":" WINEP_Inputs!CU30","v":1},{"$f":" WINEP_Inputs!CV30","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A31","v":"CLA00480"},{"$f":" WINEP_Inputs!J31","v":"7UU200464"},{"$f":" WINEP_Inputs!K31","v":"Burnley WwTW"},{"$f":"WINEP_Inputs!CW31","v":"£ per pe"},{"$f":"WINEP_Inputs!CX31","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR31","v":106},{"$f":" WINEP_Inputs!CS31","v":131744},{"$f":" WINEP_Inputs!CT31","v":131744},{"$f":" WINEP_Inputs!CU31","v":1},{"$f":" WINEP_Inputs!CV31","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A32","v":"CLA00481"},{"$f":" WINEP_Inputs!J32","v":"7UU200465"},{"$f":" WINEP_Inputs!K32","v":"Burnley WwTW Storm Tanks"},{"$f":"WINEP_Inputs!CW32","v":"£ per m3"},{"$f":"WINEP_Inputs!CX32","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR32","v":946},{"$f":" WINEP_Inputs!CS32","v":25000},{"$f":" WINEP_Inputs!CT32","v":25000},{"$f":" WINEP_Inputs!CU32","v":1},{"$f":" WINEP_Inputs!CV32","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A33","v":"CLA00564"},{"$f":" WINEP_Inputs!J33","v":"7UU300107"},{"$f":" WINEP_Inputs!K33","v":"Burscough STW Wetland Solution"},{"$f":"WINEP_Inputs!CW33","v":"£ per pe"},{"$f":"WINEP_Inputs!CX33","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR33","v":420},{"$f":" WINEP_Inputs!CS33","v":3885},{"$f":" WINEP_Inputs!CT33","v":3885},{"$f":" WINEP_Inputs!CU33","v":1},{"$f":" WINEP_Inputs!CV33","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A34","v":"GMC00408"},{"$f":" WINEP_Inputs!J34","v":"7UU200831"},{"$f":" WINEP_Inputs!K34","v":"Castleton WwTW"},{"$f":"WINEP_Inputs!CW34","v":0},{"$f":"WINEP_Inputs!CX34","v":0},null,{"$f":" WINEP_Inputs!CR34","v":0},{"$f":" WINEP_Inputs!CS34","v":0},{"$f":" WINEP_Inputs!CT34","v":0},{"$f":" WINEP_Inputs!CU34","v":0},{"$f":" WINEP_Inputs!CV34","v":0},0]
[null,null,{"$f":" WINEP_Inputs!A35","v":"GMC00409"},{"$f":" WINEP_Inputs!J35","v":"7UU200832"},{"$f":" WINEP_Inputs!K35","v":"Castleton WwTW"},{"$f":"WINEP_Inputs!CW35","v":0},{"$f":"WINEP_Inputs!CX35","v":0},null,{"$f":" WINEP_Inputs!CR35","v":0},{"$f":" WINEP_Inputs!CS35","v":0},{"$f":" WINEP_Inputs!CT35","v":0},{"$f":" WINEP_Inputs!CU35","v":0},{"$f":" WINEP_Inputs!CV35","v":0},0]
[null,null,{"$f":" WINEP_Inputs!A36","v":"GMC00344"},{"$f":" WINEP_Inputs!J36","v":"7UU200767"},{"$f":" WINEP_Inputs!K36","v":"Castleton WwTW"},{"$f":"WINEP_Inputs!CW36","v":"£ per pe"},{"$f":"WINEP_Inputs!CX36","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR36","v":798},{"$f":" WINEP_Inputs!CS36","v":5646},{"$f":" WINEP_Inputs!CT36","v":5646},{"$f":" WINEP_Inputs!CU36","v":1},{"$f":" WINEP_Inputs!CV36","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A37","v":"GMC00412"},{"$f":" WINEP_Inputs!J37","v":"7UU200835"},{"$f":" WINEP_Inputs!K37","v":"Castleton WwTW Storm Tanks "},{"$f":"WINEP_Inputs!CW37","v":"£ per m3"},{"$f":"WINEP_Inputs!CX37","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR37","v":946},{"$f":" WINEP_Inputs!CS37","v":5250},{"$f":" WINEP_Inputs!CT37","v":5250},{"$f":" WINEP_Inputs!CU37","v":1},{"$f":" WINEP_Inputs!CV37","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A38","v":"GMC00335"},{"$f":" WINEP_Inputs!J38","v":"7UU200758"},{"$f":" WINEP_Inputs!K38","v":"Chapel-en-le-Frith WwTW "},{"$f":"WINEP_Inputs!CW38","v":"£ per pe"},{"$f":"WINEP_Inputs!CX38","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR38","v":798},{"$f":" WINEP_Inputs!CS38","v":7287},{"$f":" WINEP_Inputs!CT38","v":7287},{"$f":" WINEP_Inputs!CU38","v":1},{"$f":" WINEP_Inputs!CV38","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A39","v":"CLA00487"},{"$f":" WINEP_Inputs!J39","v":"7UU200471"},{"$f":" WINEP_Inputs!K39","v":"Chorley WwTW"},{"$f":"WINEP_Inputs!CW39","v":"£ per pe"},{"$f":"WINEP_Inputs!CX39","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR39","v":106},{"$f":" WINEP_Inputs!CS39","v":62080},{"$f":" WINEP_Inputs!CT39","v":62080},{"$f":" WINEP_Inputs!CU39","v":1},{"$f":" WINEP_Inputs!CV39","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A40","v":"GMC00315"},{"$f":" WINEP_Inputs!J40","v":"7UU200738"},{"$f":" WINEP_Inputs!K40","v":"Congleton WwTW"},{"$f":"WINEP_Inputs!CW40","v":"£ per pe"},{"$f":"WINEP_Inputs!CX40","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR40","v":106},{"$f":" WINEP_Inputs!CS40","v":37106},{"$f":" WINEP_Inputs!CT40","v":37106},{"$f":" WINEP_Inputs!CU40","v":1},{"$f":" WINEP_Inputs!CV40","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A41","v":"GMC00329"},{"$f":" WINEP_Inputs!J41","v":"7UU200752"},{"$f":" WINEP_Inputs!K41","v":"Duddon WwTW"},{"$f":"WINEP_Inputs!CW41","v":"£ per pe"},{"$f":"WINEP_Inputs!CX41","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR41","v":4155},{"$f":" WINEP_Inputs!CS41","v":357},{"$f":" WINEP_Inputs!CT41","v":357},{"$f":" WINEP_Inputs!CU41","v":1},{"$f":" WINEP_Inputs!CV41","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A42","v":"GMC00375"},{"$f":" WINEP_Inputs!J42","v":"7UU200798"},{"$f":" WINEP_Inputs!K42","v":"Duncar Bridge CSO BOL0176"},{"$f":"WINEP_Inputs!CW42","v":"£ per m3"},{"$f":"WINEP_Inputs!CX42","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR42","v":5768},{"$f":" WINEP_Inputs!CS42","v":400},{"$f":" WINEP_Inputs!CT42","v":400},{"$f":" WINEP_Inputs!CU42","v":1},{"$f":" WINEP_Inputs!CV42","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A43","v":"GMC00070"},{"$f":" WINEP_Inputs!J43","v":"7UU200519"},{"$f":" WINEP_Inputs!K43","v":"Failsworth WwTW"},{"$f":"WINEP_Inputs!CW43","v":"£ per pe"},{"$f":"WINEP_Inputs!CX43","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR43","v":156},{"$f":" WINEP_Inputs!CS43","v":21412},{"$f":" WINEP_Inputs!CT43","v":0},{"$f":" WINEP_Inputs!CU43","v":1},{"$f":" WINEP_Inputs!CV43","v":"WWN"},0]
[null,null,{"$f":" WINEP_Inputs!A44","v":"GMC00029"},{"$f":" WINEP_Inputs!J44","v":"7UU100082"},{"$f":" WINEP_Inputs!K44","v":"Fernilee Reservoir:  Continuation and final implementation of adaptive management improvements at Fernilee  identified in AMP6, options appraisal"},{"$f":"WINEP_Inputs!CW44","v":"£"},{"$f":"WINEP_Inputs!CX44","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR44","v":93000},{"$f":" WINEP_Inputs!CS44","v":1},{"$f":" WINEP_Inputs!CT44","v":0},{"$f":" WINEP_Inputs!CU44","v":1},{"$f":" WINEP_Inputs!CV44","v":"WR"},0]
[null,null,{"$f":" WINEP_Inputs!A45","v":"GMC00510"},{"$f":" WINEP_Inputs!J45","v":"7UU300120"},{"$f":" WINEP_Inputs!K45","v":"Ginger Fold CSO BOL0144"},{"$f":"WINEP_Inputs!CW45","v":"£ per m3"},{"$f":"WINEP_Inputs!CX45","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR45","v":5768},{"$f":" WINEP_Inputs!CS45","v":400},{"$f":" WINEP_Inputs!CT45","v":400},{"$f":" WINEP_Inputs!CU45","v":1},{"$f":" WINEP_Inputs!CV45","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A46","v":"GMC00323"},{"$f":" WINEP_Inputs!J46","v":"7UU200746"},{"$f":" WINEP_Inputs!K46","v":"Glazebury WwTW"},{"$f":"WINEP_Inputs!CW46","v":"£ per pe"},{"$f":"WINEP_Inputs!CX46","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR46","v":106},{"$f":" WINEP_Inputs!CS46","v":29977},{"$f":" WINEP_Inputs!CT46","v":29977},{"$f":" WINEP_Inputs!CU46","v":1},{"$f":" WINEP_Inputs!CV46","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A47","v":"GMC00068"},{"$f":" WINEP_Inputs!J47","v":"7UU200517"},{"$f":" WINEP_Inputs!K47","v":"Glossop WwTW"},{"$f":"WINEP_Inputs!CW47","v":"£ per pe"},{"$f":"WINEP_Inputs!CX47","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR47","v":36},{"$f":" WINEP_Inputs!CS47","v":35994},{"$f":" WINEP_Inputs!CT47","v":0},{"$f":" WINEP_Inputs!CU47","v":1},{"$f":" WINEP_Inputs!CV47","v":"WWN"},0]
[null,null,{"$f":" WINEP_Inputs!A48","v":"GMC00337"},{"$f":" WINEP_Inputs!J48","v":"7UU200760"},{"$f":" WINEP_Inputs!K48","v":"Glossop WwTW"},{"$f":"WINEP_Inputs!CW48","v":"£ per pe"},{"$f":"WINEP_Inputs!CX48","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR48","v":106},{"$f":" WINEP_Inputs!CS48","v":35994},{"$f":" WINEP_Inputs!CT48","v":35994},{"$f":" WINEP_Inputs!CU48","v":1},{"$f":" WINEP_Inputs!CV48","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A49","v":"GMC00395"},{"$f":" WINEP_Inputs!J49","v":"7UU200818"},{"$f":" WINEP_Inputs!K49","v":"Glossop WwTW"},{"$f":"WINEP_Inputs!CW49","v":"£ "},{"$f":"WINEP_Inputs!CX49","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR49","v":1584793},{"$f":" WINEP_Inputs!CS49","v":1},{"$f":" WINEP_Inputs!CT49","v":1},{"$f":" WINEP_Inputs!CU49","v":1},{"$f":" WINEP_Inputs!CV49","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A50","v":"GMC00389"},{"$f":" WINEP_Inputs!J50","v":"7UU200812"},{"$f":" WINEP_Inputs!K50","v":"Gloucester Street/Wigan Road CSO WIG0207"},{"$f":"WINEP_Inputs!CW50","v":"£ per m3"},{"$f":"WINEP_Inputs!CX50","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR50","v":5768},{"$f":" WINEP_Inputs!CS50","v":400},{"$f":" WINEP_Inputs!CT50","v":400},{"$f":" WINEP_Inputs!CU50","v":1},{"$f":" WINEP_Inputs!CV50","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A51","v":"GMC00297"},{"$f":" WINEP_Inputs!J51","v":"7UU200720"},{"$f":" WINEP_Inputs!K51","v":"Great Warford WwTW"},{"$f":"WINEP_Inputs!CW51","v":"£ per pe"},{"$f":"WINEP_Inputs!CX51","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR51","v":420},{"$f":" WINEP_Inputs!CS51","v":2866},{"$f":" WINEP_Inputs!CT51","v":2866},{"$f":" WINEP_Inputs!CU51","v":1},{"$f":" WINEP_Inputs!CV51","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A52","v":"GMC00067"},{"$f":" WINEP_Inputs!J52","v":"7UU200516"},{"$f":" WINEP_Inputs!K52","v":"Hazel Grove WwTW"},{"$f":"WINEP_Inputs!CW52","v":"£ per pe"},{"$f":"WINEP_Inputs!CX52","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR52","v":36},{"$f":" WINEP_Inputs!CS52","v":46662},{"$f":" WINEP_Inputs!CT52","v":0},{"$f":" WINEP_Inputs!CU52","v":1},{"$f":" WINEP_Inputs!CV52","v":"WWN"},0]
[null,null,{"$f":" WINEP_Inputs!A53","v":"GMC00330"},{"$f":" WINEP_Inputs!J53","v":"7UU200753"},{"$f":" WINEP_Inputs!K53","v":"Helsby WwTW"},{"$f":"WINEP_Inputs!CW53","v":"£ per pe"},{"$f":"WINEP_Inputs!CX53","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR53","v":342},{"$f":" WINEP_Inputs!CS53","v":19789},{"$f":" WINEP_Inputs!CT53","v":19789},{"$f":" WINEP_Inputs!CU53","v":1},{"$f":" WINEP_Inputs!CV53","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A54","v":"GMC00393"},{"$f":" WINEP_Inputs!J54","v":"7UU200816"},{"$f":" WINEP_Inputs!K54","v":"Helsby WwTW"},{"$f":"WINEP_Inputs!CW54","v":"£"},{"$f":"WINEP_Inputs!CX54","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR54","v":4194},{"$f":" WINEP_Inputs!CS54","v":1},{"$f":" WINEP_Inputs!CT54","v":1},{"$f":" WINEP_Inputs!CU54","v":1},{"$f":" WINEP_Inputs!CV54","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A55","v":"GMC00394"},{"$f":" WINEP_Inputs!J55","v":"7UU200817"},{"$f":" WINEP_Inputs!K55","v":"Helsby WwTW"},{"$f":"WINEP_Inputs!CW55","v":"£"},{"$f":"WINEP_Inputs!CX55","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR55","v":4194},{"$f":" WINEP_Inputs!CS55","v":1},{"$f":" WINEP_Inputs!CT55","v":1},{"$f":" WINEP_Inputs!CU55","v":1},{"$f":" WINEP_Inputs!CV55","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A56","v":"GMC00298"},{"$f":" WINEP_Inputs!J56","v":"7UU200721"},{"$f":" WINEP_Inputs!K56","v":"High Legh WwTW"},{"$f":"WINEP_Inputs!CW56","v":"£ per pe"},{"$f":"WINEP_Inputs!CX56","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR56","v":4155},{"$f":" WINEP_Inputs!CS56","v":850},{"$f":" WINEP_Inputs!CT56","v":850},{"$f":" WINEP_Inputs!CU56","v":1},{"$f":" WINEP_Inputs!CV56","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A57","v":"GMC00316"},{"$f":" WINEP_Inputs!J57","v":"7UU200739"},{"$f":" WINEP_Inputs!K57","v":"Holmes Chapel WwTW"},{"$f":"WINEP_Inputs!CW57","v":"£ per pe"},{"$f":"WINEP_Inputs!CX57","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR57","v":342},{"$f":" WINEP_Inputs!CS57","v":11090},{"$f":" WINEP_Inputs!CT57","v":11090},{"$f":" WINEP_Inputs!CU57","v":1},{"$f":" WINEP_Inputs!CV57","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A58","v":"CLA00488"},{"$f":" WINEP_Inputs!J58","v":"7UU200472"},{"$f":" WINEP_Inputs!K58","v":"Horwich WwTW"},{"$f":"WINEP_Inputs!CW58","v":"£ per pe"},{"$f":"WINEP_Inputs!CX58","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR58","v":106},{"$f":" WINEP_Inputs!CS58","v":26987},{"$f":" WINEP_Inputs!CT58","v":26987},{"$f":" WINEP_Inputs!CU58","v":1},{"$f":" WINEP_Inputs!CV58","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A59","v":"CLA00483"},{"$f":" WINEP_Inputs!J59","v":"7UU200467"},{"$f":" WINEP_Inputs!K59","v":"Hyndburn WwTW"},{"$f":"WINEP_Inputs!CW59","v":0},{"$f":"WINEP_Inputs!CX59","v":0},null,{"$f":" WINEP_Inputs!CR59","v":0},{"$f":" WINEP_Inputs!CS59","v":0},{"$f":" WINEP_Inputs!CT59","v":0},{"$f":" WINEP_Inputs!CU59","v":0},{"$f":" WINEP_Inputs!CV59","v":0},0]
[null,null,{"$f":" WINEP_Inputs!A60","v":"CLA00484"},{"$f":" WINEP_Inputs!J60","v":"7UU200468"},{"$f":" WINEP_Inputs!K60","v":"Hyndburn WwTW"},{"$f":"WINEP_Inputs!CW60","v":0},{"$f":"WINEP_Inputs!CX60","v":0},null,{"$f":" WINEP_Inputs!CR60","v":0},{"$f":" WINEP_Inputs!CS60","v":0},{"$f":" WINEP_Inputs!CT60","v":0},{"$f":" WINEP_Inputs!CU60","v":0},{"$f":" WINEP_Inputs!CV60","v":0},0]
[null,null,{"$f":" WINEP_Inputs!A61","v":"GMC00020"},{"$f":" WINEP_Inputs!J61","v":"7UU100072"},{"$f":" WINEP_Inputs!K61","v":"Implementation of flow changes at Clowbridge Reservoir as agreed in the final stage  3 investigation in AMP6.  "},{"$f":"WINEP_Inputs!CW61","v":"£"},{"$f":"WINEP_Inputs!CX61","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR61","v":76000},{"$f":" WINEP_Inputs!CS61","v":1},{"$f":" WINEP_Inputs!CT61","v":1},{"$f":" WINEP_Inputs!CU61","v":1},{"$f":" WINEP_Inputs!CV61","v":"WR"},1]
[null,null,{"$f":" WINEP_Inputs!A62","v":"GMC00317"},{"$f":" WINEP_Inputs!J62","v":"7UU200740"},{"$f":" WINEP_Inputs!K62","v":"Kidsgrove WwTW"},{"$f":"WINEP_Inputs!CW62","v":"£ per pe"},{"$f":"WINEP_Inputs!CX62","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR62","v":106},{"$f":" WINEP_Inputs!CS62","v":25470},{"$f":" WINEP_Inputs!CT62","v":25470},{"$f":" WINEP_Inputs!CU62","v":1},{"$f":" WINEP_Inputs!CV62","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A63","v":"GMC00064"},{"$f":" WINEP_Inputs!J63","v":"7UU200513"},{"$f":" WINEP_Inputs!K63","v":"Knutsford WwTW"},{"$f":"WINEP_Inputs!CW63","v":"£ per pe"},{"$f":"WINEP_Inputs!CX63","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR63","v":156},{"$f":" WINEP_Inputs!CS63","v":14178},{"$f":" WINEP_Inputs!CT63","v":0},{"$f":" WINEP_Inputs!CU63","v":1},{"$f":" WINEP_Inputs!CV63","v":"WWN"},0]
[null,null,{"$f":" WINEP_Inputs!A64","v":"GMC00299"},{"$f":" WINEP_Inputs!J64","v":"7UU200722"},{"$f":" WINEP_Inputs!K64","v":"Knutsford WwTW"},{"$f":"WINEP_Inputs!CW64","v":"£ per pe"},{"$f":"WINEP_Inputs!CX64","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR64","v":342},{"$f":" WINEP_Inputs!CS64","v":14178},{"$f":" WINEP_Inputs!CT64","v":14178},{"$f":" WINEP_Inputs!CU64","v":1},{"$f":" WINEP_Inputs!CV64","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A65","v":"GMC00318"},{"$f":" WINEP_Inputs!J65","v":"7UU200741"},{"$f":" WINEP_Inputs!K65","v":"Lawton Gate WwTW"},{"$f":"WINEP_Inputs!CW65","v":"£ per pe"},{"$f":"WINEP_Inputs!CX65","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR65","v":798},{"$f":" WINEP_Inputs!CS65","v":6811},{"$f":" WINEP_Inputs!CT65","v":6811},{"$f":" WINEP_Inputs!CU65","v":1},{"$f":" WINEP_Inputs!CV65","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A66","v":"GMC00324"},{"$f":" WINEP_Inputs!J66","v":"7UU200747"},{"$f":" WINEP_Inputs!K66","v":"Leigh WwTW"},{"$f":"WINEP_Inputs!CW66","v":"£ per pe"},{"$f":"WINEP_Inputs!CX66","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR66","v":106},{"$f":" WINEP_Inputs!CS66","v":80282},{"$f":" WINEP_Inputs!CT66","v":80282},{"$f":" WINEP_Inputs!CU66","v":1},{"$f":" WINEP_Inputs!CV66","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A67","v":"CLA00489"},{"$f":" WINEP_Inputs!J67","v":"7UU200473"},{"$f":" WINEP_Inputs!K67","v":"Leyland WwTW"},{"$f":"WINEP_Inputs!CW67","v":"£ per pe"},{"$f":"WINEP_Inputs!CX67","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR67","v":106},{"$f":" WINEP_Inputs!CS67","v":47699},{"$f":" WINEP_Inputs!CT67","v":47699},{"$f":" WINEP_Inputs!CU67","v":1},{"$f":" WINEP_Inputs!CV67","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A68","v":"GMC00015"},{"$f":" WINEP_Inputs!J68","v":"7UU200502"},{"$f":" WINEP_Inputs!K68","v":"Little Budworth North WwTW"},{"$f":"WINEP_Inputs!CW68","v":"£ per pe"},{"$f":"WINEP_Inputs!CX68","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR68","v":4155},{"$f":" WINEP_Inputs!CS68","v":98},{"$f":" WINEP_Inputs!CT68","v":98},{"$f":" WINEP_Inputs!CU68","v":1},{"$f":" WINEP_Inputs!CV68","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A69","v":"GMC00063"},{"$f":" WINEP_Inputs!J69","v":"7UU200512"},{"$f":" WINEP_Inputs!K69","v":"Macclesfield WwTW"},{"$f":"WINEP_Inputs!CW69","v":"£ per pe"},{"$f":"WINEP_Inputs!CX69","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR69","v":36},{"$f":" WINEP_Inputs!CS69","v":74029},{"$f":" WINEP_Inputs!CT69","v":0},{"$f":" WINEP_Inputs!CU69","v":1},{"$f":" WINEP_Inputs!CV69","v":"WWN"},0]
[null,null,{"$f":" WINEP_Inputs!A70","v":"GMC00300"},{"$f":" WINEP_Inputs!J70","v":"7UU200723"},{"$f":" WINEP_Inputs!K70","v":"Macclesfield WwTW"},{"$f":"WINEP_Inputs!CW70","v":"£ per pe"},{"$f":"WINEP_Inputs!CX70","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR70","v":106},{"$f":" WINEP_Inputs!CS70","v":74029},{"$f":" WINEP_Inputs!CT70","v":74029},{"$f":" WINEP_Inputs!CU70","v":1},{"$f":" WINEP_Inputs!CV70","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A71","v":"GMC00352"},{"$f":" WINEP_Inputs!J71","v":"7UU200775"},{"$f":" WINEP_Inputs!K71","v":"Madeley WwTW"},{"$f":"WINEP_Inputs!CW71","v":"£ per pe"},{"$f":"WINEP_Inputs!CX71","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR71","v":798},{"$f":" WINEP_Inputs!CS71","v":5203},{"$f":" WINEP_Inputs!CT71","v":5203},{"$f":" WINEP_Inputs!CU71","v":1},{"$f":" WINEP_Inputs!CV71","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A72","v":"GMC00494"},{"$f":" WINEP_Inputs!J72","v":"7UU200911"},{"$f":" WINEP_Inputs!K72","v":"Marton North WwTW"},{"$f":"WINEP_Inputs!CW72","v":"£ per pe"},{"$f":"WINEP_Inputs!CX72","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR72","v":4155},{"$f":" WINEP_Inputs!CS72","v":321},{"$f":" WINEP_Inputs!CT72","v":321},{"$f":" WINEP_Inputs!CU72","v":1},{"$f":" WINEP_Inputs!CV72","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A73","v":"CLA00485"},{"$f":" WINEP_Inputs!J73","v":"7UU200469"},{"$f":" WINEP_Inputs!K73","v":"Mere Brow WwTW"},{"$f":"WINEP_Inputs!CW73","v":"£ per pe"},{"$f":"WINEP_Inputs!CX73","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR73","v":798},{"$f":" WINEP_Inputs!CS73","v":4191},{"$f":" WINEP_Inputs!CT73","v":4191},{"$f":" WINEP_Inputs!CU73","v":1},{"$f":" WINEP_Inputs!CV73","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A74","v":"GMC00319"},{"$f":" WINEP_Inputs!J74","v":"7UU200742"},{"$f":" WINEP_Inputs!K74","v":"Middlewich WwTW"},{"$f":"WINEP_Inputs!CW74","v":"£ per pe"},{"$f":"WINEP_Inputs!CX74","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR74","v":342},{"$f":" WINEP_Inputs!CS74","v":16217},{"$f":" WINEP_Inputs!CT74","v":16217},{"$f":" WINEP_Inputs!CU74","v":1},{"$f":" WINEP_Inputs!CV74","v":"WWN"},{"$f":" IF(K79 = 0, 0, K79 / J79)","v":1}]
[null,null,{"$f":" WINEP_Inputs!A75","v":"GMC00301"},{"$f":" WINEP_Inputs!J75","v":"7UU200724"},{"$f":" WINEP_Inputs!K75","v":"Mobberley WwTW"},{"$f":"WINEP_Inputs!CW75","v":"£ per pe"},{"$f":"WINEP_Inputs!CX75","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR75","v":420},{"$f":" WINEP_Inputs!CS75","v":2830},{"$f":" WINEP_Inputs!CT75","v":2830},{"$f":" WINEP_Inputs!CU75","v":1},{"$f":" WINEP_Inputs!CV75","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A76","v":"GMC00341"},{"$f":" WINEP_Inputs!J76","v":"7UU200764"},{"$f":" WINEP_Inputs!K76","v":"Mossley WwTW"},{"$f":"WINEP_Inputs!CW76","v":"£ per pe"},{"$f":"WINEP_Inputs!CX76","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR76","v":342},{"$f":" WINEP_Inputs!CS76","v":12784},{"$f":" WINEP_Inputs!CT76","v":12784},{"$f":" WINEP_Inputs!CU76","v":1},{"$f":" WINEP_Inputs!CV76","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A77","v":"GMC00515"},{"$f":" WINEP_Inputs!J77","v":"7UU300125"},{"$f":" WINEP_Inputs!K77","v":"Mossley WwTW Inlet CSO"},{"$f":"WINEP_Inputs!CW77","v":"£ per m3"},{"$f":"WINEP_Inputs!CX77","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR77","v":5768},{"$f":" WINEP_Inputs!CS77","v":500},{"$f":" WINEP_Inputs!CT77","v":500},{"$f":" WINEP_Inputs!CU77","v":1},{"$f":" WINEP_Inputs!CV77","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A78","v":"GMC00403"},{"$f":" WINEP_Inputs!J78","v":"7UU200826"},{"$f":" WINEP_Inputs!K78","v":"Mossley WwTW Storm Tanks"},{"$f":"WINEP_Inputs!CW78","v":"£ per m3"},{"$f":"WINEP_Inputs!CX78","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR78","v":1840},{"$f":" WINEP_Inputs!CS78","v":1250},{"$f":" WINEP_Inputs!CT78","v":1250},{"$f":" WINEP_Inputs!CU78","v":1},{"$f":" WINEP_Inputs!CV78","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A79","v":"GMC00372"},{"$f":" WINEP_Inputs!J79","v":"7UU200795"},{"$f":" WINEP_Inputs!K79","v":"Old Eagley CSO BOL0073"},{"$f":"WINEP_Inputs!CW79","v":"£ per m3"},{"$f":"WINEP_Inputs!CX79","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR79","v":3269},{"$f":" WINEP_Inputs!CS79","v":570},{"$f":" WINEP_Inputs!CT79","v":570},{"$f":" WINEP_Inputs!CU79","v":1},{"$f":" WINEP_Inputs!CV79","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A80","v":"GMC00071"},{"$f":" WINEP_Inputs!J80","v":"7UU200520"},{"$f":" WINEP_Inputs!K80","v":"Oldham WwTW"},{"$f":"WINEP_Inputs!CW80","v":"£ per pe"},{"$f":"WINEP_Inputs!CX80","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR80","v":36},{"$f":" WINEP_Inputs!CS80","v":161356},{"$f":" WINEP_Inputs!CT80","v":0},{"$f":" WINEP_Inputs!CU80","v":1},{"$f":" WINEP_Inputs!CV80","v":"WWN"},0]
[null,null,{"$f":" WINEP_Inputs!A81","v":"CLA00476"},{"$f":" WINEP_Inputs!J81","v":"7UU200460"},{"$f":" WINEP_Inputs!K81","v":"PEN0056"},{"$f":"WINEP_Inputs!CW81","v":"£ per m3"},{"$f":"WINEP_Inputs!CX81","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR81","v":1840},{"$f":" WINEP_Inputs!CS81","v":1500},{"$f":" WINEP_Inputs!CT81","v":1500},{"$f":" WINEP_Inputs!CU81","v":1},{"$f":" WINEP_Inputs!CV81","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A82","v":"CLA00477"},{"$f":" WINEP_Inputs!J82","v":"7UU200461"},{"$f":" WINEP_Inputs!K82","v":"PEN0058"},{"$f":"WINEP_Inputs!CW82","v":"£ per m3"},{"$f":"WINEP_Inputs!CX82","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR82","v":5768},{"$f":" WINEP_Inputs!CS82","v":350},{"$f":" WINEP_Inputs!CT82","v":350},{"$f":" WINEP_Inputs!CU82","v":1},{"$f":" WINEP_Inputs!CV82","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A83","v":"GMC00027"},{"$f":" WINEP_Inputs!J83","v":"7UU100079"},{"$f":" WINEP_Inputs!K83","v":"Readycon Dean Reservoir: Continuation and final Implementation of AMP6 flow changes "},{"$f":"WINEP_Inputs!CW83","v":"£ "},{"$f":"WINEP_Inputs!CX83","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR83","v":50000},{"$f":" WINEP_Inputs!CS83","v":1},{"$f":" WINEP_Inputs!CT83","v":0},{"$f":" WINEP_Inputs!CU83","v":1},{"$f":" WINEP_Inputs!CV83","v":"WR"},0]
[null,null,{"$f":" WINEP_Inputs!A84","v":"CLA00531"},{"$f":" WINEP_Inputs!J84","v":"7UU200485"},{"$f":" WINEP_Inputs!K84","v":"River Hodder - Investigation to identify and develop measures to mitigate the impact of Stock Reservoir on physical habitat."},{"$f":"WINEP_Inputs!CW84","v":"£ "},{"$f":"WINEP_Inputs!CX84","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR84","v":30000},{"$f":" WINEP_Inputs!CS84","v":1},{"$f":" WINEP_Inputs!CT84","v":1},{"$f":" WINEP_Inputs!CU84","v":1},{"$f":" WINEP_Inputs!CV84","v":"WR"},1]
[null,null,{"$f":" WINEP_Inputs!A85","v":"GMC00380"},{"$f":" WINEP_Inputs!J85","v":"7UU200803"},{"$f":" WINEP_Inputs!K85","v":"Rossendale WwTW"},{"$f":"WINEP_Inputs!CW85","v":"£ "},{"$f":"WINEP_Inputs!CX85","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR85","v":146519},{"$f":" WINEP_Inputs!CS85","v":1},{"$f":" WINEP_Inputs!CT85","v":1},{"$f":" WINEP_Inputs!CU85","v":1},{"$f":" WINEP_Inputs!CV85","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A86","v":"GMC00381"},{"$f":" WINEP_Inputs!J86","v":"7UU200804"},{"$f":" WINEP_Inputs!K86","v":"Rossendale WwTW"},{"$f":"WINEP_Inputs!CW86","v":"£ "},{"$f":"WINEP_Inputs!CX86","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR86","v":146519},{"$f":" WINEP_Inputs!CS86","v":1},{"$f":" WINEP_Inputs!CT86","v":1},{"$f":" WINEP_Inputs!CU86","v":1},{"$f":" WINEP_Inputs!CV86","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A87","v":"GMC00382"},{"$f":" WINEP_Inputs!J87","v":"7UU200805"},{"$f":" WINEP_Inputs!K87","v":"Rossendale WwTW Storm Tanks"},{"$f":"WINEP_Inputs!CW87","v":"£ per m3"},{"$f":"WINEP_Inputs!CX87","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR87","v":946},{"$f":" WINEP_Inputs!CS87","v":10500},{"$f":" WINEP_Inputs!CT87","v":10500},{"$f":" WINEP_Inputs!CU87","v":1},{"$f":" WINEP_Inputs!CV87","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A88","v":"GMC00373"},{"$f":" WINEP_Inputs!J88","v":"7UU200796"},{"$f":" WINEP_Inputs!K88","v":"Royal Oak CSO BOL0129"},{"$f":"WINEP_Inputs!CW88","v":"£ per m3"},{"$f":"WINEP_Inputs!CX88","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR88","v":1840},{"$f":" WINEP_Inputs!CS88","v":2600},{"$f":" WINEP_Inputs!CT88","v":2600},{"$f":" WINEP_Inputs!CU88","v":1},{"$f":" WINEP_Inputs!CV88","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A89","v":"GMC00353"},{"$f":" WINEP_Inputs!J89","v":"7UU200776"},{"$f":" WINEP_Inputs!K89","v":"Rushton WwTW"},{"$f":"WINEP_Inputs!CW89","v":"£ per pe"},{"$f":"WINEP_Inputs!CX89","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR89","v":4155},{"$f":" WINEP_Inputs!CS89","v":313},{"$f":" WINEP_Inputs!CT89","v":313},{"$f":" WINEP_Inputs!CU89","v":1},{"$f":" WINEP_Inputs!CV89","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A90","v":"GMC00342"},{"$f":" WINEP_Inputs!J90","v":"7UU200765"},{"$f":" WINEP_Inputs!K90","v":"Saddleworth WwTW"},{"$f":"WINEP_Inputs!CW90","v":"£ per pe"},{"$f":"WINEP_Inputs!CX90","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR90","v":342},{"$f":" WINEP_Inputs!CS90","v":17992},{"$f":" WINEP_Inputs!CT90","v":17992},{"$f":" WINEP_Inputs!CU90","v":1},{"$f":" WINEP_Inputs!CV90","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A91","v":"GMC00512"},{"$f":" WINEP_Inputs!J91","v":"7UU300122"},{"$f":" WINEP_Inputs!K91","v":"Saddleworth WwTW"},{"$f":"WINEP_Inputs!CW91","v":"£ "},{"$f":"WINEP_Inputs!CX91","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR91","v":1849323},{"$f":" WINEP_Inputs!CS91","v":1},{"$f":" WINEP_Inputs!CT91","v":1},{"$f":" WINEP_Inputs!CU91","v":1},{"$f":" WINEP_Inputs!CV91","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A92","v":"GMC00320"},{"$f":" WINEP_Inputs!J92","v":"7UU200743"},{"$f":" WINEP_Inputs!K92","v":"Sandbach WwTW"},{"$f":"WINEP_Inputs!CW92","v":"£ per pe"},{"$f":"WINEP_Inputs!CX92","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR92","v":342},{"$f":" WINEP_Inputs!CS92","v":19439},{"$f":" WINEP_Inputs!CT92","v":19439},{"$f":" WINEP_Inputs!CU92","v":1},{"$f":" WINEP_Inputs!CV92","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A93","v":"CLA00465"},{"$f":" WINEP_Inputs!J93","v":"7UU200449"},{"$f":" WINEP_Inputs!K93","v":"Southwaite WwTW"},{"$f":"WINEP_Inputs!CW93","v":"£ per pe"},{"$f":"WINEP_Inputs!CX93","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR93","v":4155},{"$f":" WINEP_Inputs!CS93","v":160},{"$f":" WINEP_Inputs!CT93","v":160},{"$f":" WINEP_Inputs!CU93","v":1},{"$f":" WINEP_Inputs!CV93","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A94","v":"GMC00072"},{"$f":" WINEP_Inputs!J94","v":"7UU200521"},{"$f":" WINEP_Inputs!K94","v":"St Helens WwTW"},{"$f":"WINEP_Inputs!CW94","v":"£ per pe"},{"$f":"WINEP_Inputs!CX94","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR94","v":36},{"$f":" WINEP_Inputs!CS94","v":131610},{"$f":" WINEP_Inputs!CT94","v":0},{"$f":" WINEP_Inputs!CU94","v":1},{"$f":" WINEP_Inputs!CV94","v":"WWN"},0]
[null,null,{"$f":" WINEP_Inputs!A95","v":"GMC00354"},{"$f":" WINEP_Inputs!J95","v":"7UU200777"},{"$f":" WINEP_Inputs!K95","v":"Tarporley WwTW"},{"$f":"WINEP_Inputs!CW95","v":"£ per pe"},{"$f":"WINEP_Inputs!CX95","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR95","v":798},{"$f":" WINEP_Inputs!CS95","v":2749},{"$f":" WINEP_Inputs!CT95","v":2749},{"$f":" WINEP_Inputs!CU95","v":1},{"$f":" WINEP_Inputs!CV95","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A96","v":"GMC00331"},{"$f":" WINEP_Inputs!J96","v":"7UU200754"},{"$f":" WINEP_Inputs!K96","v":"Tarvin WwTW"},{"$f":"WINEP_Inputs!CW96","v":"£ per pe"},{"$f":"WINEP_Inputs!CX96","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR96","v":798},{"$f":" WINEP_Inputs!CS96","v":7361},{"$f":" WINEP_Inputs!CT96","v":7361},{"$f":" WINEP_Inputs!CU96","v":1},{"$f":" WINEP_Inputs!CV96","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A97","v":"GMC00376"},{"$f":" WINEP_Inputs!J97","v":"7UU200799"},{"$f":" WINEP_Inputs!K97","v":"Thicketford CSO BOL0229"},{"$f":"WINEP_Inputs!CW97","v":"£ per m3"},{"$f":"WINEP_Inputs!CX97","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR97","v":5768},{"$f":" WINEP_Inputs!CS97","v":240},{"$f":" WINEP_Inputs!CT97","v":240},{"$f":" WINEP_Inputs!CU97","v":1},{"$f":" WINEP_Inputs!CV97","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A98","v":"GMC00374"},{"$f":" WINEP_Inputs!J98","v":"7UU200797"},{"$f":" WINEP_Inputs!K98","v":"Timberbottom CSO BOL0153"},{"$f":"WINEP_Inputs!CW98","v":"£ per m3"},{"$f":"WINEP_Inputs!CX98","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR98","v":3269},{"$f":" WINEP_Inputs!CS98","v":750},{"$f":" WINEP_Inputs!CT98","v":750},{"$f":" WINEP_Inputs!CU98","v":1},{"$f":" WINEP_Inputs!CV98","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A99","v":"GMC00325"},{"$f":" WINEP_Inputs!J99","v":"7UU200748"},{"$f":" WINEP_Inputs!K99","v":"Tyldesley WwTW"},{"$f":"WINEP_Inputs!CW99","v":"£ per pe"},{"$f":"WINEP_Inputs!CX99","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR99","v":106},{"$f":" WINEP_Inputs!CS99","v":30929},{"$f":" WINEP_Inputs!CT99","v":30929},{"$f":" WINEP_Inputs!CU99","v":1},{"$f":" WINEP_Inputs!CV99","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A100","v":"GMC00028"},{"$f":" WINEP_Inputs!J100","v":"7UU100080"},{"$f":" WINEP_Inputs!K100","v":"Upper and Lower Castleshaw: Continuation and final implementation of adaptive management improvements at Castleshaw identified in AMP6, options appraisal"},{"$f":"WINEP_Inputs!CW100","v":"£"},{"$f":"WINEP_Inputs!CX100","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR100","v":93000},{"$f":" WINEP_Inputs!CS100","v":1},{"$f":" WINEP_Inputs!CT100","v":0},{"$f":" WINEP_Inputs!CU100","v":1},{"$f":" WINEP_Inputs!CV100","v":"WR"},0]
[null,null,{"$f":" WINEP_Inputs!A101","v":"GMC00332"},{"$f":" WINEP_Inputs!J101","v":"7UU200755"},{"$f":" WINEP_Inputs!K101","v":"Utkinton WwTW"},{"$f":"WINEP_Inputs!CW101","v":"£ per pe"},{"$f":"WINEP_Inputs!CX101","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR101","v":4155},{"$f":" WINEP_Inputs!CS101","v":415},{"$f":" WINEP_Inputs!CT101","v":415},{"$f":" WINEP_Inputs!CU101","v":1},{"$f":" WINEP_Inputs!CV101","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A102","v":"GMC00333"},{"$f":" WINEP_Inputs!J102","v":"7UU200756"},{"$f":" WINEP_Inputs!K102","v":"Waverton WwTW"},{"$f":"WINEP_Inputs!CW102","v":"£ per pe"},{"$f":"WINEP_Inputs!CX102","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR102","v":798},{"$f":" WINEP_Inputs!CS102","v":2306},{"$f":" WINEP_Inputs!CT102","v":2306},{"$f":" WINEP_Inputs!CU102","v":1},{"$f":" WINEP_Inputs!CV102","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A103","v":"CLA00492"},{"$f":" WINEP_Inputs!J103","v":"7UU200476"},{"$f":" WINEP_Inputs!K103","v":"Westhead WwTW"},{"$f":"WINEP_Inputs!CW103","v":"£ per pe"},{"$f":"WINEP_Inputs!CX103","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR103","v":4155},{"$f":" WINEP_Inputs!CS103","v":1837},{"$f":" WINEP_Inputs!CT103","v":1837},{"$f":" WINEP_Inputs!CU103","v":1},{"$f":" WINEP_Inputs!CV103","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A104","v":"GMC00326"},{"$f":" WINEP_Inputs!J104","v":"7UU200749"},{"$f":" WINEP_Inputs!K104","v":"Westhoughton WwTW"},{"$f":"WINEP_Inputs!CW104","v":"£ per pe"},{"$f":"WINEP_Inputs!CX104","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR104","v":106},{"$f":" WINEP_Inputs!CS104","v":29430},{"$f":" WINEP_Inputs!CT104","v":29430},{"$f":" WINEP_Inputs!CU104","v":1},{"$f":" WINEP_Inputs!CV104","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A105","v":"GMC00069"},{"$f":" WINEP_Inputs!J105","v":"7UU200518"},{"$f":" WINEP_Inputs!K105","v":"Whaley Bridge WwTW"},{"$f":"WINEP_Inputs!CW105","v":"£ per pe"},{"$f":"WINEP_Inputs!CX105","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR105","v":36},{"$f":" WINEP_Inputs!CS105","v":38483},{"$f":" WINEP_Inputs!CT105","v":0},{"$f":" WINEP_Inputs!CU105","v":1},{"$f":" WINEP_Inputs!CV105","v":"WWN"},0]
[null,null,{"$f":" WINEP_Inputs!A106","v":"GMC00343"},{"$f":" WINEP_Inputs!J106","v":"7UU200766"},{"$f":" WINEP_Inputs!K106","v":"Whaley Bridge WwTW"},{"$f":"WINEP_Inputs!CW106","v":"£ per pe"},{"$f":"WINEP_Inputs!CX106","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR106","v":106},{"$f":" WINEP_Inputs!CS106","v":38483},{"$f":" WINEP_Inputs!CT106","v":38483},{"$f":" WINEP_Inputs!CU106","v":1},{"$f":" WINEP_Inputs!CV106","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A107","v":"GMC00495"},{"$f":" WINEP_Inputs!J107","v":"7UU200912"},{"$f":" WINEP_Inputs!K107","v":"Whitegate WwTW"},{"$f":"WINEP_Inputs!CW107","v":"£ per pe"},{"$f":"WINEP_Inputs!CX107","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR107","v":4155},{"$f":" WINEP_Inputs!CS107","v":188},{"$f":" WINEP_Inputs!CT107","v":188},{"$f":" WINEP_Inputs!CU107","v":1},{"$f":" WINEP_Inputs!CV107","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A108","v":"GMC00066"},{"$f":" WINEP_Inputs!J108","v":"7UU200515"},{"$f":" WINEP_Inputs!K108","v":"Wilmslow WwTW"},{"$f":"WINEP_Inputs!CW108","v":"£ per pe"},{"$f":"WINEP_Inputs!CX108","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR108","v":156},{"$f":" WINEP_Inputs!CS108","v":23711},{"$f":" WINEP_Inputs!CT108","v":0},{"$f":" WINEP_Inputs!CU108","v":1},{"$f":" WINEP_Inputs!CV108","v":"WWN"},0]
[null,null,{"$f":" WINEP_Inputs!A109","v":"GMC00306"},{"$f":" WINEP_Inputs!J109","v":"7UU200729"},{"$f":" WINEP_Inputs!K109","v":"Wilmslow WwTW"},{"$f":"WINEP_Inputs!CW109","v":"£ per pe"},{"$f":"WINEP_Inputs!CX109","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR109","v":156},{"$f":" WINEP_Inputs!CS109","v":23711},{"$f":" WINEP_Inputs!CT109","v":23711},{"$f":" WINEP_Inputs!CU109","v":1},{"$f":" WINEP_Inputs!CV109","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A110","v":"GMC00327"},{"$f":" WINEP_Inputs!J110","v":"7UU200750"},{"$f":" WINEP_Inputs!K110","v":"Worsley WwTW"},{"$f":"WINEP_Inputs!CW110","v":"£ per pe"},{"$f":"WINEP_Inputs!CX110","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR110","v":342},{"$f":" WINEP_Inputs!CS110","v":22886},{"$f":" WINEP_Inputs!CT110","v":22886},{"$f":" WINEP_Inputs!CU110","v":1},{"$f":" WINEP_Inputs!CV110","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A111","v":"GMC00511"},{"$f":" WINEP_Inputs!J111","v":"7UU300121"},{"$f":" WINEP_Inputs!K111","v":"Worsley WwTW"},{"$f":"WINEP_Inputs!CW111","v":"£ "},{"$f":"WINEP_Inputs!CX111","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR111","v":254687},{"$f":" WINEP_Inputs!CS111","v":1},{"$f":" WINEP_Inputs!CT111","v":1},{"$f":" WINEP_Inputs!CU111","v":1},{"$f":" WINEP_Inputs!CV111","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A112","v":"GMC00391"},{"$f":" WINEP_Inputs!J112","v":"7UU200814"},{"$f":" WINEP_Inputs!K112","v":"Worsley WwTW Inlet CSO"},{"$f":"WINEP_Inputs!CW112","v":"£ per m3"},{"$f":"WINEP_Inputs!CX112","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR112","v":1840},{"$f":" WINEP_Inputs!CS112","v":1300},{"$f":" WINEP_Inputs!CT112","v":1300},{"$f":" WINEP_Inputs!CU112","v":1},{"$f":" WINEP_Inputs!CV112","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A113","v":"GMC00392"},{"$f":" WINEP_Inputs!J113","v":"7UU200815"},{"$f":" WINEP_Inputs!K113","v":"Worsley WwTW Storm Tank"},{"$f":"WINEP_Inputs!CW113","v":"£ per m3"},{"$f":"WINEP_Inputs!CX113","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR113","v":3269},{"$f":" WINEP_Inputs!CS113","v":675},{"$f":" WINEP_Inputs!CT113","v":675},{"$f":" WINEP_Inputs!CU113","v":1},{"$f":" WINEP_Inputs!CV113","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A114","v":"GMC00367"},{"$f":" WINEP_Inputs!J114","v":"7UU200790"},{"$f":" WINEP_Inputs!K114","v":"Bolton WwTW"},{"$f":"WINEP_Inputs!CW114","v":"£ "},{"$f":"WINEP_Inputs!CX114","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR114","v":12166666.666666666},{"$f":" WINEP_Inputs!CS114","v":1},{"$f":" WINEP_Inputs!CT114","v":1},{"$f":" WINEP_Inputs!CU114","v":0},{"$f":" WINEP_Inputs!CV114","v":"WWN"},{"$f":" IF(K119 = 0, 0, K119 / J119)","v":1}]
[null,null,{"$f":" WINEP_Inputs!A115","v":"GMC00508"},{"$f":" WINEP_Inputs!J115","v":"7UU300118"},{"$f":" WINEP_Inputs!K115","v":"Bolton WwTW"},{"$f":"WINEP_Inputs!CW115","v":"£ "},{"$f":"WINEP_Inputs!CX115","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR115","v":12166666.666666666},{"$f":" WINEP_Inputs!CS115","v":1},{"$f":" WINEP_Inputs!CT115","v":1},{"$f":" WINEP_Inputs!CU115","v":0},{"$f":" WINEP_Inputs!CV115","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A116","v":"GMC00307"},{"$f":" WINEP_Inputs!J116","v":"7UU200730"},{"$f":" WINEP_Inputs!K116","v":"Bolton WwTW"},{"$f":"WINEP_Inputs!CW116","v":"£ "},{"$f":"WINEP_Inputs!CX116","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR116","v":12166666.666666666},{"$f":" WINEP_Inputs!CS116","v":1},{"$f":" WINEP_Inputs!CT116","v":1},{"$f":" WINEP_Inputs!CU116","v":0},{"$f":" WINEP_Inputs!CV116","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A117","v":"GMC00368"},{"$f":" WINEP_Inputs!J117","v":"7UU200791"},{"$f":" WINEP_Inputs!K117","v":"Bolton WwTW Storm Tanks"},{"$f":"WINEP_Inputs!CW117","v":"£ "},{"$f":"WINEP_Inputs!CX117","v":9.9999999999999995E-7},null,{"$f":" WINEP_Inputs!CR117","v":41800000},{"$f":" WINEP_Inputs!CS117","v":1},{"$f":" WINEP_Inputs!CT117","v":1},{"$f":" WINEP_Inputs!CU117","v":0},{"$f":" WINEP_Inputs!CV117","v":"WWN"},1]
[null,null,{"$f":" WINEP_Inputs!A118","v":0},{"$f":" WINEP_Inputs!J118","v":0},{"$f":" WINEP_Inputs!K118","v":0},{"$f":"WINEP_Inputs!CW118","v":0},{"$f":"WINEP_Inputs!CX118","v":0},null,{"$f":" WINEP_Inputs!CR118","v":0},{"$f":" WINEP_Inputs!CS118","v":0},{"$f":" WINEP_Inputs!CT118","v":0},{"$f":" WINEP_Inputs!CU118","v":0},{"$f":" WINEP_Inputs!CV118","v":0},0]
[null,null,{"$f":" WINEP_Inputs!A119","v":0},{"$f":" WINEP_Inputs!J119","v":0},{"$f":" WINEP_Inputs!K119","v":0},{"$f":"WINEP_Inputs!CW119","v":0},{"$f":"WINEP_Inputs!CX119","v":0},null,{"$f":" WINEP_Inputs!CR119","v":0},{"$f":" WINEP_Inputs!CS119","v":0},{"$f":" WINEP_Inputs!CT119","v":0},{"$f":" WINEP_Inputs!CU119","v":0},{"$f":" WINEP_Inputs!CV119","v":0},{"$f":" IF(K124 = 0, 0, K124 / J124)","v":0}]
[]
[]
[]
["End of sheet"]

{"sheet":"WINEP_Allowance","index":11,"n_rows":145,"n_cols":22,"rows_kept":145,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":"Check!F2","v":0},"Checks"]
[null,null,null,null,null,{"$f":"Check!F3","v":5},"Track chgs"]
[]
["CALCULATION OF ADJUSTED ALLOWED COST FOR CONFIRMED SCHEMES"]
[]
["List of Amber Schemes"]
[null,"Calculate the adjusted allowed cost per scheme, £m and the WINEP reconciliation per control, £m"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WR","WN","WWN","BR","DMY"]
[null,null,{"$f":" WINEP_Schemes!C9","v":"WINEPID"},{"$f":" WINEP_Schemes!D9","v":"Unique ID"},{"$f":" WINEP_Schemes!E9","v":"Scheme category / name"},{"$f":" WINEP_Schemes!F9","v":"Unit"},{"$f":" WINEP_Schemes!G9","v":"Unit Conversion to £m"},{"$f":" WINEP_Schemes!H9","v":0},{"$f":" WINEP_Schemes!J9","v":"Quantity in PR19 FD"},{"$f":" WINEP_Schemes!I9","v":"Allowed totex unit rate"},{"$f":" WINEP_Schemes!K9","v":"Quantity Delivered"},{"$f":" WINEP_Schemes!L9","v":"1 = In FD, funded\n0 = In FD, not funded"},{"$f":" WINEP_Schemes!M9","v":"Price Control"},{"$f":" WINEP_Schemes!N9","v":"Proportion Confirmed"},"FD Allowance, £m","Adjusted Allowance (Delivered), £m","WINEP Reconciliation, £m","Water Resources £m","Water Network £m","Wastewater Network £m","Bioresources £m","Dummy £m"]
[null,null,{"$f":"WINEP_Schemes!C10","v":"CLA00478"},{"$f":"WINEP_Schemes!D10","v":"7UU200462"},{"$f":"WINEP_Schemes!E10","v":"Burnley WwTW"},{"$f":"WINEP_Schemes!F10","v":"£"},{"$f":"WINEP_Schemes!G10","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H10","v":0},{"$f":"WINEP_Schemes!J10","v":1},{"$f":"WINEP_Schemes!I10","v":1880959},{"$f":"WINEP_Schemes!K10","v":1},{"$f":"WINEP_Schemes!L10","v":1},{"$f":"WINEP_Schemes!M10","v":"WWN"},{"$f":"WINEP_Schemes!N10","v":1},{"$f":" I11 * J11 * G11","v":1.8809589999999998},{"$f":" N11 * O11","v":1.8809589999999998},{"$f":" IF(L11 = 0, P11, (N11 - 1) * O11)","v":0},{"$f":" IF($M11 = R$9, $Q11, 0)","v":0},{"$f":" IF($M11 = S$9, $Q11, 0)","v":0},{"$f":" IF($M11 = T$9, $Q11, 0)","v":0},{"$f":" IF($M11 = U$9, $Q11, 0)","v":0},{"$f":" IF($M11 = V$9, $Q11, 0)","v":0}]
[null,null,{"$f":"WINEP_Schemes!C11","v":"CLA00479"},{"$f":"WINEP_Schemes!D11","v":"7UU200463"},{"$f":"WINEP_Schemes!E11","v":"Burnley WwTW"},{"$f":"WINEP_Schemes!F11","v":"£"},{"$f":"WINEP_Schemes!G11","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H11","v":0},{"$f":"WINEP_Schemes!J11","v":1},{"$f":"WINEP_Schemes!I11","v":1880959},{"$f":"WINEP_Schemes!K11","v":1},{"$f":"WINEP_Schemes!L11","v":1},{"$f":"WINEP_Schemes!M11","v":"WWN"},{"$f":"WINEP_Schemes!N11","v":1},{"$f":" I12 * J12 * G12","v":1.8809589999999998},{"$f":" N12 * O12","v":1.8809589999999998},{"$f":" IF(L12 = 0, P12, (N12 - 1) * O12)","v":0},{"$f":" IF($M12 = R$9, $Q12, 0)","v":0},0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C12","v":"GMC00513"},{"$f":"WINEP_Schemes!D12","v":"7UU300123"},{"$f":"WINEP_Schemes!E12","v":"Mossley WwTW"},{"$f":"WINEP_Schemes!F12","v":"£ "},{"$f":"WINEP_Schemes!G12","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H12","v":0},{"$f":"WINEP_Schemes!J12","v":1},{"$f":"WINEP_Schemes!I12","v":2456836.5},{"$f":"WINEP_Schemes!K12","v":1},{"$f":"WINEP_Schemes!L12","v":1},{"$f":"WINEP_Schemes!M12","v":"WWN"},{"$f":"WINEP_Schemes!N12","v":1},{"$f":" I13 * J13 * G13","v":2.4568365000000001},{"$f":" N13 * O13","v":2.4568365000000001},{"$f":" IF(L13 = 0, P13, (N13 - 1) * O13)","v":0},0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C13","v":"GMC00514"},{"$f":"WINEP_Schemes!D13","v":"7UU300124"},{"$f":"WINEP_Schemes!E13","v":"Mossley WwTW"},{"$f":"WINEP_Schemes!F13","v":"£ "},{"$f":"WINEP_Schemes!G13","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H13","v":0},{"$f":"WINEP_Schemes!J13","v":1},{"$f":"WINEP_Schemes!I13","v":2456836.5},{"$f":"WINEP_Schemes!K13","v":1},{"$f":"WINEP_Schemes!L13","v":1},{"$f":"WINEP_Schemes!M13","v":"WWN"},{"$f":"WINEP_Schemes!N13","v":1},{"$f":" I14 * J14 * G14","v":2.4568365000000001},{"$f":" N14 * O14","v":2.4568365000000001},{"$f":" IF(L14 = 0, P14, (N14 - 1) * O14)","v":0},0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C14","v":"CLA00478"},{"$f":"WINEP_Schemes!D14","v":"7UU200462"},{"$f":"WINEP_Schemes!E14","v":"Burnley WwTW"},{"$f":"WINEP_Schemes!F14","v":"£ "},{"$f":"WINEP_Schemes!G14","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H14","v":0},{"$f":"WINEP_Schemes!J14","v":1},{"$f":"WINEP_Schemes!I14","v":1880958.5},{"$f":"WINEP_Schemes!K14","v":1},{"$f":"WINEP_Schemes!L14","v":1},{"$f":"WINEP_Schemes!M14","v":"WWN"},{"$f":"WINEP_Schemes!N14","v":1},1.8809585,1.8809585,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C15","v":"CLA00479"},{"$f":"WINEP_Schemes!D15","v":"7UU200463"},{"$f":"WINEP_Schemes!E15","v":"Burnley WwTW"},{"$f":"WINEP_Schemes!F15","v":"£ "},{"$f":"WINEP_Schemes!G15","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H15","v":0},{"$f":"WINEP_Schemes!J15","v":1},{"$f":"WINEP_Schemes!I15","v":1880958.5},{"$f":"WINEP_Schemes!K15","v":1},{"$f":"WINEP_Schemes!L15","v":1},{"$f":"WINEP_Schemes!M15","v":"WWN"},{"$f":"WINEP_Schemes!N15","v":1},{"$f":" I16 * J16 * G16","v":1.8809585},{"$f":" N16 * O16","v":1.8809585},{"$f":" IF(L16 = 0, P16, (N16 - 1) * O16)","v":0},0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C16","v":"GMC00513"},{"$f":"WINEP_Schemes!D16","v":"7UU300123"},{"$f":"WINEP_Schemes!E16","v":"Mossley WwTW"},{"$f":"WINEP_Schemes!F16","v":"£ "},{"$f":"WINEP_Schemes!G16","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H16","v":0},{"$f":"WINEP_Schemes!J16","v":1},{"$f":"WINEP_Schemes!I16","v":1228418},{"$f":"WINEP_Schemes!K16","v":1},{"$f":"WINEP_Schemes!L16","v":1},{"$f":"WINEP_Schemes!M16","v":"WWN"},{"$f":"WINEP_Schemes!N16","v":1},1.228418,1.228418,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C17","v":"GMC00514"},{"$f":"WINEP_Schemes!D17","v":"7UU300124"},{"$f":"WINEP_Schemes!E17","v":"Mossley WwTW"},{"$f":"WINEP_Schemes!F17","v":"£ "},{"$f":"WINEP_Schemes!G17","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H17","v":0},{"$f":"WINEP_Schemes!J17","v":1},{"$f":"WINEP_Schemes!I17","v":1228418},{"$f":"WINEP_Schemes!K17","v":1},{"$f":"WINEP_Schemes!L17","v":1},{"$f":"WINEP_Schemes!M17","v":"WWN"},{"$f":"WINEP_Schemes!N17","v":1},1.228418,1.228418,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C18","v":"GMC00411"},{"$f":"WINEP_Schemes!D18","v":"7UU200834"},{"$f":"WINEP_Schemes!E18","v":"Adj M62 Castleton CSO ROC0094"},{"$f":"WINEP_Schemes!F18","v":"£ per m3"},{"$f":"WINEP_Schemes!G18","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H18","v":0},{"$f":"WINEP_Schemes!J18","v":450},{"$f":"WINEP_Schemes!I18","v":5768},{"$f":"WINEP_Schemes!K18","v":450},{"$f":"WINEP_Schemes!L18","v":1},{"$f":"WINEP_Schemes!M18","v":"WWN"},{"$f":"WINEP_Schemes!N18","v":1},2.5955999999999997,2.5955999999999997,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C19","v":"GMC00509"},{"$f":"WINEP_Schemes!D19","v":"7UU300119"},{"$f":"WINEP_Schemes!E19","v":"Albert Road CSO BOL0095"},{"$f":"WINEP_Schemes!F19","v":0},{"$f":"WINEP_Schemes!G19","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H19","v":0},{"$f":"WINEP_Schemes!J19","v":0},{"$f":"WINEP_Schemes!I19","v":0},{"$f":"WINEP_Schemes!K19","v":0},{"$f":"WINEP_Schemes!L19","v":1},{"$f":"WINEP_Schemes!M19","v":"WWN"},{"$f":"WINEP_Schemes!N19","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C20","v":"GMC00065"},{"$f":"WINEP_Schemes!D20","v":"7UU200514"},{"$f":"WINEP_Schemes!E20","v":"Alderley Edge WwTW"},{"$f":"WINEP_Schemes!F20","v":"£ per pe"},{"$f":"WINEP_Schemes!G20","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H20","v":0},{"$f":"WINEP_Schemes!J20","v":15495},{"$f":"WINEP_Schemes!I20","v":156},{"$f":"WINEP_Schemes!K20","v":15495},{"$f":"WINEP_Schemes!L20","v":1},{"$f":"WINEP_Schemes!M20","v":"WWN"},{"$f":"WINEP_Schemes!N20","v":1},2.4172199999999999,2.4172199999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C21","v":"GMC00294"},{"$f":"WINEP_Schemes!D21","v":"7UU200717"},{"$f":"WINEP_Schemes!E21","v":"Alderley Edge WwTW"},{"$f":"WINEP_Schemes!F21","v":"£ per pe"},{"$f":"WINEP_Schemes!G21","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H21","v":0},{"$f":"WINEP_Schemes!J21","v":15495},{"$f":"WINEP_Schemes!I21","v":342},{"$f":"WINEP_Schemes!K21","v":15495},{"$f":"WINEP_Schemes!L21","v":1},{"$f":"WINEP_Schemes!M21","v":"WWN"},{"$f":"WINEP_Schemes!N21","v":1},5.2992900000000001,5.2992900000000001,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C22","v":"GMC00313"},{"$f":"WINEP_Schemes!D22","v":"7UU200736"},{"$f":"WINEP_Schemes!E22","v":"Alsager WwTW"},{"$f":"WINEP_Schemes!F22","v":"£ per pe"},{"$f":"WINEP_Schemes!G22","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H22","v":0},{"$f":"WINEP_Schemes!J22","v":13114},{"$f":"WINEP_Schemes!I22","v":342},{"$f":"WINEP_Schemes!K22","v":13114},{"$f":"WINEP_Schemes!L22","v":1},{"$f":"WINEP_Schemes!M22","v":"WWN"},{"$f":"WINEP_Schemes!N22","v":1},4.4849879999999995,4.4849879999999995,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C23","v":"GMC00371"},{"$f":"WINEP_Schemes!D23","v":"7UU200794"},{"$f":"WINEP_Schemes!E23","v":"Astley Bridge CSO BOL0056"},{"$f":"WINEP_Schemes!F23","v":"£ per m3"},{"$f":"WINEP_Schemes!G23","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H23","v":0},{"$f":"WINEP_Schemes!J23","v":2600},{"$f":"WINEP_Schemes!I23","v":1840},{"$f":"WINEP_Schemes!K23","v":2600},{"$f":"WINEP_Schemes!L23","v":1},{"$f":"WINEP_Schemes!M23","v":"WWN"},{"$f":"WINEP_Schemes!N23","v":1},4.7839999999999998,4.7839999999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C24","v":"GMC00349"},{"$f":"WINEP_Schemes!D24","v":"7UU200772"},{"$f":"WINEP_Schemes!E24","v":"Audlem WwTW"},{"$f":"WINEP_Schemes!F24","v":"£ per pe"},{"$f":"WINEP_Schemes!G24","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H24","v":0},{"$f":"WINEP_Schemes!J24","v":1563},{"$f":"WINEP_Schemes!I24","v":4155},{"$f":"WINEP_Schemes!K24","v":1563},{"$f":"WINEP_Schemes!L24","v":1},{"$f":"WINEP_Schemes!M24","v":"WWN"},{"$f":"WINEP_Schemes!N24","v":1},6.4942649999999995,6.4942649999999995,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C25","v":"GMC00008"},{"$f":"WINEP_Schemes!D25","v":"7UU200501"},{"$f":"WINEP_Schemes!E25","v":"Audley WwTW"},{"$f":"WINEP_Schemes!F25","v":"£"},{"$f":"WINEP_Schemes!G25","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H25","v":0},{"$f":"WINEP_Schemes!J25","v":1},{"$f":"WINEP_Schemes!I25","v":2133357},{"$f":"WINEP_Schemes!K25","v":1},{"$f":"WINEP_Schemes!L25","v":1},{"$f":"WINEP_Schemes!M25","v":"WWN"},{"$f":"WINEP_Schemes!N25","v":1},2.1333569999999997,2.1333569999999997,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C26","v":"GMC00350"},{"$f":"WINEP_Schemes!D26","v":"7UU200773"},{"$f":"WINEP_Schemes!E26","v":"Audley WwTW"},{"$f":"WINEP_Schemes!F26","v":"£ per pe"},{"$f":"WINEP_Schemes!G26","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H26","v":0},{"$f":"WINEP_Schemes!J26","v":8052},{"$f":"WINEP_Schemes!I26","v":798},{"$f":"WINEP_Schemes!K26","v":8052},{"$f":"WINEP_Schemes!L26","v":1},{"$f":"WINEP_Schemes!M26","v":"WWN"},{"$f":"WINEP_Schemes!N26","v":1},6.4254959999999999,6.4254959999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C27","v":"CLA00378"},{"$f":"WINEP_Schemes!D27","v":"7UU100001"},{"$f":"WINEP_Schemes!E27","v":"Barnoldswick WwTW"},{"$f":"WINEP_Schemes!F27","v":"£ per pe"},{"$f":"WINEP_Schemes!G27","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H27","v":0},{"$f":"WINEP_Schemes!J27","v":13092},{"$f":"WINEP_Schemes!I27","v":342},{"$f":"WINEP_Schemes!K27","v":13092},{"$f":"WINEP_Schemes!L27","v":1},{"$f":"WINEP_Schemes!M27","v":"WWN"},{"$f":"WINEP_Schemes!N27","v":1},4.4774639999999994,4.4774639999999994,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C28","v":"GMC00351"},{"$f":"WINEP_Schemes!D28","v":"7UU200774"},{"$f":"WINEP_Schemes!E28","v":"Betley WwTW"},{"$f":"WINEP_Schemes!F28","v":"£ per pe"},{"$f":"WINEP_Schemes!G28","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H28","v":0},{"$f":"WINEP_Schemes!J28","v":966},{"$f":"WINEP_Schemes!I28","v":4155},{"$f":"WINEP_Schemes!K28","v":966},{"$f":"WINEP_Schemes!L28","v":1},{"$f":"WINEP_Schemes!M28","v":"WWN"},{"$f":"WINEP_Schemes!N28","v":1},4.0137299999999998,4.0137299999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C29","v":"GMC00314"},{"$f":"WINEP_Schemes!D29","v":"7UU200737"},{"$f":"WINEP_Schemes!E29","v":"Biddulph WwTW"},{"$f":"WINEP_Schemes!F29","v":"£ per pe"},{"$f":"WINEP_Schemes!G29","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H29","v":0},{"$f":"WINEP_Schemes!J29","v":16730},{"$f":"WINEP_Schemes!I29","v":342},{"$f":"WINEP_Schemes!K29","v":16730},{"$f":"WINEP_Schemes!L29","v":1},{"$f":"WINEP_Schemes!M29","v":"WWN"},{"$f":"WINEP_Schemes!N29","v":1},5.72166,5.72166,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C30","v":"CLA00486"},{"$f":"WINEP_Schemes!D30","v":"7UU200470"},{"$f":"WINEP_Schemes!E30","v":"Blackburn WwTW"},{"$f":"WINEP_Schemes!F30","v":"£ per pe"},{"$f":"WINEP_Schemes!G30","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H30","v":0},{"$f":"WINEP_Schemes!J30","v":267950},{"$f":"WINEP_Schemes!I30","v":106},{"$f":"WINEP_Schemes!K30","v":267950},{"$f":"WINEP_Schemes!L30","v":1},{"$f":"WINEP_Schemes!M30","v":"WWN"},{"$f":"WINEP_Schemes!N30","v":1},28.402699999999999,28.402699999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C31","v":"CLA00536"},{"$f":"WINEP_Schemes!D31","v":"7UU200486"},{"$f":"WINEP_Schemes!E31","v":"Blea Water - Removal of weir"},{"$f":"WINEP_Schemes!F31","v":"£"},{"$f":"WINEP_Schemes!G31","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H31","v":0},{"$f":"WINEP_Schemes!J31","v":1},{"$f":"WINEP_Schemes!I31","v":600000},{"$f":"WINEP_Schemes!K31","v":1},{"$f":"WINEP_Schemes!L31","v":1},{"$f":"WINEP_Schemes!M31","v":"WR"},{"$f":"WINEP_Schemes!N31","v":1},0.6,0.6,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C32","v":"GMC00296"},{"$f":"WINEP_Schemes!D32","v":"7UU200719"},{"$f":"WINEP_Schemes!E32","v":"Bowdon WwTW"},{"$f":"WINEP_Schemes!F32","v":"£ per pe"},{"$f":"WINEP_Schemes!G32","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H32","v":0},{"$f":"WINEP_Schemes!J32","v":7542},{"$f":"WINEP_Schemes!I32","v":420},{"$f":"WINEP_Schemes!K32","v":7542},{"$f":"WINEP_Schemes!L32","v":1},{"$f":"WINEP_Schemes!M32","v":"WWN"},{"$f":"WINEP_Schemes!N32","v":1},3.16764,3.16764,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C33","v":"GMC00328"},{"$f":"WINEP_Schemes!D33","v":"7UU200751"},{"$f":"WINEP_Schemes!E33","v":"Bunbury WwTW"},{"$f":"WINEP_Schemes!F33","v":"£ per pe"},{"$f":"WINEP_Schemes!G33","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H33","v":0},{"$f":"WINEP_Schemes!J33","v":1462},{"$f":"WINEP_Schemes!I33","v":4155},{"$f":"WINEP_Schemes!K33","v":1462},{"$f":"WINEP_Schemes!L33","v":1},{"$f":"WINEP_Schemes!M33","v":"WWN"},{"$f":"WINEP_Schemes!N33","v":1},6.0746099999999998,6.0746099999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C34","v":"CLA00474"},{"$f":"WINEP_Schemes!D34","v":"7UU200458"},{"$f":"WINEP_Schemes!E34","v":"BUR0026"},{"$f":"WINEP_Schemes!F34","v":"£ per m3"},{"$f":"WINEP_Schemes!G34","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H34","v":0},{"$f":"WINEP_Schemes!J34","v":5500},{"$f":"WINEP_Schemes!I34","v":946},{"$f":"WINEP_Schemes!K34","v":5500},{"$f":"WINEP_Schemes!L34","v":1},{"$f":"WINEP_Schemes!M34","v":"WWN"},{"$f":"WINEP_Schemes!N34","v":1},5.2029999999999994,5.2029999999999994,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C35","v":"CLA00475"},{"$f":"WINEP_Schemes!D35","v":"7UU200459"},{"$f":"WINEP_Schemes!E35","v":"BUR0036"},{"$f":"WINEP_Schemes!F35","v":"£ per m3"},{"$f":"WINEP_Schemes!G35","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H35","v":0},{"$f":"WINEP_Schemes!J35","v":1500},{"$f":"WINEP_Schemes!I35","v":1840},{"$f":"WINEP_Schemes!K35","v":1500},{"$f":"WINEP_Schemes!L35","v":1},{"$f":"WINEP_Schemes!M35","v":"WWN"},{"$f":"WINEP_Schemes!N35","v":1},2.76,2.76,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C36","v":"CLA00480"},{"$f":"WINEP_Schemes!D36","v":"7UU200464"},{"$f":"WINEP_Schemes!E36","v":"Burnley WwTW"},{"$f":"WINEP_Schemes!F36","v":"£ per pe"},{"$f":"WINEP_Schemes!G36","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H36","v":0},{"$f":"WINEP_Schemes!J36","v":131744},{"$f":"WINEP_Schemes!I36","v":106},{"$f":"WINEP_Schemes!K36","v":131744},{"$f":"WINEP_Schemes!L36","v":1},{"$f":"WINEP_Schemes!M36","v":"WWN"},{"$f":"WINEP_Schemes!N36","v":1},13.964863999999999,13.964863999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C37","v":"CLA00481"},{"$f":"WINEP_Schemes!D37","v":"7UU200465"},{"$f":"WINEP_Schemes!E37","v":"Burnley WwTW Storm Tanks"},{"$f":"WINEP_Schemes!F37","v":"£ per m3"},{"$f":"WINEP_Schemes!G37","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H37","v":0},{"$f":"WINEP_Schemes!J37","v":25000},{"$f":"WINEP_Schemes!I37","v":946},{"$f":"WINEP_Schemes!K37","v":25000},{"$f":"WINEP_Schemes!L37","v":1},{"$f":"WINEP_Schemes!M37","v":"WWN"},{"$f":"WINEP_Schemes!N37","v":1},23.65,23.65,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C38","v":"CLA00564"},{"$f":"WINEP_Schemes!D38","v":"7UU300107"},{"$f":"WINEP_Schemes!E38","v":"Burscough STW Wetland Solution"},{"$f":"WINEP_Schemes!F38","v":"£ per pe"},{"$f":"WINEP_Schemes!G38","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H38","v":0},{"$f":"WINEP_Schemes!J38","v":3885},{"$f":"WINEP_Schemes!I38","v":420},{"$f":"WINEP_Schemes!K38","v":3885},{"$f":"WINEP_Schemes!L38","v":1},{"$f":"WINEP_Schemes!M38","v":"WWN"},{"$f":"WINEP_Schemes!N38","v":1},1.6316999999999999,1.6316999999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C39","v":"GMC00408"},{"$f":"WINEP_Schemes!D39","v":"7UU200831"},{"$f":"WINEP_Schemes!E39","v":"Castleton WwTW"},{"$f":"WINEP_Schemes!F39","v":0},{"$f":"WINEP_Schemes!G39","v":0},{"$f":"WINEP_Schemes!H39","v":0},{"$f":"WINEP_Schemes!J39","v":0},{"$f":"WINEP_Schemes!I39","v":0},{"$f":"WINEP_Schemes!K39","v":0},{"$f":"WINEP_Schemes!L39","v":0},{"$f":"WINEP_Schemes!M39","v":0},{"$f":"WINEP_Schemes!N39","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C40","v":"GMC00409"},{"$f":"WINEP_Schemes!D40","v":"7UU200832"},{"$f":"WINEP_Schemes!E40","v":"Castleton WwTW"},{"$f":"WINEP_Schemes!F40","v":0},{"$f":"WINEP_Schemes!G40","v":0},{"$f":"WINEP_Schemes!H40","v":0},{"$f":"WINEP_Schemes!J40","v":0},{"$f":"WINEP_Schemes!I40","v":0},{"$f":"WINEP_Schemes!K40","v":0},{"$f":"WINEP_Schemes!L40","v":0},{"$f":"WINEP_Schemes!M40","v":0},{"$f":"WINEP_Schemes!N40","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C41","v":"GMC00344"},{"$f":"WINEP_Schemes!D41","v":"7UU200767"},{"$f":"WINEP_Schemes!E41","v":"Castleton WwTW"},{"$f":"WINEP_Schemes!F41","v":"£ per pe"},{"$f":"WINEP_Schemes!G41","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H41","v":0},{"$f":"WINEP_Schemes!J41","v":5646},{"$f":"WINEP_Schemes!I41","v":798},{"$f":"WINEP_Schemes!K41","v":5646},{"$f":"WINEP_Schemes!L41","v":1},{"$f":"WINEP_Schemes!M41","v":"WWN"},{"$f":"WINEP_Schemes!N41","v":1},4.5055079999999998,4.5055079999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C42","v":"GMC00412"},{"$f":"WINEP_Schemes!D42","v":"7UU200835"},{"$f":"WINEP_Schemes!E42","v":"Castleton WwTW Storm Tanks "},{"$f":"WINEP_Schemes!F42","v":"£ per m3"},{"$f":"WINEP_Schemes!G42","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H42","v":0},{"$f":"WINEP_Schemes!J42","v":5250},{"$f":"WINEP_Schemes!I42","v":946},{"$f":"WINEP_Schemes!K42","v":5250},{"$f":"WINEP_Schemes!L42","v":1},{"$f":"WINEP_Schemes!M42","v":"WWN"},{"$f":"WINEP_Schemes!N42","v":1},4.9664999999999999,4.9664999999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C43","v":"GMC00335"},{"$f":"WINEP_Schemes!D43","v":"7UU200758"},{"$f":"WINEP_Schemes!E43","v":"Chapel-en-le-Frith WwTW "},{"$f":"WINEP_Schemes!F43","v":"£ per pe"},{"$f":"WINEP_Schemes!G43","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H43","v":0},{"$f":"WINEP_Schemes!J43","v":7287},{"$f":"WINEP_Schemes!I43","v":798},{"$f":"WINEP_Schemes!K43","v":7287},{"$f":"WINEP_Schemes!L43","v":1},{"$f":"WINEP_Schemes!M43","v":"WWN"},{"$f":"WINEP_Schemes!N43","v":1},5.8150259999999996,5.8150259999999996,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C44","v":"CLA00487"},{"$f":"WINEP_Schemes!D44","v":"7UU200471"},{"$f":"WINEP_Schemes!E44","v":"Chorley WwTW"},{"$f":"WINEP_Schemes!F44","v":"£ per pe"},{"$f":"WINEP_Schemes!G44","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H44","v":0},{"$f":"WINEP_Schemes!J44","v":62080},{"$f":"WINEP_Schemes!I44","v":106},{"$f":"WINEP_Schemes!K44","v":62080},{"$f":"WINEP_Schemes!L44","v":1},{"$f":"WINEP_Schemes!M44","v":"WWN"},{"$f":"WINEP_Schemes!N44","v":1},6.5804799999999997,6.5804799999999997,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C45","v":"GMC00315"},{"$f":"WINEP_Schemes!D45","v":"7UU200738"},{"$f":"WINEP_Schemes!E45","v":"Congleton WwTW"},{"$f":"WINEP_Schemes!F45","v":"£ per pe"},{"$f":"WINEP_Schemes!G45","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H45","v":0},{"$f":"WINEP_Schemes!J45","v":37106},{"$f":"WINEP_Schemes!I45","v":106},{"$f":"WINEP_Schemes!K45","v":37106},{"$f":"WINEP_Schemes!L45","v":1},{"$f":"WINEP_Schemes!M45","v":"WWN"},{"$f":"WINEP_Schemes!N45","v":1},3.933236,3.933236,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C46","v":"GMC00329"},{"$f":"WINEP_Schemes!D46","v":"7UU200752"},{"$f":"WINEP_Schemes!E46","v":"Duddon WwTW"},{"$f":"WINEP_Schemes!F46","v":"£ per pe"},{"$f":"WINEP_Schemes!G46","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H46","v":0},{"$f":"WINEP_Schemes!J46","v":357},{"$f":"WINEP_Schemes!I46","v":4155},{"$f":"WINEP_Schemes!K46","v":357},{"$f":"WINEP_Schemes!L46","v":1},{"$f":"WINEP_Schemes!M46","v":"WWN"},{"$f":"WINEP_Schemes!N46","v":1},1.4833349999999998,1.4833349999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C47","v":"GMC00375"},{"$f":"WINEP_Schemes!D47","v":"7UU200798"},{"$f":"WINEP_Schemes!E47","v":"Duncar Bridge CSO BOL0176"},{"$f":"WINEP_Schemes!F47","v":"£ per m3"},{"$f":"WINEP_Schemes!G47","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H47","v":0},{"$f":"WINEP_Schemes!J47","v":400},{"$f":"WINEP_Schemes!I47","v":5768},{"$f":"WINEP_Schemes!K47","v":400},{"$f":"WINEP_Schemes!L47","v":1},{"$f":"WINEP_Schemes!M47","v":"WWN"},{"$f":"WINEP_Schemes!N47","v":1},2.3071999999999999,2.3071999999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C48","v":"GMC00070"},{"$f":"WINEP_Schemes!D48","v":"7UU200519"},{"$f":"WINEP_Schemes!E48","v":"Failsworth WwTW"},{"$f":"WINEP_Schemes!F48","v":"£ per pe"},{"$f":"WINEP_Schemes!G48","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H48","v":0},{"$f":"WINEP_Schemes!J48","v":21412},{"$f":"WINEP_Schemes!I48","v":156},{"$f":"WINEP_Schemes!K48","v":0},{"$f":"WINEP_Schemes!L48","v":1},{"$f":"WINEP_Schemes!M48","v":"WWN"},{"$f":"WINEP_Schemes!N48","v":0},3.3402719999999997,0,-3.3402719999999997,0,0,-3.3402719999999997,0,0]
[null,null,{"$f":"WINEP_Schemes!C49","v":"GMC00029"},{"$f":"WINEP_Schemes!D49","v":"7UU100082"},{"$f":"WINEP_Schemes!E49","v":"Fernilee Reservoir:  Continuation and final implementation of adaptive management improvements at Fernilee  identified in AMP6, options appraisal"},{"$f":"WINEP_Schemes!F49","v":"£"},{"$f":"WINEP_Schemes!G49","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H49","v":0},{"$f":"WINEP_Schemes!J49","v":1},{"$f":"WINEP_Schemes!I49","v":93000},{"$f":"WINEP_Schemes!K49","v":0},{"$f":"WINEP_Schemes!L49","v":1},{"$f":"WINEP_Schemes!M49","v":"WR"},{"$f":"WINEP_Schemes!N49","v":0},9.2999999999999999E-2,0,-9.2999999999999999E-2,-9.2999999999999999E-2,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C50","v":"GMC00510"},{"$f":"WINEP_Schemes!D50","v":"7UU300120"},{"$f":"WINEP_Schemes!E50","v":"Ginger Fold CSO BOL0144"},{"$f":"WINEP_Schemes!F50","v":"£ per m3"},{"$f":"WINEP_Schemes!G50","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H50","v":0},{"$f":"WINEP_Schemes!J50","v":400},{"$f":"WINEP_Schemes!I50","v":5768},{"$f":"WINEP_Schemes!K50","v":400},{"$f":"WINEP_Schemes!L50","v":1},{"$f":"WINEP_Schemes!M50","v":"WWN"},{"$f":"WINEP_Schemes!N50","v":1},2.3071999999999999,2.3071999999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C51","v":"GMC00323"},{"$f":"WINEP_Schemes!D51","v":"7UU200746"},{"$f":"WINEP_Schemes!E51","v":"Glazebury WwTW"},{"$f":"WINEP_Schemes!F51","v":"£ per pe"},{"$f":"WINEP_Schemes!G51","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H51","v":0},{"$f":"WINEP_Schemes!J51","v":29977},{"$f":"WINEP_Schemes!I51","v":106},{"$f":"WINEP_Schemes!K51","v":29977},{"$f":"WINEP_Schemes!L51","v":1},{"$f":"WINEP_Schemes!M51","v":"WWN"},{"$f":"WINEP_Schemes!N51","v":1},3.177562,3.177562,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C52","v":"GMC00068"},{"$f":"WINEP_Schemes!D52","v":"7UU200517"},{"$f":"WINEP_Schemes!E52","v":"Glossop WwTW"},{"$f":"WINEP_Schemes!F52","v":"£ per pe"},{"$f":"WINEP_Schemes!G52","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H52","v":0},{"$f":"WINEP_Schemes!J52","v":35994},{"$f":"WINEP_Schemes!I52","v":36},{"$f":"WINEP_Schemes!K52","v":0},{"$f":"WINEP_Schemes!L52","v":1},{"$f":"WINEP_Schemes!M52","v":"WWN"},{"$f":"WINEP_Schemes!N52","v":0},1.295784,0,-1.295784,0,0,-1.295784,0,0]
[null,null,{"$f":"WINEP_Schemes!C53","v":"GMC00337"},{"$f":"WINEP_Schemes!D53","v":"7UU200760"},{"$f":"WINEP_Schemes!E53","v":"Glossop WwTW"},{"$f":"WINEP_Schemes!F53","v":"£ per pe"},{"$f":"WINEP_Schemes!G53","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H53","v":0},{"$f":"WINEP_Schemes!J53","v":35994},{"$f":"WINEP_Schemes!I53","v":106},{"$f":"WINEP_Schemes!K53","v":35994},{"$f":"WINEP_Schemes!L53","v":1},{"$f":"WINEP_Schemes!M53","v":"WWN"},{"$f":"WINEP_Schemes!N53","v":1},3.8153639999999998,3.8153639999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C54","v":"GMC00395"},{"$f":"WINEP_Schemes!D54","v":"7UU200818"},{"$f":"WINEP_Schemes!E54","v":"Glossop WwTW"},{"$f":"WINEP_Schemes!F54","v":"£ "},{"$f":"WINEP_Schemes!G54","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H54","v":0},{"$f":"WINEP_Schemes!J54","v":1},{"$f":"WINEP_Schemes!I54","v":1584793},{"$f":"WINEP_Schemes!K54","v":1},{"$f":"WINEP_Schemes!L54","v":1},{"$f":"WINEP_Schemes!M54","v":"WWN"},{"$f":"WINEP_Schemes!N54","v":1},1.5847929999999999,1.5847929999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C55","v":"GMC00389"},{"$f":"WINEP_Schemes!D55","v":"7UU200812"},{"$f":"WINEP_Schemes!E55","v":"Gloucester Street/Wigan Road CSO WIG0207"},{"$f":"WINEP_Schemes!F55","v":"£ per m3"},{"$f":"WINEP_Schemes!G55","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H55","v":0},{"$f":"WINEP_Schemes!J55","v":400},{"$f":"WINEP_Schemes!I55","v":5768},{"$f":"WINEP_Schemes!K55","v":400},{"$f":"WINEP_Schemes!L55","v":1},{"$f":"WINEP_Schemes!M55","v":"WWN"},{"$f":"WINEP_Schemes!N55","v":1},2.3071999999999999,2.3071999999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C56","v":"GMC00297"},{"$f":"WINEP_Schemes!D56","v":"7UU200720"},{"$f":"WINEP_Schemes!E56","v":"Great Warford WwTW"},{"$f":"WINEP_Schemes!F56","v":"£ per pe"},{"$f":"WINEP_Schemes!G56","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H56","v":0},{"$f":"WINEP_Schemes!J56","v":2866},{"$f":"WINEP_Schemes!I56","v":420},{"$f":"WINEP_Schemes!K56","v":2866},{"$f":"WINEP_Schemes!L56","v":1},{"$f":"WINEP_Schemes!M56","v":"WWN"},{"$f":"WINEP_Schemes!N56","v":1},1.2037199999999999,1.2037199999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C57","v":"GMC00067"},{"$f":"WINEP_Schemes!D57","v":"7UU200516"},{"$f":"WINEP_Schemes!E57","v":"Hazel Grove WwTW"},{"$f":"WINEP_Schemes!F57","v":"£ per pe"},{"$f":"WINEP_Schemes!G57","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H57","v":0},{"$f":"WINEP_Schemes!J57","v":46662},{"$f":"WINEP_Schemes!I57","v":36},{"$f":"WINEP_Schemes!K57","v":0},{"$f":"WINEP_Schemes!L57","v":1},{"$f":"WINEP_Schemes!M57","v":"WWN"},{"$f":"WINEP_Schemes!N57","v":0},1.679832,0,-1.679832,0,0,-1.679832,0,0]
[null,null,{"$f":"WINEP_Schemes!C58","v":"GMC00330"},{"$f":"WINEP_Schemes!D58","v":"7UU200753"},{"$f":"WINEP_Schemes!E58","v":"Helsby WwTW"},{"$f":"WINEP_Schemes!F58","v":"£ per pe"},{"$f":"WINEP_Schemes!G58","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H58","v":0},{"$f":"WINEP_Schemes!J58","v":19789},{"$f":"WINEP_Schemes!I58","v":342},{"$f":"WINEP_Schemes!K58","v":19789},{"$f":"WINEP_Schemes!L58","v":1},{"$f":"WINEP_Schemes!M58","v":"WWN"},{"$f":"WINEP_Schemes!N58","v":1},6.7678379999999994,6.7678379999999994,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C59","v":"GMC00393"},{"$f":"WINEP_Schemes!D59","v":"7UU200816"},{"$f":"WINEP_Schemes!E59","v":"Helsby WwTW"},{"$f":"WINEP_Schemes!F59","v":"£"},{"$f":"WINEP_Schemes!G59","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H59","v":0},{"$f":"WINEP_Schemes!J59","v":1},{"$f":"WINEP_Schemes!I59","v":4194},{"$f":"WINEP_Schemes!K59","v":1},{"$f":"WINEP_Schemes!L59","v":1},{"$f":"WINEP_Schemes!M59","v":"WWN"},{"$f":"WINEP_Schemes!N59","v":1},4.1939999999999998E-3,4.1939999999999998E-3,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C60","v":"GMC00394"},{"$f":"WINEP_Schemes!D60","v":"7UU200817"},{"$f":"WINEP_Schemes!E60","v":"Helsby WwTW"},{"$f":"WINEP_Schemes!F60","v":"£"},{"$f":"WINEP_Schemes!G60","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H60","v":0},{"$f":"WINEP_Schemes!J60","v":1},{"$f":"WINEP_Schemes!I60","v":4194},{"$f":"WINEP_Schemes!K60","v":1},{"$f":"WINEP_Schemes!L60","v":1},{"$f":"WINEP_Schemes!M60","v":"WWN"},{"$f":"WINEP_Schemes!N60","v":1},4.1939999999999998E-3,4.1939999999999998E-3,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C61","v":"GMC00298"},{"$f":"WINEP_Schemes!D61","v":"7UU200721"},{"$f":"WINEP_Schemes!E61","v":"High Legh WwTW"},{"$f":"WINEP_Schemes!F61","v":"£ per pe"},{"$f":"WINEP_Schemes!G61","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H61","v":0},{"$f":"WINEP_Schemes!J61","v":850},{"$f":"WINEP_Schemes!I61","v":4155},{"$f":"WINEP_Schemes!K61","v":850},{"$f":"WINEP_Schemes!L61","v":1},{"$f":"WINEP_Schemes!M61","v":"WWN"},{"$f":"WINEP_Schemes!N61","v":1},3.5317499999999997,3.5317499999999997,0,{"$f":" IF($M62 = R$9, $Q62, 0)","v":0},0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C62","v":"GMC00316"},{"$f":"WINEP_Schemes!D62","v":"7UU200739"},{"$f":"WINEP_Schemes!E62","v":"Holmes Chapel WwTW"},{"$f":"WINEP_Schemes!F62","v":"£ per pe"},{"$f":"WINEP_Schemes!G62","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H62","v":0},{"$f":"WINEP_Schemes!J62","v":11090},{"$f":"WINEP_Schemes!I62","v":342},{"$f":"WINEP_Schemes!K62","v":11090},{"$f":"WINEP_Schemes!L62","v":1},{"$f":"WINEP_Schemes!M62","v":"WWN"},{"$f":"WINEP_Schemes!N62","v":1},3.79278,3.79278,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C63","v":"CLA00488"},{"$f":"WINEP_Schemes!D63","v":"7UU200472"},{"$f":"WINEP_Schemes!E63","v":"Horwich WwTW"},{"$f":"WINEP_Schemes!F63","v":"£ per pe"},{"$f":"WINEP_Schemes!G63","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H63","v":0},{"$f":"WINEP_Schemes!J63","v":26987},{"$f":"WINEP_Schemes!I63","v":106},{"$f":"WINEP_Schemes!K63","v":26987},{"$f":"WINEP_Schemes!L63","v":1},{"$f":"WINEP_Schemes!M63","v":"WWN"},{"$f":"WINEP_Schemes!N63","v":1},2.8606219999999998,2.8606219999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C64","v":"CLA00483"},{"$f":"WINEP_Schemes!D64","v":"7UU200467"},{"$f":"WINEP_Schemes!E64","v":"Hyndburn WwTW"},{"$f":"WINEP_Schemes!F64","v":0},{"$f":"WINEP_Schemes!G64","v":0},{"$f":"WINEP_Schemes!H64","v":0},{"$f":"WINEP_Schemes!J64","v":0},{"$f":"WINEP_Schemes!I64","v":0},{"$f":"WINEP_Schemes!K64","v":0},{"$f":"WINEP_Schemes!L64","v":0},{"$f":"WINEP_Schemes!M64","v":0},{"$f":"WINEP_Schemes!N64","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C65","v":"CLA00484"},{"$f":"WINEP_Schemes!D65","v":"7UU200468"},{"$f":"WINEP_Schemes!E65","v":"Hyndburn WwTW"},{"$f":"WINEP_Schemes!F65","v":0},{"$f":"WINEP_Schemes!G65","v":0},{"$f":"WINEP_Schemes!H65","v":0},{"$f":"WINEP_Schemes!J65","v":0},{"$f":"WINEP_Schemes!I65","v":0},{"$f":"WINEP_Schemes!K65","v":0},{"$f":"WINEP_Schemes!L65","v":0},{"$f":"WINEP_Schemes!M65","v":0},{"$f":"WINEP_Schemes!N65","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C66","v":"GMC00020"},{"$f":"WINEP_Schemes!D66","v":"7UU100072"},{"$f":"WINEP_Schemes!E66","v":"Implementation of flow changes at Clowbridge Reservoir as agreed in the final stage  3 investigation in AMP6.  "},{"$f":"WINEP_Schemes!F66","v":"£"},{"$f":"WINEP_Schemes!G66","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H66","v":0},{"$f":"WINEP_Schemes!J66","v":1},{"$f":"WINEP_Schemes!I66","v":76000},{"$f":"WINEP_Schemes!K66","v":1},{"$f":"WINEP_Schemes!L66","v":1},{"$f":"WINEP_Schemes!M66","v":"WR"},{"$f":"WINEP_Schemes!N66","v":1},7.5999999999999998E-2,7.5999999999999998E-2,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C67","v":"GMC00317"},{"$f":"WINEP_Schemes!D67","v":"7UU200740"},{"$f":"WINEP_Schemes!E67","v":"Kidsgrove WwTW"},{"$f":"WINEP_Schemes!F67","v":"£ per pe"},{"$f":"WINEP_Schemes!G67","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H67","v":0},{"$f":"WINEP_Schemes!J67","v":25470},{"$f":"WINEP_Schemes!I67","v":106},{"$f":"WINEP_Schemes!K67","v":25470},{"$f":"WINEP_Schemes!L67","v":1},{"$f":"WINEP_Schemes!M67","v":"WWN"},{"$f":"WINEP_Schemes!N67","v":1},2.6998199999999999,2.6998199999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C68","v":"GMC00064"},{"$f":"WINEP_Schemes!D68","v":"7UU200513"},{"$f":"WINEP_Schemes!E68","v":"Knutsford WwTW"},{"$f":"WINEP_Schemes!F68","v":"£ per pe"},{"$f":"WINEP_Schemes!G68","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H68","v":0},{"$f":"WINEP_Schemes!J68","v":14178},{"$f":"WINEP_Schemes!I68","v":156},{"$f":"WINEP_Schemes!K68","v":0},{"$f":"WINEP_Schemes!L68","v":1},{"$f":"WINEP_Schemes!M68","v":"WWN"},{"$f":"WINEP_Schemes!N68","v":0},2.2117679999999997,0,-2.2117679999999997,0,0,-2.2117679999999997,0,0]
[null,null,{"$f":"WINEP_Schemes!C69","v":"GMC00299"},{"$f":"WINEP_Schemes!D69","v":"7UU200722"},{"$f":"WINEP_Schemes!E69","v":"Knutsford WwTW"},{"$f":"WINEP_Schemes!F69","v":"£ per pe"},{"$f":"WINEP_Schemes!G69","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H69","v":0},{"$f":"WINEP_Schemes!J69","v":14178},{"$f":"WINEP_Schemes!I69","v":342},{"$f":"WINEP_Schemes!K69","v":14178},{"$f":"WINEP_Schemes!L69","v":1},{"$f":"WINEP_Schemes!M69","v":"WWN"},{"$f":"WINEP_Schemes!N69","v":1},4.8488759999999997,4.8488759999999997,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C70","v":"GMC00318"},{"$f":"WINEP_Schemes!D70","v":"7UU200741"},{"$f":"WINEP_Schemes!E70","v":"Lawton Gate WwTW"},{"$f":"WINEP_Schemes!F70","v":"£ per pe"},{"$f":"WINEP_Schemes!G70","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H70","v":0},{"$f":"WINEP_Schemes!J70","v":6811},{"$f":"WINEP_Schemes!I70","v":798},{"$f":"WINEP_Schemes!K70","v":6811},{"$f":"WINEP_Schemes!L70","v":1},{"$f":"WINEP_Schemes!M70","v":"WWN"},{"$f":"WINEP_Schemes!N70","v":1},5.4351779999999996,5.4351779999999996,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C71","v":"GMC00324"},{"$f":"WINEP_Schemes!D71","v":"7UU200747"},{"$f":"WINEP_Schemes!E71","v":"Leigh WwTW"},{"$f":"WINEP_Schemes!F71","v":"£ per pe"},{"$f":"WINEP_Schemes!G71","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H71","v":0},{"$f":"WINEP_Schemes!J71","v":80282},{"$f":"WINEP_Schemes!I71","v":106},{"$f":"WINEP_Schemes!K71","v":80282},{"$f":"WINEP_Schemes!L71","v":1},{"$f":"WINEP_Schemes!M71","v":"WWN"},{"$f":"WINEP_Schemes!N71","v":1},8.5098919999999989,8.5098919999999989,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C72","v":"CLA00489"},{"$f":"WINEP_Schemes!D72","v":"7UU200473"},{"$f":"WINEP_Schemes!E72","v":"Leyland WwTW"},{"$f":"WINEP_Schemes!F72","v":"£ per pe"},{"$f":"WINEP_Schemes!G72","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H72","v":0},{"$f":"WINEP_Schemes!J72","v":47699},{"$f":"WINEP_Schemes!I72","v":106},{"$f":"WINEP_Schemes!K72","v":47699},{"$f":"WINEP_Schemes!L72","v":1},{"$f":"WINEP_Schemes!M72","v":"WWN"},{"$f":"WINEP_Schemes!N72","v":1},5.0560939999999999,5.0560939999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C73","v":"GMC00015"},{"$f":"WINEP_Schemes!D73","v":"7UU200502"},{"$f":"WINEP_Schemes!E73","v":"Little Budworth North WwTW"},{"$f":"WINEP_Schemes!F73","v":"£ per pe"},{"$f":"WINEP_Schemes!G73","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H73","v":0},{"$f":"WINEP_Schemes!J73","v":98},{"$f":"WINEP_Schemes!I73","v":4155},{"$f":"WINEP_Schemes!K73","v":98},{"$f":"WINEP_Schemes!L73","v":1},{"$f":"WINEP_Schemes!M73","v":"WWN"},{"$f":"WINEP_Schemes!N73","v":1},0.40719,0.40719,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C74","v":"GMC00063"},{"$f":"WINEP_Schemes!D74","v":"7UU200512"},{"$f":"WINEP_Schemes!E74","v":"Macclesfield WwTW"},{"$f":"WINEP_Schemes!F74","v":"£ per pe"},{"$f":"WINEP_Schemes!G74","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H74","v":0},{"$f":"WINEP_Schemes!J74","v":74029},{"$f":"WINEP_Schemes!I74","v":36},{"$f":"WINEP_Schemes!K74","v":0},{"$f":"WINEP_Schemes!L74","v":1},{"$f":"WINEP_Schemes!M74","v":"WWN"},{"$f":"WINEP_Schemes!N74","v":0},2.665044,0,-2.665044,0,0,-2.665044,0,0]
[null,null,{"$f":"WINEP_Schemes!C75","v":"GMC00300"},{"$f":"WINEP_Schemes!D75","v":"7UU200723"},{"$f":"WINEP_Schemes!E75","v":"Macclesfield WwTW"},{"$f":"WINEP_Schemes!F75","v":"£ per pe"},{"$f":"WINEP_Schemes!G75","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H75","v":0},{"$f":"WINEP_Schemes!J75","v":74029},{"$f":"WINEP_Schemes!I75","v":106},{"$f":"WINEP_Schemes!K75","v":74029},{"$f":"WINEP_Schemes!L75","v":1},{"$f":"WINEP_Schemes!M75","v":"WWN"},{"$f":"WINEP_Schemes!N75","v":1},7.8470739999999992,7.8470739999999992,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C76","v":"GMC00352"},{"$f":"WINEP_Schemes!D76","v":"7UU200775"},{"$f":"WINEP_Schemes!E76","v":"Madeley WwTW"},{"$f":"WINEP_Schemes!F76","v":"£ per pe"},{"$f":"WINEP_Schemes!G76","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H76","v":0},{"$f":"WINEP_Schemes!J76","v":5203},{"$f":"WINEP_Schemes!I76","v":798},{"$f":"WINEP_Schemes!K76","v":5203},{"$f":"WINEP_Schemes!L76","v":1},{"$f":"WINEP_Schemes!M76","v":"WWN"},{"$f":"WINEP_Schemes!N76","v":1},4.1519940000000002,4.1519940000000002,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C77","v":"GMC00494"},{"$f":"WINEP_Schemes!D77","v":"7UU200911"},{"$f":"WINEP_Schemes!E77","v":"Marton North WwTW"},{"$f":"WINEP_Schemes!F77","v":"£ per pe"},{"$f":"WINEP_Schemes!G77","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H77","v":0},{"$f":"WINEP_Schemes!J77","v":321},{"$f":"WINEP_Schemes!I77","v":4155},{"$f":"WINEP_Schemes!K77","v":321},{"$f":"WINEP_Schemes!L77","v":1},{"$f":"WINEP_Schemes!M77","v":"WWN"},{"$f":"WINEP_Schemes!N77","v":1},1.333755,1.333755,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C78","v":"CLA00485"},{"$f":"WINEP_Schemes!D78","v":"7UU200469"},{"$f":"WINEP_Schemes!E78","v":"Mere Brow WwTW"},{"$f":"WINEP_Schemes!F78","v":"£ per pe"},{"$f":"WINEP_Schemes!G78","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H78","v":0},{"$f":"WINEP_Schemes!J78","v":4191},{"$f":"WINEP_Schemes!I78","v":798},{"$f":"WINEP_Schemes!K78","v":4191},{"$f":"WINEP_Schemes!L78","v":1},{"$f":"WINEP_Schemes!M78","v":"WWN"},{"$f":"WINEP_Schemes!N78","v":1},3.3444179999999997,3.3444179999999997,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C79","v":"GMC00319"},{"$f":"WINEP_Schemes!D79","v":"7UU200742"},{"$f":"WINEP_Schemes!E79","v":"Middlewich WwTW"},{"$f":"WINEP_Schemes!F79","v":"£ per pe"},{"$f":"WINEP_Schemes!G79","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H79","v":0},{"$f":"WINEP_Schemes!J79","v":16217},{"$f":"WINEP_Schemes!I79","v":342},{"$f":"WINEP_Schemes!K79","v":16217},{"$f":"WINEP_Schemes!L79","v":1},{"$f":"WINEP_Schemes!M79","v":"WWN"},{"$f":"WINEP_Schemes!N79","v":1},{"$f":" I80 * J80 * G80","v":5.546214},{"$f":" N80 * O80","v":5.546214},{"$f":" IF(L80 = 0, P80, (N80 - 1) * O80)","v":0},0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C80","v":"GMC00301"},{"$f":"WINEP_Schemes!D80","v":"7UU200724"},{"$f":"WINEP_Schemes!E80","v":"Mobberley WwTW"},{"$f":"WINEP_Schemes!F80","v":"£ per pe"},{"$f":"WINEP_Schemes!G80","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H80","v":0},{"$f":"WINEP_Schemes!J80","v":2830},{"$f":"WINEP_Schemes!I80","v":420},{"$f":"WINEP_Schemes!K80","v":2830},{"$f":"WINEP_Schemes!L80","v":1},{"$f":"WINEP_Schemes!M80","v":"WWN"},{"$f":"WINEP_Schemes!N80","v":1},1.1885999999999999,1.1885999999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C81","v":"GMC00341"},{"$f":"WINEP_Schemes!D81","v":"7UU200764"},{"$f":"WINEP_Schemes!E81","v":"Mossley WwTW"},{"$f":"WINEP_Schemes!F81","v":"£ per pe"},{"$f":"WINEP_Schemes!G81","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H81","v":0},{"$f":"WINEP_Schemes!J81","v":12784},{"$f":"WINEP_Schemes!I81","v":342},{"$f":"WINEP_Schemes!K81","v":12784},{"$f":"WINEP_Schemes!L81","v":1},{"$f":"WINEP_Schemes!M81","v":"WWN"},{"$f":"WINEP_Schemes!N81","v":1},4.372128,4.372128,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C82","v":"GMC00515"},{"$f":"WINEP_Schemes!D82","v":"7UU300125"},{"$f":"WINEP_Schemes!E82","v":"Mossley WwTW Inlet CSO"},{"$f":"WINEP_Schemes!F82","v":"£ per m3"},{"$f":"WINEP_Schemes!G82","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H82","v":0},{"$f":"WINEP_Schemes!J82","v":500},{"$f":"WINEP_Schemes!I82","v":5768},{"$f":"WINEP_Schemes!K82","v":500},{"$f":"WINEP_Schemes!L82","v":1},{"$f":"WINEP_Schemes!M82","v":"WWN"},{"$f":"WINEP_Schemes!N82","v":1},2.8839999999999999,2.8839999999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C83","v":"GMC00403"},{"$f":"WINEP_Schemes!D83","v":"7UU200826"},{"$f":"WINEP_Schemes!E83","v":"Mossley WwTW Storm Tanks"},{"$f":"WINEP_Schemes!F83","v":"£ per m3"},{"$f":"WINEP_Schemes!G83","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H83","v":0},{"$f":"WINEP_Schemes!J83","v":1250},{"$f":"WINEP_Schemes!I83","v":1840},{"$f":"WINEP_Schemes!K83","v":1250},{"$f":"WINEP_Schemes!L83","v":1},{"$f":"WINEP_Schemes!M83","v":"WWN"},{"$f":"WINEP_Schemes!N83","v":1},2.2999999999999998,2.2999999999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C84","v":"GMC00372"},{"$f":"WINEP_Schemes!D84","v":"7UU200795"},{"$f":"WINEP_Schemes!E84","v":"Old Eagley CSO BOL0073"},{"$f":"WINEP_Schemes!F84","v":"£ per m3"},{"$f":"WINEP_Schemes!G84","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H84","v":0},{"$f":"WINEP_Schemes!J84","v":570},{"$f":"WINEP_Schemes!I84","v":3269},{"$f":"WINEP_Schemes!K84","v":570},{"$f":"WINEP_Schemes!L84","v":1},{"$f":"WINEP_Schemes!M84","v":"WWN"},{"$f":"WINEP_Schemes!N84","v":1},1.8633299999999999,1.8633299999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C85","v":"GMC00071"},{"$f":"WINEP_Schemes!D85","v":"7UU200520"},{"$f":"WINEP_Schemes!E85","v":"Oldham WwTW"},{"$f":"WINEP_Schemes!F85","v":"£ per pe"},{"$f":"WINEP_Schemes!G85","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H85","v":0},{"$f":"WINEP_Schemes!J85","v":161356},{"$f":"WINEP_Schemes!I85","v":36},{"$f":"WINEP_Schemes!K85","v":0},{"$f":"WINEP_Schemes!L85","v":1},{"$f":"WINEP_Schemes!M85","v":"WWN"},{"$f":"WINEP_Schemes!N85","v":0},5.8088159999999993,0,-5.8088159999999993,0,0,-5.8088159999999993,0,0]
[null,null,{"$f":"WINEP_Schemes!C86","v":"CLA00476"},{"$f":"WINEP_Schemes!D86","v":"7UU200460"},{"$f":"WINEP_Schemes!E86","v":"PEN0056"},{"$f":"WINEP_Schemes!F86","v":"£ per m3"},{"$f":"WINEP_Schemes!G86","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H86","v":0},{"$f":"WINEP_Schemes!J86","v":1500},{"$f":"WINEP_Schemes!I86","v":1840},{"$f":"WINEP_Schemes!K86","v":1500},{"$f":"WINEP_Schemes!L86","v":1},{"$f":"WINEP_Schemes!M86","v":"WWN"},{"$f":"WINEP_Schemes!N86","v":1},2.76,2.76,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C87","v":"CLA00477"},{"$f":"WINEP_Schemes!D87","v":"7UU200461"},{"$f":"WINEP_Schemes!E87","v":"PEN0058"},{"$f":"WINEP_Schemes!F87","v":"£ per m3"},{"$f":"WINEP_Schemes!G87","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H87","v":0},{"$f":"WINEP_Schemes!J87","v":350},{"$f":"WINEP_Schemes!I87","v":5768},{"$f":"WINEP_Schemes!K87","v":350},{"$f":"WINEP_Schemes!L87","v":1},{"$f":"WINEP_Schemes!M87","v":"WWN"},{"$f":"WINEP_Schemes!N87","v":1},2.0187999999999997,2.0187999999999997,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C88","v":"GMC00027"},{"$f":"WINEP_Schemes!D88","v":"7UU100079"},{"$f":"WINEP_Schemes!E88","v":"Readycon Dean Reservoir: Continuation and final Implementation of AMP6 flow changes "},{"$f":"WINEP_Schemes!F88","v":"£ "},{"$f":"WINEP_Schemes!G88","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H88","v":0},{"$f":"WINEP_Schemes!J88","v":1},{"$f":"WINEP_Schemes!I88","v":50000},{"$f":"WINEP_Schemes!K88","v":0},{"$f":"WINEP_Schemes!L88","v":1},{"$f":"WINEP_Schemes!M88","v":"WR"},{"$f":"WINEP_Schemes!N88","v":0},4.9999999999999996E-2,0,-4.9999999999999996E-2,-4.9999999999999996E-2,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C89","v":"CLA00531"},{"$f":"WINEP_Schemes!D89","v":"7UU200485"},{"$f":"WINEP_Schemes!E89","v":"River Hodder - Investigation to identify and develop measures to mitigate the impact of Stock Reservoir on physical habitat."},{"$f":"WINEP_Schemes!F89","v":"£ "},{"$f":"WINEP_Schemes!G89","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H89","v":0},{"$f":"WINEP_Schemes!J89","v":1},{"$f":"WINEP_Schemes!I89","v":30000},{"$f":"WINEP_Schemes!K89","v":1},{"$f":"WINEP_Schemes!L89","v":1},{"$f":"WINEP_Schemes!M89","v":"WR"},{"$f":"WINEP_Schemes!N89","v":1},0.03,0.03,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C90","v":"GMC00380"},{"$f":"WINEP_Schemes!D90","v":"7UU200803"},{"$f":"WINEP_Schemes!E90","v":"Rossendale WwTW"},{"$f":"WINEP_Schemes!F90","v":"£ "},{"$f":"WINEP_Schemes!G90","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H90","v":0},{"$f":"WINEP_Schemes!J90","v":1},{"$f":"WINEP_Schemes!I90","v":146519},{"$f":"WINEP_Schemes!K90","v":1},{"$f":"WINEP_Schemes!L90","v":1},{"$f":"WINEP_Schemes!M90","v":"WWN"},{"$f":"WINEP_Schemes!N90","v":1},0.14651899999999998,0.14651899999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C91","v":"GMC00381"},{"$f":"WINEP_Schemes!D91","v":"7UU200804"},{"$f":"WINEP_Schemes!E91","v":"Rossendale WwTW"},{"$f":"WINEP_Schemes!F91","v":"£ "},{"$f":"WINEP_Schemes!G91","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H91","v":0},{"$f":"WINEP_Schemes!J91","v":1},{"$f":"WINEP_Schemes!I91","v":146519},{"$f":"WINEP_Schemes!K91","v":1},{"$f":"WINEP_Schemes!L91","v":1},{"$f":"WINEP_Schemes!M91","v":"WWN"},{"$f":"WINEP_Schemes!N91","v":1},0.14651899999999998,0.14651899999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C92","v":"GMC00382"},{"$f":"WINEP_Schemes!D92","v":"7UU200805"},{"$f":"WINEP_Schemes!E92","v":"Rossendale WwTW Storm Tanks"},{"$f":"WINEP_Schemes!F92","v":"£ per m3"},{"$f":"WINEP_Schemes!G92","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H92","v":0},{"$f":"WINEP_Schemes!J92","v":10500},{"$f":"WINEP_Schemes!I92","v":946},{"$f":"WINEP_Schemes!K92","v":10500},{"$f":"WINEP_Schemes!L92","v":1},{"$f":"WINEP_Schemes!M92","v":"WWN"},{"$f":"WINEP_Schemes!N92","v":1},9.9329999999999998,9.9329999999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C93","v":"GMC00373"},{"$f":"WINEP_Schemes!D93","v":"7UU200796"},{"$f":"WINEP_Schemes!E93","v":"Royal Oak CSO BOL0129"},{"$f":"WINEP_Schemes!F93","v":"£ per m3"},{"$f":"WINEP_Schemes!G93","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H93","v":0},{"$f":"WINEP_Schemes!J93","v":2600},{"$f":"WINEP_Schemes!I93","v":1840},{"$f":"WINEP_Schemes!K93","v":2600},{"$f":"WINEP_Schemes!L93","v":1},{"$f":"WINEP_Schemes!M93","v":"WWN"},{"$f":"WINEP_Schemes!N93","v":1},4.7839999999999998,4.7839999999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C94","v":"GMC00353"},{"$f":"WINEP_Schemes!D94","v":"7UU200776"},{"$f":"WINEP_Schemes!E94","v":"Rushton WwTW"},{"$f":"WINEP_Schemes!F94","v":"£ per pe"},{"$f":"WINEP_Schemes!G94","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H94","v":0},{"$f":"WINEP_Schemes!J94","v":313},{"$f":"WINEP_Schemes!I94","v":4155},{"$f":"WINEP_Schemes!K94","v":313},{"$f":"WINEP_Schemes!L94","v":1},{"$f":"WINEP_Schemes!M94","v":"WWN"},{"$f":"WINEP_Schemes!N94","v":1},1.3005149999999999,1.3005149999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C95","v":"GMC00342"},{"$f":"WINEP_Schemes!D95","v":"7UU200765"},{"$f":"WINEP_Schemes!E95","v":"Saddleworth WwTW"},{"$f":"WINEP_Schemes!F95","v":"£ per pe"},{"$f":"WINEP_Schemes!G95","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H95","v":0},{"$f":"WINEP_Schemes!J95","v":17992},{"$f":"WINEP_Schemes!I95","v":342},{"$f":"WINEP_Schemes!K95","v":17992},{"$f":"WINEP_Schemes!L95","v":1},{"$f":"WINEP_Schemes!M95","v":"WWN"},{"$f":"WINEP_Schemes!N95","v":1},6.1532640000000001,6.1532640000000001,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C96","v":"GMC00512"},{"$f":"WINEP_Schemes!D96","v":"7UU300122"},{"$f":"WINEP_Schemes!E96","v":"Saddleworth WwTW"},{"$f":"WINEP_Schemes!F96","v":"£ "},{"$f":"WINEP_Schemes!G96","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H96","v":0},{"$f":"WINEP_Schemes!J96","v":1},{"$f":"WINEP_Schemes!I96","v":1849323},{"$f":"WINEP_Schemes!K96","v":1},{"$f":"WINEP_Schemes!L96","v":1},{"$f":"WINEP_Schemes!M96","v":"WWN"},{"$f":"WINEP_Schemes!N96","v":1},1.8493229999999998,1.8493229999999998,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C97","v":"GMC00320"},{"$f":"WINEP_Schemes!D97","v":"7UU200743"},{"$f":"WINEP_Schemes!E97","v":"Sandbach WwTW"},{"$f":"WINEP_Schemes!F97","v":"£ per pe"},{"$f":"WINEP_Schemes!G97","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H97","v":0},{"$f":"WINEP_Schemes!J97","v":19439},{"$f":"WINEP_Schemes!I97","v":342},{"$f":"WINEP_Schemes!K97","v":19439},{"$f":"WINEP_Schemes!L97","v":1},{"$f":"WINEP_Schemes!M97","v":"WWN"},{"$f":"WINEP_Schemes!N97","v":1},6.6481379999999994,6.6481379999999994,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C98","v":"CLA00465"},{"$f":"WINEP_Schemes!D98","v":"7UU200449"},{"$f":"WINEP_Schemes!E98","v":"Southwaite WwTW"},{"$f":"WINEP_Schemes!F98","v":"£ per pe"},{"$f":"WINEP_Schemes!G98","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H98","v":0},{"$f":"WINEP_Schemes!J98","v":160},{"$f":"WINEP_Schemes!I98","v":4155},{"$f":"WINEP_Schemes!K98","v":160},{"$f":"WINEP_Schemes!L98","v":1},{"$f":"WINEP_Schemes!M98","v":"WWN"},{"$f":"WINEP_Schemes!N98","v":1},0.66479999999999995,0.66479999999999995,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C99","v":"GMC00072"},{"$f":"WINEP_Schemes!D99","v":"7UU200521"},{"$f":"WINEP_Schemes!E99","v":"St Helens WwTW"},{"$f":"WINEP_Schemes!F99","v":"£ per pe"},{"$f":"WINEP_Schemes!G99","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H99","v":0},{"$f":"WINEP_Schemes!J99","v":131610},{"$f":"WINEP_Schemes!I99","v":36},{"$f":"WINEP_Schemes!K99","v":0},{"$f":"WINEP_Schemes!L99","v":1},{"$f":"WINEP_Schemes!M99","v":"WWN"},{"$f":"WINEP_Schemes!N99","v":0},4.7379600000000002,0,-4.7379600000000002,0,0,-4.7379600000000002,0,0]
[null,null,{"$f":"WINEP_Schemes!C100","v":"GMC00354"},{"$f":"WINEP_Schemes!D100","v":"7UU200777"},{"$f":"WINEP_Schemes!E100","v":"Tarporley WwTW"},{"$f":"WINEP_Schemes!F100","v":"£ per pe"},{"$f":"WINEP_Schemes!G100","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H100","v":0},{"$f":"WINEP_Schemes!J100","v":2749},{"$f":"WINEP_Schemes!I100","v":798},{"$f":"WINEP_Schemes!K100","v":2749},{"$f":"WINEP_Schemes!L100","v":1},{"$f":"WINEP_Schemes!M100","v":"WWN"},{"$f":"WINEP_Schemes!N100","v":1},2.193702,2.193702,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C101","v":"GMC00331"},{"$f":"WINEP_Schemes!D101","v":"7UU200754"},{"$f":"WINEP_Schemes!E101","v":"Tarvin WwTW"},{"$f":"WINEP_Schemes!F101","v":"£ per pe"},{"$f":"WINEP_Schemes!G101","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H101","v":0},{"$f":"WINEP_Schemes!J101","v":7361},{"$f":"WINEP_Schemes!I101","v":798},{"$f":"WINEP_Schemes!K101","v":7361},{"$f":"WINEP_Schemes!L101","v":1},{"$f":"WINEP_Schemes!M101","v":"WWN"},{"$f":"WINEP_Schemes!N101","v":1},5.8740779999999999,5.8740779999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C102","v":"GMC00376"},{"$f":"WINEP_Schemes!D102","v":"7UU200799"},{"$f":"WINEP_Schemes!E102","v":"Thicketford CSO BOL0229"},{"$f":"WINEP_Schemes!F102","v":"£ per m3"},{"$f":"WINEP_Schemes!G102","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H102","v":0},{"$f":"WINEP_Schemes!J102","v":240},{"$f":"WINEP_Schemes!I102","v":5768},{"$f":"WINEP_Schemes!K102","v":240},{"$f":"WINEP_Schemes!L102","v":1},{"$f":"WINEP_Schemes!M102","v":"WWN"},{"$f":"WINEP_Schemes!N102","v":1},1.38432,1.38432,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C103","v":"GMC00374"},{"$f":"WINEP_Schemes!D103","v":"7UU200797"},{"$f":"WINEP_Schemes!E103","v":"Timberbottom CSO BOL0153"},{"$f":"WINEP_Schemes!F103","v":"£ per m3"},{"$f":"WINEP_Schemes!G103","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H103","v":0},{"$f":"WINEP_Schemes!J103","v":750},{"$f":"WINEP_Schemes!I103","v":3269},{"$f":"WINEP_Schemes!K103","v":750},{"$f":"WINEP_Schemes!L103","v":1},{"$f":"WINEP_Schemes!M103","v":"WWN"},{"$f":"WINEP_Schemes!N103","v":1},2.4517500000000001,2.4517500000000001,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C104","v":"GMC00325"},{"$f":"WINEP_Schemes!D104","v":"7UU200748"},{"$f":"WINEP_Schemes!E104","v":"Tyldesley WwTW"},{"$f":"WINEP_Schemes!F104","v":"£ per pe"},{"$f":"WINEP_Schemes!G104","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H104","v":0},{"$f":"WINEP_Schemes!J104","v":30929},{"$f":"WINEP_Schemes!I104","v":106},{"$f":"WINEP_Schemes!K104","v":30929},{"$f":"WINEP_Schemes!L104","v":1},{"$f":"WINEP_Schemes!M104","v":"WWN"},{"$f":"WINEP_Schemes!N104","v":1},3.2784739999999997,3.2784739999999997,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C105","v":"GMC00028"},{"$f":"WINEP_Schemes!D105","v":"7UU100080"},{"$f":"WINEP_Schemes!E105","v":"Upper and Lower Castleshaw: Continuation and final implementation of adaptive management improvements at Castleshaw identified in AMP6, options appraisal"},{"$f":"WINEP_Schemes!F105","v":"£"},{"$f":"WINEP_Schemes!G105","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H105","v":0},{"$f":"WINEP_Schemes!J105","v":1},{"$f":"WINEP_Schemes!I105","v":93000},{"$f":"WINEP_Schemes!K105","v":0},{"$f":"WINEP_Schemes!L105","v":1},{"$f":"WINEP_Schemes!M105","v":"WR"},{"$f":"WINEP_Schemes!N105","v":0},9.2999999999999999E-2,0,-9.2999999999999999E-2,-9.2999999999999999E-2,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C106","v":"GMC00332"},{"$f":"WINEP_Schemes!D106","v":"7UU200755"},{"$f":"WINEP_Schemes!E106","v":"Utkinton WwTW"},{"$f":"WINEP_Schemes!F106","v":"£ per pe"},{"$f":"WINEP_Schemes!G106","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H106","v":0},{"$f":"WINEP_Schemes!J106","v":415},{"$f":"WINEP_Schemes!I106","v":4155},{"$f":"WINEP_Schemes!K106","v":415},{"$f":"WINEP_Schemes!L106","v":1},{"$f":"WINEP_Schemes!M106","v":"WWN"},{"$f":"WINEP_Schemes!N106","v":1},1.7243249999999999,1.7243249999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C107","v":"GMC00333"},{"$f":"WINEP_Schemes!D107","v":"7UU200756"},{"$f":"WINEP_Schemes!E107","v":"Waverton WwTW"},{"$f":"WINEP_Schemes!F107","v":"£ per pe"},{"$f":"WINEP_Schemes!G107","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H107","v":0},{"$f":"WINEP_Schemes!J107","v":2306},{"$f":"WINEP_Schemes!I107","v":798},{"$f":"WINEP_Schemes!K107","v":2306},{"$f":"WINEP_Schemes!L107","v":1},{"$f":"WINEP_Schemes!M107","v":"WWN"},{"$f":"WINEP_Schemes!N107","v":1},1.8401879999999999,1.8401879999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C108","v":"CLA00492"},{"$f":"WINEP_Schemes!D108","v":"7UU200476"},{"$f":"WINEP_Schemes!E108","v":"Westhead WwTW"},{"$f":"WINEP_Schemes!F108","v":"£ per pe"},{"$f":"WINEP_Schemes!G108","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H108","v":0},{"$f":"WINEP_Schemes!J108","v":1837},{"$f":"WINEP_Schemes!I108","v":4155},{"$f":"WINEP_Schemes!K108","v":1837},{"$f":"WINEP_Schemes!L108","v":1},{"$f":"WINEP_Schemes!M108","v":"WWN"},{"$f":"WINEP_Schemes!N108","v":1},7.6327349999999994,7.6327349999999994,0,{"$f":" IF($M109 = R$9, $Q109, 0)","v":0},0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C109","v":"GMC00326"},{"$f":"WINEP_Schemes!D109","v":"7UU200749"},{"$f":"WINEP_Schemes!E109","v":"Westhoughton WwTW"},{"$f":"WINEP_Schemes!F109","v":"£ per pe"},{"$f":"WINEP_Schemes!G109","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H109","v":0},{"$f":"WINEP_Schemes!J109","v":29430},{"$f":"WINEP_Schemes!I109","v":106},{"$f":"WINEP_Schemes!K109","v":29430},{"$f":"WINEP_Schemes!L109","v":1},{"$f":"WINEP_Schemes!M109","v":"WWN"},{"$f":"WINEP_Schemes!N109","v":1},{"$f":" I110 * J110 * G110","v":3.11958},{"$f":" N110 * O110","v":3.11958},{"$f":" IF(L110 = 0, P110, (N110 - 1) * O110)","v":0},0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C110","v":"GMC00069"},{"$f":"WINEP_Schemes!D110","v":"7UU200518"},{"$f":"WINEP_Schemes!E110","v":"Whaley Bridge WwTW"},{"$f":"WINEP_Schemes!F110","v":"£ per pe"},{"$f":"WINEP_Schemes!G110","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H110","v":0},{"$f":"WINEP_Schemes!J110","v":38483},{"$f":"WINEP_Schemes!I110","v":36},{"$f":"WINEP_Schemes!K110","v":0},{"$f":"WINEP_Schemes!L110","v":1},{"$f":"WINEP_Schemes!M110","v":"WWN"},{"$f":"WINEP_Schemes!N110","v":0},1.3853879999999998,0,-1.3853879999999998,0,0,-1.3853879999999998,0,0]
[null,null,{"$f":"WINEP_Schemes!C111","v":"GMC00343"},{"$f":"WINEP_Schemes!D111","v":"7UU200766"},{"$f":"WINEP_Schemes!E111","v":"Whaley Bridge WwTW"},{"$f":"WINEP_Schemes!F111","v":"£ per pe"},{"$f":"WINEP_Schemes!G111","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H111","v":0},{"$f":"WINEP_Schemes!J111","v":38483},{"$f":"WINEP_Schemes!I111","v":106},{"$f":"WINEP_Schemes!K111","v":38483},{"$f":"WINEP_Schemes!L111","v":1},{"$f":"WINEP_Schemes!M111","v":"WWN"},{"$f":"WINEP_Schemes!N111","v":1},4.0791979999999999,4.0791979999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C112","v":"GMC00495"},{"$f":"WINEP_Schemes!D112","v":"7UU200912"},{"$f":"WINEP_Schemes!E112","v":"Whitegate WwTW"},{"$f":"WINEP_Schemes!F112","v":"£ per pe"},{"$f":"WINEP_Schemes!G112","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H112","v":0},{"$f":"WINEP_Schemes!J112","v":188},{"$f":"WINEP_Schemes!I112","v":4155},{"$f":"WINEP_Schemes!K112","v":188},{"$f":"WINEP_Schemes!L112","v":1},{"$f":"WINEP_Schemes!M112","v":"WWN"},{"$f":"WINEP_Schemes!N112","v":1},0.78113999999999995,0.78113999999999995,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C113","v":"GMC00066"},{"$f":"WINEP_Schemes!D113","v":"7UU200515"},{"$f":"WINEP_Schemes!E113","v":"Wilmslow WwTW"},{"$f":"WINEP_Schemes!F113","v":"£ per pe"},{"$f":"WINEP_Schemes!G113","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H113","v":0},{"$f":"WINEP_Schemes!J113","v":23711},{"$f":"WINEP_Schemes!I113","v":156},{"$f":"WINEP_Schemes!K113","v":0},{"$f":"WINEP_Schemes!L113","v":1},{"$f":"WINEP_Schemes!M113","v":"WWN"},{"$f":"WINEP_Schemes!N113","v":0},3.6989159999999996,0,-3.6989159999999996,0,0,-3.6989159999999996,0,0]
[null,null,{"$f":"WINEP_Schemes!C114","v":"GMC00306"},{"$f":"WINEP_Schemes!D114","v":"7UU200729"},{"$f":"WINEP_Schemes!E114","v":"Wilmslow WwTW"},{"$f":"WINEP_Schemes!F114","v":"£ per pe"},{"$f":"WINEP_Schemes!G114","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H114","v":0},{"$f":"WINEP_Schemes!J114","v":23711},{"$f":"WINEP_Schemes!I114","v":156},{"$f":"WINEP_Schemes!K114","v":23711},{"$f":"WINEP_Schemes!L114","v":1},{"$f":"WINEP_Schemes!M114","v":"WWN"},{"$f":"WINEP_Schemes!N114","v":1},3.6989159999999996,3.6989159999999996,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C115","v":"GMC00327"},{"$f":"WINEP_Schemes!D115","v":"7UU200750"},{"$f":"WINEP_Schemes!E115","v":"Worsley WwTW"},{"$f":"WINEP_Schemes!F115","v":"£ per pe"},{"$f":"WINEP_Schemes!G115","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H115","v":0},{"$f":"WINEP_Schemes!J115","v":22886},{"$f":"WINEP_Schemes!I115","v":342},{"$f":"WINEP_Schemes!K115","v":22886},{"$f":"WINEP_Schemes!L115","v":1},{"$f":"WINEP_Schemes!M115","v":"WWN"},{"$f":"WINEP_Schemes!N115","v":1},7.8270119999999999,7.8270119999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C116","v":"GMC00511"},{"$f":"WINEP_Schemes!D116","v":"7UU300121"},{"$f":"WINEP_Schemes!E116","v":"Worsley WwTW"},{"$f":"WINEP_Schemes!F116","v":"£ "},{"$f":"WINEP_Schemes!G116","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H116","v":0},{"$f":"WINEP_Schemes!J116","v":1},{"$f":"WINEP_Schemes!I116","v":254687},{"$f":"WINEP_Schemes!K116","v":1},{"$f":"WINEP_Schemes!L116","v":1},{"$f":"WINEP_Schemes!M116","v":"WWN"},{"$f":"WINEP_Schemes!N116","v":1},{"$f":" I117 * J117 * G117","v":0.254687},{"$f":" N117 * O117","v":0.254687},{"$f":" IF(L117 = 0, P117, (N117 - 1) * O117)","v":0},0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C117","v":"GMC00391"},{"$f":"WINEP_Schemes!D117","v":"7UU200814"},{"$f":"WINEP_Schemes!E117","v":"Worsley WwTW Inlet CSO"},{"$f":"WINEP_Schemes!F117","v":"£ per m3"},{"$f":"WINEP_Schemes!G117","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H117","v":0},{"$f":"WINEP_Schemes!J117","v":1300},{"$f":"WINEP_Schemes!I117","v":1840},{"$f":"WINEP_Schemes!K117","v":1300},{"$f":"WINEP_Schemes!L117","v":1},{"$f":"WINEP_Schemes!M117","v":"WWN"},{"$f":"WINEP_Schemes!N117","v":1},2.3919999999999999,2.3919999999999999,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C118","v":"GMC00392"},{"$f":"WINEP_Schemes!D118","v":"7UU200815"},{"$f":"WINEP_Schemes!E118","v":"Worsley WwTW Storm Tank"},{"$f":"WINEP_Schemes!F118","v":"£ per m3"},{"$f":"WINEP_Schemes!G118","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H118","v":0},{"$f":"WINEP_Schemes!J118","v":675},{"$f":"WINEP_Schemes!I118","v":3269},{"$f":"WINEP_Schemes!K118","v":675},{"$f":"WINEP_Schemes!L118","v":1},{"$f":"WINEP_Schemes!M118","v":"WWN"},{"$f":"WINEP_Schemes!N118","v":1},2.206575,2.206575,0,0,0,0,0,0]
[null,null,{"$f":"WINEP_Schemes!C119","v":"GMC00367"},{"$f":"WINEP_Schemes!D119","v":"7UU200790"},{"$f":"WINEP_Schemes!E119","v":"Bolton WwTW"},{"$f":"WINEP_Schemes!F119","v":"£ "},{"$f":"WINEP_Schemes!G119","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H119","v":0},{"$f":"WINEP_Schemes!J119","v":1},{"$f":"WINEP_Schemes!I119","v":12166666.666666666},{"$f":"WINEP_Schemes!K119","v":1},{"$f":"WINEP_Schemes!L119","v":0},{"$f":"WINEP_Schemes!M119","v":"WWN"},{"$f":"WINEP_Schemes!N119","v":1},{"$f":" I120 * J120 * G120","v":12.166666666666666},{"$f":" N120 * O120","v":12.166666666666666},{"$f":" IF(L120 = 0, P120, (N120 - 1) * O120)","v":12.166666666666666},0,0,12.166666666666666,0,0]
[null,null,{"$f":"WINEP_Schemes!C120","v":"GMC00508"},{"$f":"WINEP_Schemes!D120","v":"7UU300118"},{"$f":"WINEP_Schemes!E120","v":"Bolton WwTW"},{"$f":"WINEP_Schemes!F120","v":"£ "},{"$f":"WINEP_Schemes!G120","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H120","v":0},{"$f":"WINEP_Schemes!J120","v":1},{"$f":"WINEP_Schemes!I120","v":12166666.666666666},{"$f":"WINEP_Schemes!K120","v":1},{"$f":"WINEP_Schemes!L120","v":0},{"$f":"WINEP_Schemes!M120","v":"WWN"},{"$f":"WINEP_Schemes!N120","v":1},12.166666666666666,12.166666666666666,12.166666666666666,0,0,12.166666666666666,0,0]
[null,null,{"$f":"WINEP_Schemes!C121","v":"GMC00307"},{"$f":"WINEP_Schemes!D121","v":"7UU200730"},{"$f":"WINEP_Schemes!E121","v":"Bolton WwTW"},{"$f":"WINEP_Schemes!F121","v":"£ "},{"$f":"WINEP_Schemes!G121","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H121","v":0},{"$f":"WINEP_Schemes!J121","v":1},{"$f":"WINEP_Schemes!I121","v":12166666.666666666},{"$f":"WINEP_Schemes!K121","v":1},{"$f":"WINEP_Schemes!L121","v":0},{"$f":"WINEP_Schemes!M121","v":"WWN"},{"$f":"WINEP_Schemes!N121","v":1},12.166666666666666,12.166666666666666,12.166666666666666,0,0,12.166666666666666,0,0]
[null,null,{"$f":"WINEP_Schemes!C122","v":"GMC00368"},{"$f":"WINEP_Schemes!D122","v":"7UU200791"},{"$f":"WINEP_Schemes!E122","v":"Bolton WwTW Storm Tanks"},{"$f":"WINEP_Schemes!F122","v":"£ "},{"$f":"WINEP_Schemes!G122","v":9.9999999999999995E-7},{"$f":"WINEP_Schemes!H122","v":0},{"$f":"WINEP_Schemes!J122","v":1},{"$f":"WINEP_Schemes!I122","v":41800000},{"$f":"WINEP_Schemes!K122","v":1},{"$f":"WINEP_Schemes!L122","v":0},{"$f":"WINEP_Schemes!M122","v":"WWN"},{"$f":"WINEP_Schemes!N122","v":1},41.8,41.8,41.8,0,0,41.8,0,0]
[null,null,{"$f":"WINEP_Schemes!C123","v":0},{"$f":"WINEP_Schemes!D123","v":0},{"$f":"WINEP_Schemes!E123","v":0},{"$f":"WINEP_Schemes!F123","v":0},{"$f":"WINEP_Schemes!G123","v":0},{"$f":"WINEP_Schemes!H123","v":0},{"$f":"WINEP_Schemes!J123","v":0},{"$f":"WINEP_Schemes!I123","v":0},{"$f":"WINEP_Schemes!K123","v":0},{"$f":"WINEP_Schemes!L123","v":0},{"$f":"WINEP_Schemes!M123","v":0},{"$f":"WINEP_Schemes!N123","v":0},0,0,0,0,0,0,0,0]
[]
["EXPAND OR REDUCE THE BLOCK ABOVE TO INCLUDE ALL SCHEMES ON THE INPUT SHEET"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q11:Q124)","v":51.240219999999994},{"$f":"SUM(R11:R124)","v":-0.23599999999999999},0,51.476219999999998,0,0]
[null,"Check the total WINEP reconciliation against the sum of the price control totals"]
[]
[null,null,null,null,"Total WINEP Reconciliation",{"$f":" Q128","v":51.240219999999994},"£m"]
[null,null,null,null,"Sum of the WINEP Reconciliation by price control",{"$f":" SUM(R128:V128)","v":51.240220000000001},"£m"]
[]
[null,null,null,null,"Price Control Reconciliation vs Total Reconciliation - check",{"$f":" IF( F132 - F131 > Chk_Tol, 1, 0)","v":0},"check"]
[]
[null,"Total WINEP reconciliation for each price control"]
[]
[null,null,null,null,"Total Final Reconciliation, water resources",{"$f":" R128","v":-0.23599999999999999},"£m"]
[null,null,null,null,"Total Final Reconciliation, water network",{"$f":" S128","v":0},"£m"]
[null,null,null,null,"Total Final Reconciliation, wastewater network",{"$f":" T128","v":51.476219999999998},"£m"]
[null,null,null,null,"Total Final Reconciliation, bioresources",{"$f":" U128","v":0},"£m"]
[null,null,null,null,"Total Final Reconciliation, dummy",{"$f":" V128","v":0},"£m"]
[]
[]
["End of sheet"]

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

{"sheet":"Annual_Outputs","index":13,"n_rows":54,"n_cols":16,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":"Time!E25","v":"Model period ending"},{"$f":"Check!F2","v":0},"Checks",null,null,{"$f":" Time!J$25","v":"2019-03-31"},{"$f":" Time!K$25","v":"2020-03-31"},{"$f":" Time!L$25","v":"2021-03-31"},{"$f":" Time!M$25","v":"2022-03-31"},{"$f":" Time!N$25","v":"2023-03-31"},{"$f":" Time!O$25","v":"2024-03-31"},{"$f":" Time!P$25","v":"2025-03-31"}]
[null,null,null,null,{"$f":"Time!E107","v":"Timeline label"},{"$f":"Check!F3","v":5},"Track chgs",null,null,{"$f":" Time!J$107","v":"Pre-Fcst"},{"$f":" Time!K$107","v":"Pre-Fcst"},{"$f":" Time!L$107","v":"Forecast"},{"$f":" Time!M$107","v":"Forecast"},{"$f":" Time!N$107","v":"Forecast"},{"$f":" Time!O$107","v":"Forecast"},{"$f":" Time!P$107","v":"Forecast"}]
[null,null,null,null,{"$f":"Time!E130","v":"Financial year ending"},null,null,null,null,{"$f":" Time!J$130","v":2019},{"$f":" Time!K$130","v":2020},{"$f":" Time!L$130","v":2021},{"$f":" Time!M$130","v":2022},{"$f":" Time!N$130","v":2023},{"$f":" Time!O$130","v":2024},{"$f":" Time!P$130","v":2025}]
[null,null,null,null,{"$f":"Time!E5","v":"Model column counter"},"Total","Unit",null,null,{"$f":" Time!I$10","v":0},{"$f":" Time!J$10","v":1},{"$f":" Time!K$10","v":2},{"$f":" Time!L$10","v":3},{"$f":" Time!M$10","v":4},{"$f":" Time!N$10","v":5},{"$f":" Time!O$10","v":6}]
[]
["ANNUAL ALLOWED COST"]
[]
[null,"WINEP reconciliation profiled across final 3 years of period"]
[]
[null,null,null,null,{"$f":"WINEP_Allowance!E138","v":"Total Final Reconciliation, water resources"},{"$f":"WINEP_Allowance!F138","v":-0.23599999999999999},{"$f":"WINEP_Allowance!G138","v":"£m"}]
[null,null,null,null,{"$f":"WINEP_Allowance!E139","v":"Total Final Reconciliation, water network"},{"$f":"WINEP_Allowance!F139","v":0},{"$f":"WINEP_Allowance!G139","v":"£m"}]
[null,null,null,null,{"$f":"WINEP_Allowance!E140","v":"Total Final Reconciliation, wastewater network"},{"$f":"WINEP_Allowance!F140","v":51.476219999999998},{"$f":"WINEP_Allowance!G140","v":"£m"}]
[null,null,null,null,{"$f":"WINEP_Allowance!E141","v":"Total Final Reconciliation, bioresources"},{"$f":"WINEP_Allowance!F141","v":0},{"$f":"WINEP_Allowance!G141","v":"£m"}]
[null,null,null,null,{"$f":"WINEP_Allowance!E142","v":"Total Final Reconciliation, dummy"},{"$f":"WINEP_Allowance!F142","v":0},{"$f":"WINEP_Allowance!G142","v":"£m"}]
[]
[null,null,null,null,{"$f":" Time!E$93","v":"Start of adjustment profiling flag"},{"$f":" Time!F$93","v":0},{"$f":" Time!G$93","v":"counter"},{"$f":" Time!H$93","v":3},{"$f":" Time!I$93","v":0},{"$f":" Time!J$93","v":0},{"$f":" Time!K$93","v":0},{"$f":" Time!L$93","v":0},{"$f":" Time!M$93","v":0},{"$f":" Time!N$93","v":1},{"$f":" Time!O$93","v":1},{"$f":" Time!P$93","v":1}]
[]
[null,null,null,null,"Total Final Reconciliation - profiled, water resources",null,"£m",{"$f":" SUM(J19:P19)","v":-0.23599999999999999},null,{"$f":" IF( J$17 = 1, $F11 / 3, 0)","v":0},0,0,0,{"$f":" IF( N$17 = 1, $F11 / 3, 0)","v":-7.8666666666666663E-2},{"$f":" IF( O$17 = 1, $F11 / 3, 0)","v":-7.8666666666666663E-2},-7.8666666666666663E-2]
[null,null,null,null,"Total Final Reconciliation - profiled, water network",null,"£m",{"$f":" SUM(J20:P20)","v":0},null,{"$f":" IF( J$17 = 1, $F12 / 3, 0)","v":0},0,0,0,{"$f":" IF( N$17 = 1, $F12 / 3, 0)","v":0},0,0]
[null,null,null,null,"Total Final Reconciliation - profiled, wastewater network",null,"£m",51.476219999999998,null,{"$f":" IF( J$17 = 1, $F13 / 3, 0)","v":0},0,0,0,{"$f":" IF( N$17 = 1, $F13 / 3, 0)","v":17.158739999999998},17.158739999999998,17.158739999999998]
[null,null,null,null,"Total Final Reconciliation - profiled, bioresources",null,"£m",0,null,{"$f":" IF( J$17 = 1, $F14 / 3, 0)","v":0},0,0,0,{"$f":" IF( N$17 = 1, $F14 / 3, 0)","v":0},0,0]
[null,null,null,null,"Total Final Reconciliation - profiled, dummy",null,"£m",0,null,{"$f":" IF( J$17 = 1, $F15 / 3, 0)","v":0},0,0,0,{"$f":" IF( N$17 = 1, $F15 / 3, 0)","v":0},0,0]
[]
[null,null,"WINEP reconciliation for cost reconciliation model"]
[null,null,null,null,"WINEP Reconciliation, water resources - without adjustment for time value of money",{"$f":"F19","v":0},"£m",-0.23599999999999999,0,0,0,0,0,-7.8666666666666663E-2,-7.8666666666666663E-2,-7.8666666666666663E-2]
[null,null,null,null,"WINEP Reconciliation, water network - without adjustment for time value of money",{"$f":"F20","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WINEP Reconciliation, wastewater network - without adjustment for time value of money",{"$f":"F21","v":0},"£m",51.476219999999998,0,0,0,0,0,17.158739999999998,17.158739999999998,17.158739999999998]
[null,null,null,null,"WINEP Reconciliation, bioresources - without adjustment for time value of money",{"$f":"F22","v":0},"£m",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WINEP Reconciliation, dummy - without adjustment for time value of money",{"$f":"F23","v":0},"£m",0,0,0,0,0,0,0,0,0]
[]
[null,"WINEP reconciliation adjusted for time value of money"]
[]
[null,null,null,null,{"$f":" InpActive!E$33","v":"Financing cost index"},{"$f":" InpActive!F$33","v":0},{"$f":" InpActive!G$33","v":"Index"},null,null,{"$f":" InpActive!J$33","v":0},{"$f":" InpActive!K$33","v":0},{"$f":" InpActive!L$33","v":4},{"$f":" InpActive!M$33","v":3},{"$f":" InpActive!N$33","v":2},{"$f":" InpActive!O$33","v":1},{"$f":" InpActive!P$33","v":0}]
[null,null,null,null,{"$f":" InpActive!E$35","v":"Financing Cost"},{"$f":" InpActive!F$35","v":2.92E-2},{"$f":" InpActive!G$35","v":"%"}]
[null,null,null,null,"Time value of money factor",null,"Factor",null,null,{"$f":"(1+$F35) ^ J$34","v":1},{"$f":"(1+$F35) ^ K$34","v":1},{"$f":"(1+$F35) ^ L$34","v":1.122016155346969},1.0901828170879997,{"$f":"(1+$F35) ^ N$34","v":1.0592526399999997},{"$f":"(1+$F35) ^ O$34","v":1.0291999999999999},{"$f":"(1+$F35) ^ P$34","v":1}]
[]
[null,null,null,null,{"$f":" E26","v":"WINEP Reconciliation, water resources - without adjustment for time value of money"},{"$f":" F26","v":0},{"$f":" G26","v":"£m"},{"$f":" H26","v":-0.23599999999999999},0,{"$f":" J26","v":0},0,0,0,-7.8666666666666663E-2,-7.8666666666666663E-2,{"$f":" P26","v":-7.8666666666666663E-2}]
[null,null,null,null,{"$f":" E27","v":"WINEP Reconciliation, water network - without adjustment for time value of money"},0,"£m",{"$f":" H27","v":0},0,{"$f":" J27","v":0},0,0,0,0,0,{"$f":" P27","v":0}]
[null,null,null,null,"WINEP Reconciliation, wastewater network - without adjustment for time value of money",0,"£m",{"$f":" H28","v":51.476219999999998},0,{"$f":" J28","v":0},0,0,0,17.158739999999998,17.158739999999998,{"$f":" P28","v":17.158739999999998}]
[null,null,null,null,"WINEP Reconciliation, bioresources - without adjustment for time value of money",0,"£m",{"$f":" H29","v":0},0,{"$f":" J29","v":0},0,0,0,0,0,{"$f":" P29","v":0}]
[null,null,null,null,"WINEP Reconciliation, dummy - without adjustment for time value of money",0,"£m",{"$f":" H30","v":0},0,{"$f":" J30","v":0},0,0,0,0,0,{"$f":" P30","v":0}]
[]
[null,null,null,null,{"$f":" E$36","v":"Time value of money factor"},{"$f":" F$36","v":0},"Factor",0,0,1,1,1.122016155346969,1.0901828170879997,1.0592526399999997,1.0291999999999999,{"$f":" P$36","v":1}]
[]
[null,null,"WINEP reconciliation for PR24 RCV adjustment"]
[null,null,null,null,"WINEP Reconciliation, water resources - adjusted for time value of money",null,"£m",{"$f":" SUM(J47:P47)","v":-0.24295827434666661},null,{"$f":" J38 * J$44","v":0},0,0,0,-8.3327874346666636E-2,-8.0963733333333315E-2,-7.8666666666666663E-2]
[null,null,null,null,"WINEP Reconciliation, water network - adjusted for time value of money",null,"£m",{"$f":" SUM(J48:P48)","v":0},null,{"$f":" J39 * J$44","v":0},0,0,0,{"$f":" N39 * N$44","v":0},0,{"$f":" P39 * P$44","v":0}]
[null,null,null,null,"WINEP Reconciliation, wastewater network - adjusted for time value of money",null,"£m",52.993955852073583,null,{"$f":" J40 * J$44","v":0},0,0,0,{"$f":" N40 * N$44","v":18.175440644073593},17.659775207999996,{"$f":" P40 * P$44","v":17.158739999999998}]
[null,null,null,null,"WINEP Reconciliation, bioresources - adjusted for time value of money",null,"£m",0,null,{"$f":" J41 * J$44","v":0},0,0,0,{"$f":" N41 * N$44","v":0},0,{"$f":" P41 * P$44","v":0}]
[null,null,null,null,"WINEP Reconciliation, dummy - adjusted for time value of money",null,"£m",0,null,{"$f":" J42 * J$44","v":0},0,0,0,{"$f":" N42 * N$44","v":0},0,{"$f":" P42 * P$44","v":0}]
[]
[]
["End of sheet"]

{"sheet":"F_Outputs","index":14,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[null,null,"PR19FM007_WINEP_Out"]
["Acronym","Reference","Item description","Unit","Model","2022-23","2023-24","2024-25","2020-25"]
[]
["NWT","C__PR24PD11_PD11_12WR_PRETVM_PR24"," PR19 WINEP / NEP RCV adjustment in 2017-18 FYA (CPIH deflated) prices (WR) - Pre time value of money adjustment","£m","Price review 2024",{"$f":"Annual_Outputs!N26","v":-7.8666666666666663E-2},{"$f":"Annual_Outputs!O26","v":-7.8666666666666663E-2},{"$f":"Annual_Outputs!P26","v":-7.8666666666666663E-2},{"$f":"Annual_Outputs!H26","v":-0.23599999999999999}]
["NWT","C__PR24PD11_PD11_12WN_PRETVM_PR24","PR19 WINEP / NEP RCV adjustment in 2017-18 FYA (CPIH deflated) prices (WN)  - Pre time value of money adjustment","£m","Price review 2024",{"$f":"Annual_Outputs!N27","v":0},{"$f":"Annual_Outputs!O27","v":0},{"$f":"Annual_Outputs!P27","v":0},{"$f":"Annual_Outputs!H27","v":0}]
["NWT","C__PR24PD11_PD11_12WWN_PRETVM_PR24","PR19 WINEP / NEP RCV adjustment in 2017-18 FYA (CPIH deflated) prices (WWN) - Pre time value of money adjustment","£m","Price review 2024",{"$f":"Annual_Outputs!N28","v":17.158739999999998},{"$f":"Annual_Outputs!O28","v":17.158739999999998},{"$f":"Annual_Outputs!P28","v":17.158739999999998},{"$f":"Annual_Outputs!H28","v":51.476219999999998}]
["NWT","C__PR24PD11_PD11_12BIO_PRETVM_PR24","PR19 WINEP / NEP RCV adjustment in 2017-18 FYA (CPIH deflated) prices (BR) - Pre time value of money adjustment","£m","Price review 2024",{"$f":"Annual_Outputs!N29","v":0},{"$f":"Annual_Outputs!O29","v":0},{"$f":"Annual_Outputs!P29","v":0},{"$f":"Annual_Outputs!H29","v":0}]
["NWT","C__PR24PD11_PD11_12ADDN1_PRETVM_PR24","PR19 WINEP / NEP RCV adjustment in 2017-18 FYA (CPIH deflated) prices (ADDN1) - Pre time value of money adjustment","£m","Price review 2024",{"$f":"Annual_Outputs!N30","v":0},{"$f":"Annual_Outputs!O30","v":0},{"$f":"Annual_Outputs!P30","v":0},{"$f":"Annual_Outputs!H30","v":0}]
["NWT","C_PR24PD11_PD11_12WR_PR24"," PR19 WINEP / NEP RCV adjustment in 2017-18 FYA (CPIH deflated) prices (WR) ","£m","Price review 2024",{"$f":"Annual_Outputs!N47","v":-8.3327874346666636E-2},{"$f":"Annual_Outputs!O47","v":-8.0963733333333315E-2},{"$f":"Annual_Outputs!P47","v":-7.8666666666666663E-2},{"$f":"Annual_Outputs!H47","v":-0.24295827434666661}]
["NWT","C_PR24PD11_PD11_12WN_PR24","PR19 WINEP / NEP RCV adjustment in 2017-18 FYA (CPIH deflated) prices (WN) ","£m","Price review 2024",{"$f":"Annual_Outputs!N48","v":0},{"$f":"Annual_Outputs!O48","v":0},{"$f":"Annual_Outputs!P48","v":0},{"$f":"Annual_Outputs!H48","v":0}]
["NWT","C_PR24PD11_PD11_12WWN_PR24","PR19 WINEP / NEP RCV adjustment in 2017-18 FYA (CPIH deflated) prices (WWN) ","£m","Price review 2024",{"$f":"Annual_Outputs!N49","v":18.175440644073593},{"$f":"Annual_Outputs!O49","v":17.659775207999996},{"$f":"Annual_Outputs!P49","v":17.158739999999998},{"$f":"Annual_Outputs!H49","v":52.993955852073583}]
["NWT","C_PR24PD11_PD11_12BIO_PR24","PR19 WINEP / NEP RCV adjustment in 2017-18 FYA (CPIH deflated) prices (BR) ","£m","Price review 2024",{"$f":"Annual_Outputs!N50","v":0},{"$f":"Annual_Outputs!O50","v":0},{"$f":"Annual_Outputs!P50","v":0},{"$f":"Annual_Outputs!H50","v":0}]
["NWT","C_PR24PD11_PD11_12ADDN1_PR24","PR19 WINEP / NEP RCV adjustment in 2017-18 FYA (CPIH deflated) prices (ADDN1) ","£m","Price review 2024",{"$f":"Annual_Outputs!N51","v":0},{"$f":"Annual_Outputs!O51","v":0},{"$f":"Annual_Outputs!P51","v":0},{"$f":"Annual_Outputs!H51","v":0}]
["NWT","PR24QA_PR24PD11_OUT1","Date & Time for Model - PR24PD11","Text","Price Review 2024",{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]10/12/2024 14:13:59"},{"$f":"CONCATENATE(\"[…]\", TEXT(NOW(),\"dd/mm/yyy hh:mm:ss\"))","v":"[…]10/12/2024 14:13:59"},"[…]10/12/2024 14:13:59","[…]10/12/2024 14:13:59"]
["NWT","PR24QA_PR24PD11_OUT2","Name of Model - PR24PD11","Text","Price Review 2024",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":{"$error":"#VALUE!"}},{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NWT","PR24QA_PR24PD11_OUT3","F_Inputs time stamp - PR24PD11","Text","Price Review 2024","N/A","N/A","N/A","N/A"]
["NWT","PR24QA_PR24PD11_OUT4","Model override switch for - PR24PD11","nr","Price Review 2024",0,0,0,0]

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

{"sheet":"Track","index":16,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,"do not del col",null,"do not del col"]
[null,null,null,null,null,{"$f":"Check!$F$2","v":0},"Checks",null,null,{"$f":" SUM(J7:J28)","v":5}]
[null,null,null,null,null,{"$f":"J2","v":5},"Track chgs"]
[]
[null,null,null,null,null,null,"Unit",null,null,{"$f":" MATCH($H$6, M6:O6, 0)","v":2},"Difference","Diff %"]
[null,null,null,null,"Comparison column label",null,null,"Nil inputs",null,null,null,null,null,"Nil inputs"]
[null,null,null,null,"[do not delete row]"]
["INPUTS"]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(ABS(K9) > InpActive!$F$42, 1, 0)","v":0},{"$f":" H9 - INDEX(M9:O9, $J$5)","v":0},{"$f":" IF(ABS(K9) > InpActive!$F$42, IF(INDEX(M9:O9, $J$5) = 0, 0, H9 / INDEX(M9:O9, $J$5) - 1), 0)","v":0}]
[null,null,"Inputs",null,null,null,null,null,null,{"$f":" IF(ABS(K10) > InpActive!$F$42, 1, 0)","v":0},0,{"$f":" IF(ABS(K10) > InpActive!$F$42, IF(INDEX(M10:O10, $J$5) = 0, 0, H10 / INDEX(M10:O10, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" InpActive!E35","v":"Financing Cost"},null,{"$f":"InpActive!G35","v":"%"},{"$f":"InpActive!F35","v":2.92E-2},null,{"$f":" IF(ABS(K11) > InpActive!$F$42, 1, 0)","v":1},2.92E-2,{"$f":" IF(ABS(K11) > InpActive!$F$42, IF(INDEX(M11:O11, $J$5) = 0, 0, H11 / INDEX(M11:O11, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(ABS(K12) > InpActive!$F$42, 1, 0)","v":0},0,{"$f":" IF(ABS(K12) > InpActive!$F$42, IF(INDEX(M12:O12, $J$5) = 0, 0, H12 / INDEX(M12:O12, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(ABS(K13) > InpActive!$F$42, 1, 0)","v":0},0,{"$f":" IF(ABS(K13) > InpActive!$F$42, IF(INDEX(M13:O13, $J$5) = 0, 0, H13 / INDEX(M13:O13, $J$5) - 1), 0)","v":0},null,0]
[null,null,"Outputs",null,null,null,null,null,null,{"$f":" IF(ABS(K14) > InpActive!$F$42, 1, 0)","v":0},0,{"$f":" IF(ABS(K14) > InpActive!$F$42, IF(INDEX(M14:O14, $J$5) = 0, 0, H14 / INDEX(M14:O14, $J$5) - 1), 0)","v":0}]
[null,null,null,null,{"$f":" Annual_Outputs!E26","v":"WINEP Reconciliation, water resources - without adjustment for time value of money"},null,{"$f":" Annual_Outputs!G26","v":"£m"},{"$f":" Annual_Outputs!H26","v":-0.23599999999999999},null,{"$f":" IF(ABS(K15) > InpActive!$F$42, 1, 0)","v":1},-0.23599999999999999,{"$f":" IF(ABS(K15) > InpActive!$F$42, IF(INDEX(M15:O15, $J$5) = 0, 0, H15 / INDEX(M15:O15, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,{"$f":" Annual_Outputs!E27","v":"WINEP Reconciliation, water network - without adjustment for time value of money"},null,{"$f":" Annual_Outputs!G27","v":"£m"},{"$f":" Annual_Outputs!H27","v":0},null,{"$f":" IF(ABS(K16) > InpActive!$F$42, 1, 0)","v":0},0,{"$f":" IF(ABS(K16) > InpActive!$F$42, IF(INDEX(M16:O16, $J$5) = 0, 0, H16 / INDEX(M16:O16, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,{"$f":" Annual_Outputs!E28","v":"WINEP Reconciliation, wastewater network - without adjustment for time value of money"},null,{"$f":" Annual_Outputs!G28","v":"£m"},{"$f":" Annual_Outputs!H28","v":51.476219999999998},null,{"$f":" IF(ABS(K17) > InpActive!$F$42, 1, 0)","v":1},{"$f":" H17 - INDEX(M17:O17, $J$5)","v":51.476219999999998},{"$f":" IF(ABS(K17) > InpActive!$F$42, IF(INDEX(M17:O17, $J$5) = 0, 0, H17 / INDEX(M17:O17, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,{"$f":" Annual_Outputs!E29","v":"WINEP Reconciliation, bioresources - without adjustment for time value of money"},null,{"$f":" Annual_Outputs!G29","v":"£m"},{"$f":" Annual_Outputs!H29","v":0},null,{"$f":" IF(ABS(K18) > InpActive!$F$42, 1, 0)","v":0},0,{"$f":" IF(ABS(K18) > InpActive!$F$42, IF(INDEX(M18:O18, $J$5) = 0, 0, H18 / INDEX(M18:O18, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,{"$f":" Annual_Outputs!E30","v":"WINEP Reconciliation, dummy - without adjustment for time value of money"},null,{"$f":" Annual_Outputs!G30","v":"£m"},{"$f":" Annual_Outputs!H30","v":0},null,{"$f":" IF(ABS(K19) > InpActive!$F$42, 1, 0)","v":0},0,{"$f":" IF(ABS(K19) > InpActive!$F$42, IF(INDEX(M19:O19, $J$5) = 0, 0, H19 / INDEX(M19:O19, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,{"$f":"Annual_Outputs!E47","v":"WINEP Reconciliation, water resources - adjusted for time value of money"},null,{"$f":"Annual_Outputs!G47","v":"£m"},{"$f":"Annual_Outputs!H47","v":-0.24295827434666661},null,{"$f":" IF(ABS(K20) > InpActive!$F$42, 1, 0)","v":1},{"$f":" H20 - INDEX(M20:O20, $J$5)","v":-0.24295827434666661},{"$f":" IF(ABS(K20) > InpActive!$F$42, IF(INDEX(M20:O20, $J$5) = 0, 0, H20 / INDEX(M20:O20, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,{"$f":"Annual_Outputs!E48","v":"WINEP Reconciliation, water network - adjusted for time value of money"},null,{"$f":"Annual_Outputs!G48","v":"£m"},{"$f":"Annual_Outputs!H48","v":0},null,{"$f":" IF(ABS(K21) > InpActive!$F$42, 1, 0)","v":0},{"$f":" H21 - INDEX(M21:O21, $J$5)","v":0},{"$f":" IF(ABS(K21) > InpActive!$F$42, IF(INDEX(M21:O21, $J$5) = 0, 0, H21 / INDEX(M21:O21, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,{"$f":"Annual_Outputs!E49","v":"WINEP Reconciliation, wastewater network - adjusted for time value of money"},null,{"$f":"Annual_Outputs!G49","v":"£m"},{"$f":"Annual_Outputs!H49","v":52.993955852073583},null,{"$f":" IF(ABS(K22) > InpActive!$F$42, 1, 0)","v":1},52.993955852073583,{"$f":" IF(ABS(K22) > InpActive!$F$42, IF(INDEX(M22:O22, $J$5) = 0, 0, H22 / INDEX(M22:O22, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,{"$f":"Annual_Outputs!E50","v":"WINEP Reconciliation, bioresources - adjusted for time value of money"},null,{"$f":"Annual_Outputs!G50","v":"£m"},{"$f":"Annual_Outputs!H50","v":0},null,{"$f":" IF(ABS(K23) > InpActive!$F$42, 1, 0)","v":0},0,{"$f":" IF(ABS(K23) > InpActive!$F$42, IF(INDEX(M23:O23, $J$5) = 0, 0, H23 / INDEX(M23:O23, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,{"$f":"Annual_Outputs!E51","v":"WINEP Reconciliation, dummy - adjusted for time value of money"},null,{"$f":"Annual_Outputs!G51","v":"£m"},{"$f":"Annual_Outputs!H51","v":0},null,{"$f":" IF(ABS(K24) > InpActive!$F$42, 1, 0)","v":0},0,{"$f":" IF(ABS(K24) > InpActive!$F$42, IF(INDEX(M24:O24, $J$5) = 0, 0, H24 / INDEX(M24:O24, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(ABS(K25) > InpActive!$F$42, 1, 0)","v":0},0,{"$f":" IF(ABS(K25) > InpActive!$F$42, IF(INDEX(M25:O25, $J$5) = 0, 0, H25 / INDEX(M25:O25, $J$5) - 1), 0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(ABS(K26) > InpActive!$F$42, 1, 0)","v":0},0,{"$f":" IF(ABS(K26) > InpActive!$F$42, IF(INDEX(M26:O26, $J$5) = 0, 0, H26 / INDEX(M26:O26, $J$5) - 1), 0)","v":0},null,0]
[]
["INFO ONLY"]
[]
[null,null,null,null,"Date",null,null,{"$f":" TODAY()","v":"2024-12-10"}]
[null,null,null,null,"Time",null,null,{"$f":" NOW()","v":45636.593045023146}]
[null,null,null,null,"File",null,null,{"$f":" MID(CELL(\"filename\",$A$1), SEARCH(\"[\", CELL(\"filename\",$A$1)) + 1, SEARCH(\"]\", CELL(\"filename\",$A$1)) - SEARCH(\"[\", CELL(\"filename\",$A$1)) - 1)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"[do not delete row]",null,null,null,null,"range end"]
[]
[null,null,null,null,"Comment: Key input and logic changes",null,null,null,null,null,null,null,null,"Nil inputs"]
[null,null,null,null,"Comment: Key result changes"]
[]
["End of sheet"]

{"sheet":"Check","index":17,"n_rows":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":"F11","v":0},"Checks"]
[null,null,null,null,null,{"$f":"F24","v":5},"Track chgs"]
[]
[null,null,null,null,null,"Constant","Unit"]
[]
["CHECK SUMMARY"]
[]
["MODEL INTEGRITY CHECKS"]
[]
[null,null,null,null,"Total model integrity checks",{"$f":" SUM(F16:F21)","v":0}]
[]
[null,null,null,null,"[do not delete row]"]
[]
[null,"WINEP RECONCILIATION"]
[null,null,null,null,{"$f":"WINEP_Allowance!E134","v":"Price Control Reconciliation vs Total Reconciliation - check"},{"$f":"WINEP_Allowance!F134","v":0},{"$f":"WINEP_Allowance!G134","v":"check"}]
[]
[null,"TIME"]
[null,null,null,null,{"$f":"Time!E121","v":"Modelling period check"},{"$f":"Time!F121","v":0},{"$f":"Time!G121","v":"check"}]
[]
[]
[null,null,null,null,"[do not delete row]"]
[]
[null,null,null,null,"Total track changes",{"$f":"Track!J2","v":5}]
[]
[]
["End of sheet"]